{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Cover","Summary","Assumptions","Option1 (base case)","Option2","Option3","Option4","Option5","Consol","Sensitivity_calcs","unit_costs","1.calculation_costs","2.calculation_risks_BaseCase","3.calculation_annualised_rba","4.calculation_options","5.calculation_options_timing","Options_Summary","draft_proposal_sites","Misc_calcs","Data"],"not_rendered":{"charts":1,"images":5,"macros":0,"external_links":0,"defined_names":23,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":40,"n_cols":4,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Powercor"]
[null,null,"Revised regulatory proposal 2026-31"]
[]
[null,null,"Regional and rural SWER upgrades"]
[null,null,"Model number:","3.3.02"]
[]
[null,null,"2025-12-01"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"_xlfn.SHEETS()","v":20}]

{"sheet":"Summary","index":1,"n_rows":76,"n_cols":12,"rows_kept":76,"cut":false,"hidden":false,"merged":[[17,3,17,5],[11,3,11,5],[12,3,12,5],[8,3,8,4],[9,3,9,4]]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["SUMMARY"]
[]
["RESULTS"]
[]
[null,null,null,null,null,"Pct of VCR","PV of costs","PV of benefits","NPV"]
[null,null,"Option",null,null,"%",{"$f":"output_dollars","v":"2026-06-30"},{"$f":"output_dollars","v":"2026-06-30"},{"$f":"output_dollars","v":"2026-06-30"}]
[null,null,{"$f":"options","v":"Option 1 (base case)"},{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(C9, Assumptions!$C$14:$C$18,0))","v":"No change to existing practices"},null,{"$f":"Assumptions!$E$24","v":1},{"$f":"IF(Data!$C9, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C9&G$7, Consol!$D$15:$D$82,0))/mill_conv)","v":0},{"$f":"IF(Data!$C9, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C9&H$7, Consol!$D$15:$D$82,0))/mill_conv)","v":0},{"$f":"IF(Data!$C9, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C9&I$7, Consol!$D$15:$D$82,0))/mill_conv)","v":0}]
[null,null,"Option 2",{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(C10, Assumptions!$C$14:$C$18,0))","v":"Regulatory proposal economic SWER upgrades"},null,{"$f":"Assumptions!$E$24","v":1},{"$f":"IF(Data!$C10, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C10&G$7, Consol!$D$15:$D$82,0))/mill_conv)","v":-30.360299636670224},{"$f":"IF(Data!$C10, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C10&H$7, Consol!$D$15:$D$82,0))/mill_conv)","v":387.21809481856894},{"$f":"IF(Data!$C10, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C10&I$7, Consol!$D$15:$D$82,0))/mill_conv)","v":356.85779518189872}]
[null,null,"Option 3",{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(C11, Assumptions!$C$14:$C$18,0))","v":"Revised proposal economic SWER upgrades"},null,{"$f":"Assumptions!$E$24","v":1},{"$f":"IF(Data!$C11, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C11&G$7, Consol!$D$15:$D$82,0))/mill_conv)","v":-66.74760294147984},{"$f":"IF(Data!$C11, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C11&H$7, Consol!$D$15:$D$82,0))/mill_conv)","v":599.94087049840005},{"$f":"IF(Data!$C11, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C11&I$7, Consol!$D$15:$D$82,0))/mill_conv)","v":533.19326755692009}]
[null,null,"Option 4",{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(C12, Assumptions!$C$14:$C$18,0))","v":0},null,null,{"$f":"IF(Data!$C12, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C12&G$7, Consol!$D$15:$D$82,0))/mill_conv)","v":""},{"$f":"IF(Data!$C12, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C12&H$7, Consol!$D$15:$D$82,0))/mill_conv)","v":""},{"$f":"IF(Data!$C12, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C12&I$7, Consol!$D$15:$D$82,0))/mill_conv)","v":""}]
[null,null,"Option 5",{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(C13, Assumptions!$C$14:$C$18,0))","v":0},null,null,{"$f":"IF(Data!$C13, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C13&G$7, Consol!$D$15:$D$82,0))/mill_conv)","v":""},{"$f":"IF(Data!$C13, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C13&H$7, Consol!$D$15:$D$82,0))/mill_conv)","v":""},{"$f":"IF(Data!$C13, \"\", INDEX(Consol!$F$15:$F$82, MATCH($C13&I$7, Consol!$D$15:$D$82,0))/mill_conv)","v":""}]
[]
[]
[null,null,null,null,null,null,"NPV"]
[null,null,"Selected option (refer business case)",null,null,null,{"$f":"output_dollars","v":"2026-06-30"}]
[null,null,"Option 2",{"$f":"INDEX($D$9:$D$13,MATCH(G18, $I$9:$I$13,0))","v":"Revised proposal economic SWER upgrades"},null,null,{"$f":"_xlfn.MAXIFS(I9:I13, IF(compliance, Data!$F$9:$F$13, Data!$C$9:$C$13),FALSE)","v":533.19326755692009}]
[]
[]
[]
["PREFERRED OPTION"]
[]
[null,null,"Preferred Option"]
[null,null,{"$f":"C18","v":"Option 2"}]
[]
[]
[null,null,"Expenditure forecast",{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"'Option1 (base case)'!I9","v":"2026-27"},{"$f":"'Option1 (base case)'!J9","v":"2027-28"},{"$f":"'Option1 (base case)'!K9","v":"2028-29"},{"$f":"'Option1 (base case)'!L9","v":"2029-30"},{"$f":"'Option1 (base case)'!M9","v":"2030-31"},{"$f":"'Option1 (base case)'!N9","v":"2031-32"},"Total"]
[null,null,"Capital expenditure",null,null,{"$f":"-INDEX(Consol!$I$15:$Q$82,MATCH($C$25&$C29,Consol!$D$15:$D$82,0), MATCH(F$28, Consol!$I$9:$Q$9,0))/mill_conv","v":10.624285540618667},{"$f":"-INDEX(Consol!$I$15:$Q$82,MATCH($C$25&$C29,Consol!$D$15:$D$82,0), MATCH(G$28, Consol!$I$9:$Q$9,0))/mill_conv","v":7.3041963091753344},{"$f":"-INDEX(Consol!$I$15:$Q$82,MATCH($C$25&$C29,Consol!$D$15:$D$82,0), MATCH(H$28, Consol!$I$9:$Q$9,0))/mill_conv","v":12.616339079484668},{"$f":"-INDEX(Consol!$I$15:$Q$82,MATCH($C$25&$C29,Consol!$D$15:$D$82,0), MATCH(I$28, Consol!$I$9:$Q$9,0))/mill_conv","v":15.493749746735558},{"$f":"-INDEX(Consol!$I$15:$Q$82,MATCH($C$25&$C29,Consol!$D$15:$D$82,0), MATCH(J$28, Consol!$I$9:$Q$9,0))/mill_conv","v":16.711115798264778},null,{"$f":"SUM(F29:J29)","v":62.749686474279002}]
[null,null,"Operating expenditure",null,null,{"$f":"-INDEX(Consol!$I$15:$Q$82,MATCH($C$25&$C30,Consol!$D$15:$D$82,0), MATCH(F$28, Consol!$I$9:$Q$9,0))/mill_conv","v":0},{"$f":"-INDEX(Consol!$I$15:$Q$82,MATCH($C$25&$C30,Consol!$D$15:$D$82,0), MATCH(G$28, Consol!$I$9:$Q$9,0))/mill_conv","v":0},{"$f":"-INDEX(Consol!$I$15:$Q$82,MATCH($C$25&$C30,Consol!$D$15:$D$82,0), MATCH(H$28, Consol!$I$9:$Q$9,0))/mill_conv","v":0},{"$f":"-INDEX(Consol!$I$15:$Q$82,MATCH($C$25&$C30,Consol!$D$15:$D$82,0), MATCH(I$28, Consol!$I$9:$Q$9,0))/mill_conv","v":0},{"$f":"-INDEX(Consol!$I$15:$Q$82,MATCH($C$25&$C30,Consol!$D$15:$D$82,0), MATCH(J$28, Consol!$I$9:$Q$9,0))/mill_conv","v":0},null,{"$f":"SUM(F30:J30)","v":0}]
[]
[]
[]
["CHART"]
[]
[null,null,"Capex and risk ($M, 2026)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITIES"]
[]
[]
[null,null,"Sensitivity",{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Sensitivity_calcs!C89","v":"Option 1 (base case)"},{"$f":"Sensitivity_calcs!D89","v":"Option 2"},{"$f":"Sensitivity_calcs!E89","v":"Option 3"},{"$f":"Sensitivity_calcs!F89","v":"Option 4"},{"$f":"Sensitivity_calcs!G89","v":"Option 5"},null,"Preferred option"]
[null,null,{"$f":"Sensitivity_calcs!B90","v":"None"},null,null,{"$f":"Sensitivity_calcs!C90","v":0},{"$f":"Sensitivity_calcs!D90","v":356.85779518189872},{"$f":"Sensitivity_calcs!E90","v":533.19326755692009},{"$f":"Sensitivity_calcs!F90","v":""},{"$f":"Sensitivity_calcs!G90","v":""},null,{"$f":"Sensitivity_calcs!K90","v":"Option 3"}]
[null,null,{"$f":"Sensitivity_calcs!B91","v":"Capex 10% higher"},null,null,{"$f":"Sensitivity_calcs!C91","v":0},{"$f":"Sensitivity_calcs!D91","v":353.82176521823169},{"$f":"Sensitivity_calcs!E91","v":526.51850726277212},{"$f":"Sensitivity_calcs!F91","v":""},{"$f":"Sensitivity_calcs!G91","v":""},null,{"$f":"Sensitivity_calcs!K91","v":"Option 3"}]
[null,null,{"$f":"Sensitivity_calcs!B92","v":"Capex 10% lower"},null,null,{"$f":"Sensitivity_calcs!C92","v":0},{"$f":"Sensitivity_calcs!D92","v":359.89382514556576},{"$f":"Sensitivity_calcs!E92","v":539.86802785106806},{"$f":"Sensitivity_calcs!F92","v":""},{"$f":"Sensitivity_calcs!G92","v":""},null,{"$f":"Sensitivity_calcs!K92","v":"Option 3"}]
[null,null,{"$f":"Sensitivity_calcs!B93","v":"Total benefits 10% higher"},null,null,{"$f":"Sensitivity_calcs!C93","v":0},{"$f":"Sensitivity_calcs!D93","v":395.57960466375562},{"$f":"Sensitivity_calcs!E93","v":593.18735460676021},{"$f":"Sensitivity_calcs!F93","v":""},{"$f":"Sensitivity_calcs!G93","v":""},null,{"$f":"Sensitivity_calcs!K93","v":"Option 3"}]
[null,null,{"$f":"Sensitivity_calcs!B94","v":"Total benefits 10% lower"},null,null,{"$f":"Sensitivity_calcs!C94","v":0},{"$f":"Sensitivity_calcs!D94","v":318.13598570004177},{"$f":"Sensitivity_calcs!E94","v":473.19918050708003},{"$f":"Sensitivity_calcs!F94","v":""},{"$f":"Sensitivity_calcs!G94","v":""},null,{"$f":"Sensitivity_calcs!K94","v":"Option 3"}]
[null,null,{"$f":"Sensitivity_calcs!B95","v":"Capex 10% higher & Total benefits 10% lower"},null,null,{"$f":"Sensitivity_calcs!C95","v":0},{"$f":"Sensitivity_calcs!D95","v":315.09995573637491},{"$f":"Sensitivity_calcs!E95","v":466.52442021293211},{"$f":"Sensitivity_calcs!F95","v":""},{"$f":"Sensitivity_calcs!G95","v":""},null,{"$f":"Sensitivity_calcs!K95","v":"Option 3"}]
[null,null,{"$f":"Sensitivity_calcs!B96","v":0},null,null,{"$f":"Sensitivity_calcs!C96","v":""},{"$f":"Sensitivity_calcs!D96","v":""},{"$f":"Sensitivity_calcs!E96","v":""},{"$f":"Sensitivity_calcs!F96","v":""},{"$f":"Sensitivity_calcs!G96","v":""},null,{"$f":"Sensitivity_calcs!K96","v":""}]
[null,null,{"$f":"Sensitivity_calcs!B97","v":0},null,null,{"$f":"Sensitivity_calcs!C97","v":""},{"$f":"Sensitivity_calcs!D97","v":""},{"$f":"Sensitivity_calcs!E97","v":""},{"$f":"Sensitivity_calcs!F97","v":""},{"$f":"Sensitivity_calcs!G97","v":""},{"$f":"IF(C73=0,0, INDEX($F$65:$J$65, MATCH(MAX($F73:$I73),$F73:$I73,0)))","v":0},{"$f":"Sensitivity_calcs!K97","v":""}]
[null,null,null,{"$f":"Sensitivity_calcs!B98","v":0},null,{"$f":"Sensitivity_calcs!C98","v":""},{"$f":"Sensitivity_calcs!D98","v":""},{"$f":"Sensitivity_calcs!E98","v":""},{"$f":"Sensitivity_calcs!F98","v":""},{"$f":"Sensitivity_calcs!G98","v":""},null,{"$f":"Sensitivity_calcs!K98","v":""}]
[null,null,null,{"$f":"Sensitivity_calcs!B99","v":0}]
["r"]

{"sheet":"Assumptions","index":2,"n_rows":49,"n_cols":8,"rows_kept":49,"cut":false,"hidden":false,"merged":[[17,4,17,10],[7,4,7,7],[13,4,13,10],[14,4,14,10],[15,4,15,10],[16,4,16,10]]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
[]
["Project"]
[]
[null,null,"Business:",null,"Powercor"]
[]
[null,null,"Descripton: ",null,"Regional and rural supply upgrades"]
[]
[null,null,"Date of cost inputs: ",null,"December",null,2023]
[]
[]
[null,null,"Option",null,"Description"]
[null,null,{"$f":"options","v":"Option 1 (base case)"},null,"No change to existing practices"]
[null,null,"Option 2",null,"Regulatory proposal economic SWER upgrades"]
[null,null,"Option 3",null,"Revised proposal economic SWER upgrades"]
[null,null,"Option 4"]
[null,null,"Option 5"]
[]
[null,null,"Compliance project",null,"No"]
[]
[null,null,"Expenditure starts",null,"2026-27","[start]"]
[]
[null,null,"VCR scale factor on revised proposal forecast",null,1,null,"*Note:  Sort column I in '4.calculation_options' & column C in '5.calculation_options_timing' (PVR columns) from highest to lowest for VCR "]
[null,null,null,null,null,null,"scale factor to take effect"]
[]
["Timing & WACC"]
[]
[null,null,"Input dollars",null,null,null,{"$f":"EOMONTH(DATE(Assumptions!$G$10,INDEX(Data!$K$66:$K$67, MATCH(Assumptions!$E$10, Data!$J$66:$J$67,0)), 1),0)","v":"2023-12-31"},"[input_dollars]"]
[null,null,"Pre-tax real WACC",null,null,null,3.5000000000000003E-2,"[real_disc]"]
[null,null,"VCR date",null,null,null,"2023-12-31","[vcr_date]"]
[]
[null,null,"Analysis period (years)",null,null,null,20,"[years]\\"]
[]
[null,null,"Output dollars",null,null,null,"2026-06-30","[output_dollars]"]
[null,null,"Other benefits date",null,null,null,"2023-12-31","[custval_date]"]
[]
[]
[]
["Sensitivities"]
[]
[]
[]
[null,null,null,null,null,null,"Capex","Total benefits"]
[null,1,{"$f":"IF(G45=0, \"\", G$44&\" \"&ABS($G45)*100&\"%\"&IF($G45>0, \" higher\", \" lower\"))&IF(AND(G45<>0, H45<>0), \" & \", \"\")&IF(H45=0, \"\", H$44&\" \"&ABS($H45)*100&\"%\"&IF($H45>0, \" higher\", \" lower\"))","v":"Capex 10% higher"},null,null,null,0.1,0]
[null,2,{"$f":"IF(G46=0, \"\", G$44&\" \"&ABS($G46)*100&\"%\"&IF($G46>0, \" higher\", \" lower\"))&IF(AND(G46<>0, H46<>0), \" & \", \"\")&IF(H46=0, \"\", H$44&\" \"&ABS($H46)*100&\"%\"&IF($H46>0, \" higher\", \" lower\"))","v":"Capex 10% lower"},null,null,null,-0.1,0]
[null,3,{"$f":"IF(G47=0, \"\", G$44&\" \"&ABS($G47)*100&\"%\"&IF($G47>0, \" higher\", \" lower\"))&IF(AND(G47<>0, H47<>0), \" & \", \"\")&IF(H47=0, \"\", H$44&\" \"&ABS($H47)*100&\"%\"&IF($H47>0, \" higher\", \" lower\"))","v":"Total benefits 10% higher"},null,null,null,0,0.1]
[null,4,{"$f":"IF(G48=0, \"\", G$44&\" \"&ABS($G48)*100&\"%\"&IF($G48>0, \" higher\", \" lower\"))&IF(AND(G48<>0, H48<>0), \" & \", \"\")&IF(H48=0, \"\", H$44&\" \"&ABS($H48)*100&\"%\"&IF($H48>0, \" higher\", \" lower\"))","v":"Total benefits 10% lower"},null,null,null,0,-0.1]
[null,5,{"$f":"IF(G49=0, \"\", G$44&\" \"&ABS($G49)*100&\"%\"&IF($G49>0, \" higher\", \" lower\"))&IF(AND(G49<>0, H49<>0), \" & \", \"\")&IF(H49=0, \"\", H$44&\" \"&ABS($H49)*100&\"%\"&IF($H49>0, \" higher\", \" lower\"))","v":"Capex 10% higher & Total benefits 10% lower"},null,null,null,0.1,-0.1]

{"sheet":"Option1 (base case)","index":3,"n_rows":117,"n_cols":33,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["OPTION 1 (base case)"]
[]
[]
["Count",null,null,null,null,null,null,0,{"$f":"H6+1","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25]
["Value of CO2 reductions",null,null,null,null,null,"$/MWh",null,{"$f":"IF(ISBLANK(Assumptions!#REF!), H7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), I7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), J7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), K7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), L7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), M7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), N7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), O7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), P7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), Q7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), R7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), S7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), T7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), U7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), V7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), W7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), X7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), Y7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), Z7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), AA7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), AB7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), AC7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), AD7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), AE7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}},{"$f":"IF(ISBLANK(Assumptions!#REF!), AF7,Assumptions!#REF!*thous_conv)","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,"Units",{"$f":"DATE(LEFT(I9,4), 6,30)","v":"2026-06-30"},{"$f":"start","v":"2026-27"},{"$f":"LEFT(I9,4)+1&\"-\"&RIGHT(I9,2)+1","v":"2027-28"},"2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51"]
[]
["INVESTMENT & OPERATING COST"]
[]
[null,null,"Capex",null,"Asset life (yrs)"]
[null,null,"< Enter description >",null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Enter description >",null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Enter description >",null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I14:I16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC14:AC16)","v":0},{"$f":"SUM(AD14:AD16)","v":0},{"$f":"SUM(AE14:AE16)","v":0},{"$f":"SUM(AF14:AF16)","v":0},{"$f":"SUM(AG14:AG16)","v":0}]
[]
[null,null,"Operating expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["RISK ASSUMPTIONS"]
[]
[null,null,"PoF (major)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PoF (reparable)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy at risk (weighted)",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy at risk value (CECV + CO2 + VCR+Bushfire)","$/MWh",null,{"$f":"IF(AND(SUM(I27:AG27)<>0, E28=0), \"!\", \"\")","v":""},{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Options_Summary!E$38:E$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":54258169.738092422},{"$f":"INDEX(Options_Summary!F$38:F$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":54001796.77710516},{"$f":"INDEX(Options_Summary!G$38:G$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":52987252.395941257},{"$f":"INDEX(Options_Summary!H$38:H$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":52350913.225587346},{"$f":"INDEX(Options_Summary!I$38:I$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":53772344.423622362},{"$f":"INDEX(Options_Summary!J$38:J$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":54724777.631674357},{"$f":"INDEX(Options_Summary!K$38:K$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":58271133.814282611},{"$f":"INDEX(Options_Summary!L$38:L$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":59235391.388760269},{"$f":"INDEX(Options_Summary!M$38:M$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":60147230.824035101},{"$f":"INDEX(Options_Summary!N$38:N$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":60147230.824035101},{"$f":"INDEX(Options_Summary!O$38:O$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":60147230.824035101},{"$f":"INDEX(Options_Summary!P$38:P$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":60147230.824035101},{"$f":"INDEX(Options_Summary!Q$38:Q$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":60147230.824035101},{"$f":"INDEX(Options_Summary!R$38:R$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":60147230.824035101},{"$f":"INDEX(Options_Summary!S$38:S$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":60147230.824035101},{"$f":"INDEX(Options_Summary!T$38:T$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!U$38:U$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!V$38:V$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!W$38:W$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!X$38:X$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!Y$38:Y$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!Z$38:Z$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!AA$38:AA$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!AB$38:AB$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!AC$38:AC$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0}]
[]
[null,null,"Safety consequence","(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unplanned replacements",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Environmental consequence","(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Other risk - enter description >",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Other risk - enter description >",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total risk cost",null,null,null,null,null,{"$f":"SUM(I28:I34)","v":54258169.738092422},{"$f":"SUM(J28:J34)","v":54001796.77710516},52987252.395941257,52350913.225587346,53772344.423622362,54724777.631674357,58271133.814282611,59235391.388760269,60147230.824035101,60147230.824035101,60147230.824035101,60147230.824035101,60147230.824035101,60147230.824035101,60147230.824035101,0,0,0,0,0,{"$f":"SUM(AC28:AC34)","v":0},{"$f":"SUM(AD28:AD34)","v":0},{"$f":"SUM(AE28:AE34)","v":0},{"$f":"SUM(AF28:AF34)","v":0},{"$f":"SUM(AG28:AG34)","v":0}]
[]
["OTHER BENEFITS"]
[]
[]
[null,null,"Reduction in CO2 emissions",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Value of reduction in CO2 emissions",null,null,null,"$",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Reliability in worst-served areas","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Network resilience","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Enabling solar exports","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Aesthetics","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (res)","$/customer min",0,null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (bus)","$/customer min",0,null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Communication","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Information accessibility","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other benefits 1",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other benefits 2",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total other benefits",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT((I$45:I$52)*($E$45:$E$52))+SUM(I54:I55)+I42","v":0},{"$f":"SUMPRODUCT((J$45:J$52)*($E$45:$E$52))+SUM(J54:J55)+J42","v":0},{"$f":"SUMPRODUCT((K$45:K$52)*($E$45:$E$52))+SUM(K54:K55)+K42","v":0},{"$f":"SUMPRODUCT((L$45:L$52)*($E$45:$E$52))+SUM(L54:L55)+L42","v":0},{"$f":"SUMPRODUCT((M$45:M$52)*($E$45:$E$52))+SUM(M54:M55)+M42","v":0},{"$f":"SUMPRODUCT((N$45:N$52)*($E$45:$E$52))+SUM(N54:N55)+N42","v":0},{"$f":"SUMPRODUCT((O$45:O$52)*($E$45:$E$52))+SUM(O54:O55)+O42","v":0},{"$f":"SUMPRODUCT((P$45:P$52)*($E$45:$E$52))+SUM(P54:P55)+P42","v":0},{"$f":"SUMPRODUCT((Q$45:Q$52)*($E$45:$E$52))+SUM(Q54:Q55)+Q42","v":0},{"$f":"SUMPRODUCT((R$45:R$52)*($E$45:$E$52))+SUM(R54:R55)+R42","v":0},{"$f":"SUMPRODUCT((S$45:S$52)*($E$45:$E$52))+SUM(S54:S55)+S42","v":0},{"$f":"SUMPRODUCT((T$45:T$52)*($E$45:$E$52))+SUM(T54:T55)+T42","v":0},{"$f":"SUMPRODUCT((U$45:U$52)*($E$45:$E$52))+SUM(U54:U55)+U42","v":0},{"$f":"SUMPRODUCT((V$45:V$52)*($E$45:$E$52))+SUM(V54:V55)+V42","v":0},{"$f":"SUMPRODUCT((W$45:W$52)*($E$45:$E$52))+SUM(W54:W55)+W42","v":0},{"$f":"SUMPRODUCT((X$45:X$52)*($E$45:$E$52))+SUM(X54:X55)+X42","v":0},{"$f":"SUMPRODUCT((Y$45:Y$52)*($E$45:$E$52))+SUM(Y54:Y55)+Y42","v":0},{"$f":"SUMPRODUCT((Z$45:Z$52)*($E$45:$E$52))+SUM(Z54:Z55)+Z42","v":0},{"$f":"SUMPRODUCT((AA$45:AA$52)*($E$45:$E$52))+SUM(AA54:AA55)+AA42","v":0},{"$f":"SUMPRODUCT((AB$45:AB$52)*($E$45:$E$52))+SUM(AB54:AB55)+AB42","v":0},{"$f":"SUMPRODUCT((AC$45:AC$52)*($E$45:$E$52))+SUM(AC54:AC55)+AC42","v":0},{"$f":"SUMPRODUCT((AD$45:AD$52)*($E$45:$E$52))+SUM(AD54:AD55)+AD42","v":0},{"$f":"SUMPRODUCT((AE$45:AE$52)*($E$45:$E$52))+SUM(AE54:AE55)+AE42","v":0},{"$f":"SUMPRODUCT((AF$45:AF$52)*($E$45:$E$52))+SUM(AF54:AF55)+AF42","v":0},{"$f":"SUMPRODUCT((AG$45:AG$52)*($E$45:$E$52))+SUM(AG54:AG55)+AG42","v":0}]
[]
[]
["SUMMARY"]
[]
[]
[]
[null,null,"Risks mitigated vs base case",null,null,null,{"$f":"input_dollars","v":"2023-12-31"}]
[]
[null,null,"Capital expenditure"]
[null,null,{"$f":"C14","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C15","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C16","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cumulative capex"]
[null,null,{"$f":"C14","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I67:I67))-SUMPRODUCT(($I67:I67)*($I$6:I$6<=(I$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:J67))-SUMPRODUCT(($I67:J67)*($I$6:J$6<=(J$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:K67))-SUMPRODUCT(($I67:K67)*($I$6:K$6<=(K$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:L67))-SUMPRODUCT(($I67:L67)*($I$6:L$6<=(L$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:M67))-SUMPRODUCT(($I67:M67)*($I$6:M$6<=(M$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:N67))-SUMPRODUCT(($I67:N67)*($I$6:N$6<=(N$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:O67))-SUMPRODUCT(($I67:O67)*($I$6:O$6<=(O$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:P67))-SUMPRODUCT(($I67:P67)*($I$6:P$6<=(P$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Q67))-SUMPRODUCT(($I67:Q67)*($I$6:Q$6<=(Q$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:R67))-SUMPRODUCT(($I67:R67)*($I$6:R$6<=(R$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:S67))-SUMPRODUCT(($I67:S67)*($I$6:S$6<=(S$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:T67))-SUMPRODUCT(($I67:T67)*($I$6:T$6<=(T$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:U67))-SUMPRODUCT(($I67:U67)*($I$6:U$6<=(U$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:V67))-SUMPRODUCT(($I67:V67)*($I$6:V$6<=(V$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:W67))-SUMPRODUCT(($I67:W67)*($I$6:W$6<=(W$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:X67))-SUMPRODUCT(($I67:X67)*($I$6:X$6<=(X$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Y67))-SUMPRODUCT(($I67:Y67)*($I$6:Y$6<=(Y$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Z67))-SUMPRODUCT(($I67:Z67)*($I$6:Z$6<=(Z$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AA67))-SUMPRODUCT(($I67:AA67)*($I$6:AA$6<=(AA$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AB67))-SUMPRODUCT(($I67:AB67)*($I$6:AB$6<=(AB$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AC67))-SUMPRODUCT(($I67:AC67)*($I$6:AC$6<=(AC$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AD67))-SUMPRODUCT(($I67:AD67)*($I$6:AD$6<=(AD$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AE67))-SUMPRODUCT(($I67:AE67)*($I$6:AE$6<=(AE$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AF67))-SUMPRODUCT(($I67:AF67)*($I$6:AF$6<=(AF$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AG67))-SUMPRODUCT(($I67:AG67)*($I$6:AG$6<=(AG$6-$E14)))","v":0}]
[null,null,{"$f":"C15","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I68:I68))-SUMPRODUCT(($I68:I68)*($I$6:I$6<=(I$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:J68))-SUMPRODUCT(($I68:J68)*($I$6:J$6<=(J$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:K68))-SUMPRODUCT(($I68:K68)*($I$6:K$6<=(K$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:L68))-SUMPRODUCT(($I68:L68)*($I$6:L$6<=(L$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:M68))-SUMPRODUCT(($I68:M68)*($I$6:M$6<=(M$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:N68))-SUMPRODUCT(($I68:N68)*($I$6:N$6<=(N$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:O68))-SUMPRODUCT(($I68:O68)*($I$6:O$6<=(O$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:P68))-SUMPRODUCT(($I68:P68)*($I$6:P$6<=(P$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Q68))-SUMPRODUCT(($I68:Q68)*($I$6:Q$6<=(Q$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:R68))-SUMPRODUCT(($I68:R68)*($I$6:R$6<=(R$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:S68))-SUMPRODUCT(($I68:S68)*($I$6:S$6<=(S$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:T68))-SUMPRODUCT(($I68:T68)*($I$6:T$6<=(T$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:U68))-SUMPRODUCT(($I68:U68)*($I$6:U$6<=(U$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:V68))-SUMPRODUCT(($I68:V68)*($I$6:V$6<=(V$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:W68))-SUMPRODUCT(($I68:W68)*($I$6:W$6<=(W$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:X68))-SUMPRODUCT(($I68:X68)*($I$6:X$6<=(X$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Y68))-SUMPRODUCT(($I68:Y68)*($I$6:Y$6<=(Y$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Z68))-SUMPRODUCT(($I68:Z68)*($I$6:Z$6<=(Z$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AA68))-SUMPRODUCT(($I68:AA68)*($I$6:AA$6<=(AA$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AB68))-SUMPRODUCT(($I68:AB68)*($I$6:AB$6<=(AB$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AC68))-SUMPRODUCT(($I68:AC68)*($I$6:AC$6<=(AC$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AD68))-SUMPRODUCT(($I68:AD68)*($I$6:AD$6<=(AD$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AE68))-SUMPRODUCT(($I68:AE68)*($I$6:AE$6<=(AE$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AF68))-SUMPRODUCT(($I68:AF68)*($I$6:AF$6<=(AF$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AG68))-SUMPRODUCT(($I68:AG68)*($I$6:AG$6<=(AG$6-$E15)))","v":0}]
[null,null,{"$f":"C16","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I69:I69))-SUMPRODUCT(($I69:I69)*($I$6:I$6<=(I$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:J69))-SUMPRODUCT(($I69:J69)*($I$6:J$6<=(J$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:K69))-SUMPRODUCT(($I69:K69)*($I$6:K$6<=(K$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:L69))-SUMPRODUCT(($I69:L69)*($I$6:L$6<=(L$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:M69))-SUMPRODUCT(($I69:M69)*($I$6:M$6<=(M$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:N69))-SUMPRODUCT(($I69:N69)*($I$6:N$6<=(N$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:O69))-SUMPRODUCT(($I69:O69)*($I$6:O$6<=(O$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:P69))-SUMPRODUCT(($I69:P69)*($I$6:P$6<=(P$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Q69))-SUMPRODUCT(($I69:Q69)*($I$6:Q$6<=(Q$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:R69))-SUMPRODUCT(($I69:R69)*($I$6:R$6<=(R$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:S69))-SUMPRODUCT(($I69:S69)*($I$6:S$6<=(S$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:T69))-SUMPRODUCT(($I69:T69)*($I$6:T$6<=(T$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:U69))-SUMPRODUCT(($I69:U69)*($I$6:U$6<=(U$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:V69))-SUMPRODUCT(($I69:V69)*($I$6:V$6<=(V$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:W69))-SUMPRODUCT(($I69:W69)*($I$6:W$6<=(W$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:X69))-SUMPRODUCT(($I69:X69)*($I$6:X$6<=(X$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Y69))-SUMPRODUCT(($I69:Y69)*($I$6:Y$6<=(Y$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Z69))-SUMPRODUCT(($I69:Z69)*($I$6:Z$6<=(Z$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AA69))-SUMPRODUCT(($I69:AA69)*($I$6:AA$6<=(AA$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AB69))-SUMPRODUCT(($I69:AB69)*($I$6:AB$6<=(AB$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AC69))-SUMPRODUCT(($I69:AC69)*($I$6:AC$6<=(AC$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AD69))-SUMPRODUCT(($I69:AD69)*($I$6:AD$6<=(AD$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AE69))-SUMPRODUCT(($I69:AE69)*($I$6:AE$6<=(AE$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AF69))-SUMPRODUCT(($I69:AF69)*($I$6:AF$6<=(AF$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AG69))-SUMPRODUCT(($I69:AG69)*($I$6:AG$6<=(AG$6-$E16)))","v":0}]
[]
[null,null,"Annualised capex"]
[null,null,{"$f":"$C$76&\" - \"&C14","v":"Annualised capex - < Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E14=0,0,-PMT(real_disc, $E14,H72,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C15","v":"Annualised capex - < Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E15=0,0,-PMT(real_disc, $E15,H73,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C16","v":"Annualised capex - < Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E16=0,0,-PMT(real_disc, $E16,H74,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I77:I79)","v":0},{"$f":"SUM(J77:J79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC77:AC79)","v":0},{"$f":"SUM(AD77:AD79)","v":0},{"$f":"SUM(AE77:AE79)","v":0},{"$f":"SUM(AF77:AF79)","v":0},{"$f":"SUM(AG77:AG79)","v":0}]
[]
[null,null,"Annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I80","v":0},{"$f":"J80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC80","v":0},{"$f":"AD80","v":0},{"$f":"AE80","v":0},{"$f":"AF80","v":0},{"$f":"AG80","v":0}]
[null,null,"Operating expenditure",null,null,null,"2023-12-31",null,{"$f":"-I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Risk mitigated",null,null,null,"2023-12-31",null,{"$f":"I64","v":0},{"$f":"J64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC64","v":0},{"$f":"AD64","v":0},{"$f":"AE64","v":0},{"$f":"AF64","v":0},{"$f":"AG64","v":0}]
[null,null,"Other benefits value",null,null,null,"2023-12-31",null,{"$f":"I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net benefits",null,null,null,"2023-12-31",null,{"$f":"SUM(I82:I86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC82:AC86)","v":0},{"$f":"SUM(AD82:AD86)","v":0},{"$f":"SUM(AE82:AE86)","v":0},{"$f":"SUM(AF82:AF86)","v":0},{"$f":"SUM(AG82:AG86)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITIES"]
[]
[]
[]
["NPV",null,"Net benefits",null,null,null,{"$f":"PROPER($A$3)&A106","v":"Option 1 (Base Case)NPV"},null,{"$f":"I87","v":0},{"$f":"J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total annualised capex",null,null,null,null,null,{"$f":"I82","v":0},{"$f":"J82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total benefits",null,null,null,null,null,{"$f":"SUM(I84:I85)","v":0},{"$f":"SUM(J84:J85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Assumptions!G44","v":"Capex"},{"$f":"Assumptions!H44","v":"Total benefits"}]
[{"$f":"\"sens\"&Assumptions!B45","v":"sens1"},null,{"$f":"Assumptions!C45","v":"Capex 10% higher"},{"$f":"Assumptions!G45","v":0.1},{"$f":"Assumptions!H45","v":0},null,{"$f":"PROPER($A$3)&A110","v":"Option 1 (Base Case)sens1"},null,{"$f":"I$106+IF($C110<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"J$106+IF($C110<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"K$106+IF($C110<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"L$106+IF($C110<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"M$106+IF($C110<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"N$106+IF($C110<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"O$106+IF($C110<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"P$106+IF($C110<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"Q$106+IF($C110<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"R$106+IF($C110<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"S$106+IF($C110<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"T$106+IF($C110<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"U$106+IF($C110<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"V$106+IF($C110<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"W$106+IF($C110<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"X$106+IF($C110<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"Y$106+IF($C110<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"Z$106+IF($C110<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AA$106+IF($C110<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AB$106+IF($C110<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AC$106+IF($C110<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AD$106+IF($C110<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AE$106+IF($C110<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AF$106+IF($C110<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AG$106+IF($C110<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D110:$E110))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B46","v":"sens2"},null,{"$f":"Assumptions!C46","v":"Capex 10% lower"},{"$f":"Assumptions!G46","v":-0.1},{"$f":"Assumptions!H46","v":0},null,{"$f":"PROPER($A$3)&A111","v":"Option 1 (Base Case)sens2"},null,{"$f":"I$106+IF($C111<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"J$106+IF($C111<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"K$106+IF($C111<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"L$106+IF($C111<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"M$106+IF($C111<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"N$106+IF($C111<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"O$106+IF($C111<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"P$106+IF($C111<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"Q$106+IF($C111<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"R$106+IF($C111<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"S$106+IF($C111<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"T$106+IF($C111<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"U$106+IF($C111<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"V$106+IF($C111<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"W$106+IF($C111<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"X$106+IF($C111<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"Y$106+IF($C111<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"Z$106+IF($C111<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AA$106+IF($C111<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AB$106+IF($C111<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AC$106+IF($C111<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AD$106+IF($C111<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AE$106+IF($C111<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AF$106+IF($C111<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AG$106+IF($C111<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D111:$E111))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B47","v":"sens3"},null,{"$f":"Assumptions!C47","v":"Total benefits 10% higher"},{"$f":"Assumptions!G47","v":0},{"$f":"Assumptions!H47","v":0.1},null,"Option 1 (Base Case)sens3",null,{"$f":"I$106+IF($C112<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"J$106+IF($C112<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"K$106+IF($C112<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"L$106+IF($C112<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"M$106+IF($C112<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"N$106+IF($C112<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"O$106+IF($C112<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"P$106+IF($C112<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"Q$106+IF($C112<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"R$106+IF($C112<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"S$106+IF($C112<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"T$106+IF($C112<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"U$106+IF($C112<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"V$106+IF($C112<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"W$106+IF($C112<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"X$106+IF($C112<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"Y$106+IF($C112<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"Z$106+IF($C112<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AA$106+IF($C112<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AB$106+IF($C112<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AC$106+IF($C112<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AD$106+IF($C112<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AE$106+IF($C112<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AF$106+IF($C112<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AG$106+IF($C112<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D112:$E112))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B48","v":"sens4"},null,{"$f":"Assumptions!C48","v":"Total benefits 10% lower"},{"$f":"Assumptions!G48","v":0},{"$f":"Assumptions!H48","v":-0.1},null,"Option 1 (Base Case)sens4",null,{"$f":"I$106+IF($C113<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"J$106+IF($C113<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"K$106+IF($C113<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"L$106+IF($C113<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"M$106+IF($C113<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"N$106+IF($C113<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"O$106+IF($C113<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"P$106+IF($C113<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"Q$106+IF($C113<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"R$106+IF($C113<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"S$106+IF($C113<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"T$106+IF($C113<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"U$106+IF($C113<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"V$106+IF($C113<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"W$106+IF($C113<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"X$106+IF($C113<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"Y$106+IF($C113<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"Z$106+IF($C113<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AA$106+IF($C113<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AB$106+IF($C113<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AC$106+IF($C113<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AD$106+IF($C113<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AE$106+IF($C113<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AF$106+IF($C113<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AG$106+IF($C113<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D113:$E113))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B49","v":"sens5"},null,{"$f":"Assumptions!C49","v":"Capex 10% higher & Total benefits 10% lower"},{"$f":"Assumptions!G49","v":0.1},{"$f":"Assumptions!H49","v":-0.1},null,"Option 1 (Base Case)sens5",null,{"$f":"I$106+IF($C114<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"J$106+IF($C114<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"K$106+IF($C114<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"L$106+IF($C114<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"M$106+IF($C114<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"N$106+IF($C114<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"O$106+IF($C114<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"P$106+IF($C114<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"Q$106+IF($C114<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"R$106+IF($C114<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"S$106+IF($C114<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"T$106+IF($C114<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"U$106+IF($C114<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"V$106+IF($C114<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"W$106+IF($C114<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"X$106+IF($C114<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"Y$106+IF($C114<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"Z$106+IF($C114<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AA$106+IF($C114<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AB$106+IF($C114<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AC$106+IF($C114<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AD$106+IF($C114<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AE$106+IF($C114<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AF$106+IF($C114<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AG$106+IF($C114<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D114:$E114))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B50","v":"sens"},null,{"$f":"Assumptions!C50","v":0},{"$f":"Assumptions!G50","v":0},{"$f":"Assumptions!H50","v":0},null,"Option 1 (Base Case)sens",null,{"$f":"I$106+IF($C115<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"J$106+IF($C115<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"K$106+IF($C115<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"L$106+IF($C115<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"M$106+IF($C115<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"N$106+IF($C115<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"O$106+IF($C115<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"P$106+IF($C115<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"Q$106+IF($C115<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"R$106+IF($C115<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"S$106+IF($C115<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"T$106+IF($C115<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"U$106+IF($C115<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"V$106+IF($C115<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"W$106+IF($C115<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"X$106+IF($C115<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"Y$106+IF($C115<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"Z$106+IF($C115<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AA$106+IF($C115<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AB$106+IF($C115<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AC$106+IF($C115<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AD$106+IF($C115<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AE$106+IF($C115<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AF$106+IF($C115<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AG$106+IF($C115<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D115:$E115))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B51","v":"sens"},null,{"$f":"Assumptions!C51","v":0},{"$f":"Assumptions!G51","v":0},{"$f":"Assumptions!H51","v":0},null,"Option 1 (Base Case)sens",null,{"$f":"I$106+IF($C116<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"J$106+IF($C116<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"K$106+IF($C116<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"L$106+IF($C116<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"M$106+IF($C116<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"N$106+IF($C116<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"O$106+IF($C116<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"P$106+IF($C116<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"Q$106+IF($C116<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"R$106+IF($C116<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"S$106+IF($C116<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"T$106+IF($C116<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"U$106+IF($C116<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"V$106+IF($C116<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"W$106+IF($C116<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"X$106+IF($C116<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"Y$106+IF($C116<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"Z$106+IF($C116<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AA$106+IF($C116<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AB$106+IF($C116<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AC$106+IF($C116<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AD$106+IF($C116<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AE$106+IF($C116<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AF$106+IF($C116<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AG$106+IF($C116<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D116:$E116))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B52","v":"sens"},null,{"$f":"Assumptions!C52","v":0},{"$f":"Assumptions!G52","v":0},{"$f":"Assumptions!H52","v":0},null,"Option 1 (Base Case)sens",null,{"$f":"I$106+IF($C117<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"J$106+IF($C117<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"K$106+IF($C117<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"L$106+IF($C117<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"M$106+IF($C117<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"N$106+IF($C117<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"O$106+IF($C117<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"P$106+IF($C117<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"Q$106+IF($C117<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"R$106+IF($C117<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"S$106+IF($C117<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"T$106+IF($C117<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"U$106+IF($C117<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"V$106+IF($C117<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"W$106+IF($C117<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"X$106+IF($C117<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"Y$106+IF($C117<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"Z$106+IF($C117<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AA$106+IF($C117<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AB$106+IF($C117<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AC$106+IF($C117<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AD$106+IF($C117<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AE$106+IF($C117<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AF$106+IF($C117<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AG$106+IF($C117<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D117:$E117))),0)","v":0}]

{"sheet":"Option2","index":4,"n_rows":117,"n_cols":33,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["OPTION 2",null,{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(A3,_xlfn.ANCHORARRAY( Assumptions!$C$14),0))","v":"Regulatory proposal economic SWER upgrades"}]
[{"$f":"(INDEX(Data!$D$9:$D$13, MATCH(A3, options,0)))","v":""}]
[]
[{"$f":"'Option1 (base case)'!A6","v":"Count"},null,null,null,null,null,null,null,{"$f":"'Option1 (base case)'!I6","v":1},{"$f":"'Option1 (base case)'!J6","v":2},{"$f":"'Option1 (base case)'!K6","v":3},{"$f":"'Option1 (base case)'!L6","v":4},{"$f":"'Option1 (base case)'!M6","v":5},{"$f":"'Option1 (base case)'!N6","v":6},{"$f":"'Option1 (base case)'!O6","v":7},{"$f":"'Option1 (base case)'!P6","v":8},{"$f":"'Option1 (base case)'!Q6","v":9},{"$f":"'Option1 (base case)'!R6","v":10},{"$f":"'Option1 (base case)'!S6","v":11},{"$f":"'Option1 (base case)'!T6","v":12},{"$f":"'Option1 (base case)'!U6","v":13},{"$f":"'Option1 (base case)'!V6","v":14},{"$f":"'Option1 (base case)'!W6","v":15},{"$f":"'Option1 (base case)'!X6","v":16},{"$f":"'Option1 (base case)'!Y6","v":17},{"$f":"'Option1 (base case)'!Z6","v":18},{"$f":"'Option1 (base case)'!AA6","v":19},{"$f":"'Option1 (base case)'!AB6","v":20},{"$f":"'Option1 (base case)'!AC6","v":21},{"$f":"'Option1 (base case)'!AD6","v":22},{"$f":"'Option1 (base case)'!AE6","v":23},{"$f":"'Option1 (base case)'!AF6","v":24},{"$f":"'Option1 (base case)'!AG6","v":25}]
[{"$f":"'Option1 (base case)'!A7","v":"Value of CO2 reductions"},null,null,null,null,null,"$/MWh",null,{"$f":"'Option1 (base case)'!I7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!J7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!K7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!L7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!M7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!N7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!O7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!P7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!Q7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!R7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!S7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!T7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!U7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!V7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!W7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!X7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!Y7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!Z7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AA7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AB7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AC7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AD7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AE7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AF7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AG7","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,"Units",null,{"$f":"'Option1 (base case)'!I9","v":"2026-27"},{"$f":"'Option1 (base case)'!J9","v":"2027-28"},{"$f":"'Option1 (base case)'!K9","v":"2028-29"},{"$f":"'Option1 (base case)'!L9","v":"2029-30"},{"$f":"'Option1 (base case)'!M9","v":"2030-31"},{"$f":"'Option1 (base case)'!N9","v":"2031-32"},{"$f":"'Option1 (base case)'!O9","v":"2032-33"},{"$f":"'Option1 (base case)'!P9","v":"2033-34"},{"$f":"'Option1 (base case)'!Q9","v":"2034-35"},{"$f":"'Option1 (base case)'!R9","v":"2035-36"},{"$f":"'Option1 (base case)'!S9","v":"2036-37"},{"$f":"'Option1 (base case)'!T9","v":"2037-38"},{"$f":"'Option1 (base case)'!U9","v":"2038-39"},{"$f":"'Option1 (base case)'!V9","v":"2039-40"},{"$f":"'Option1 (base case)'!W9","v":"2040-41"},{"$f":"'Option1 (base case)'!X9","v":"2041-42"},{"$f":"'Option1 (base case)'!Y9","v":"2042-43"},{"$f":"'Option1 (base case)'!Z9","v":"2043-44"},{"$f":"'Option1 (base case)'!AA9","v":"2044-45"},{"$f":"'Option1 (base case)'!AB9","v":"2045-46"},{"$f":"'Option1 (base case)'!AC9","v":"2046-47"},{"$f":"'Option1 (base case)'!AD9","v":"2047-48"},{"$f":"'Option1 (base case)'!AE9","v":"2048-49"},{"$f":"'Option1 (base case)'!AF9","v":"2049-50"},{"$f":"'Option1 (base case)'!AG9","v":"2050-51"}]
[]
["INVESTMENT & OPERATING COST"]
[]
[null,null,"Capex",null,"Asset life (yrs)"]
[null,null,"SWER upgrades",null,50,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Options_Summary!E$9:E$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":9600000},{"$f":"INDEX(Options_Summary!F$9:F$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":6600000},{"$f":"INDEX(Options_Summary!G$9:G$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":11400000},{"$f":"INDEX(Options_Summary!H$9:H$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":14000000},{"$f":"INDEX(Options_Summary!I$9:I$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":15100000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I14:I16)","v":9600000},6600000,11400000,14000000,15100000,0,0,0,0,{"$f":"SUM(R14:R16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["RISK ASSUMPTIONS"]
[]
[null,null,"PoF (major)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PoF (reparable)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy at risk (weighted)",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy at risk value (CECV + CO2 + VCR+Bushfire)","$/MWh",null,{"$f":"IF(AND(SUM(I27:AG27)<>0, E28=0), \"!\", \"\")","v":""},{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Options_Summary!E$38:E$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":40441152.004951581},{"$f":"INDEX(Options_Summary!F$38:F$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":32387835.849450879},{"$f":"INDEX(Options_Summary!G$38:G$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":27598410.278290134},{"$f":"INDEX(Options_Summary!H$38:H$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":24308443.276029758},{"$f":"INDEX(Options_Summary!I$38:I$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":20892702.369101878},{"$f":"INDEX(Options_Summary!J$38:J$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":21325596.593539797},{"$f":"INDEX(Options_Summary!K$38:K$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":24598666.941955864},{"$f":"INDEX(Options_Summary!L$38:L$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":25548643.433501266},{"$f":"INDEX(Options_Summary!M$38:M$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":26518410.192080818},{"$f":"INDEX(Options_Summary!N$38:N$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":26518410.192080818},{"$f":"INDEX(Options_Summary!O$38:O$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":26518410.192080818},{"$f":"INDEX(Options_Summary!P$38:P$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":26518410.192080818},{"$f":"INDEX(Options_Summary!Q$38:Q$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":26518410.192080818},{"$f":"INDEX(Options_Summary!R$38:R$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":26518410.192080818},{"$f":"INDEX(Options_Summary!S$38:S$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":26518410.192080818},{"$f":"INDEX(Options_Summary!T$38:T$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!U$38:U$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!V$38:V$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!W$38:W$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!X$38:X$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!Y$38:Y$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!Z$38:Z$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!AA$38:AA$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!AB$38:AB$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!AC$38:AC$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0}]
[]
[null,null,"Safety consequence","(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unplanned replacements",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Environmental consequence","(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Other risk - enter description >",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Other risk - enter description >",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total risk cost",null,null,null,null,null,{"$f":"SUM(I28:I34)","v":40441152.004951581},{"$f":"SUM(J28:J34)","v":32387835.849450879},27598410.278290134,24308443.276029758,20892702.369101878,21325596.593539797,24598666.941955864,25548643.433501266,26518410.192080818,26518410.192080818,26518410.192080818,26518410.192080818,26518410.192080818,26518410.192080818,26518410.192080818,0,0,0,0,0,0,0,0,0,0]
[]
["OTHER BENEFITS"]
[]
[]
[null,null,"Reduction in CO2 emissions",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Value of reduction in CO2 emissions",null,null,null,"$",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Reliability in worst-served areas","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Network resilience","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Enabling solar exports","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Aesthetics","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time - residential","$/customer min",0,null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time - business","$/customer min",0,null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Communication","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Information accessibility","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other benefits 1",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other benefits 2",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total other benefits",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT((I$45:I$52)*($E$45:$E$52))+SUM(I54:I55)+I42","v":0},{"$f":"SUMPRODUCT((J$45:J$52)*($E$45:$E$52))+SUM(J54:J55)+J42","v":0},{"$f":"SUMPRODUCT((K$45:K$52)*($E$45:$E$52))+SUM(K54:K55)+K42","v":0},{"$f":"SUMPRODUCT((L$45:L$52)*($E$45:$E$52))+SUM(L54:L55)+L42","v":0},{"$f":"SUMPRODUCT((M$45:M$52)*($E$45:$E$52))+SUM(M54:M55)+M42","v":0},{"$f":"SUMPRODUCT((N$45:N$52)*($E$45:$E$52))+SUM(N54:N55)+N42","v":0},{"$f":"SUMPRODUCT((O$45:O$52)*($E$45:$E$52))+SUM(O54:O55)+O42","v":0},{"$f":"SUMPRODUCT((P$45:P$52)*($E$45:$E$52))+SUM(P54:P55)+P42","v":0},{"$f":"SUMPRODUCT((Q$45:Q$52)*($E$45:$E$52))+SUM(Q54:Q55)+Q42","v":0},{"$f":"SUMPRODUCT((R$45:R$52)*($E$45:$E$52))+SUM(R54:R55)+R42","v":0},{"$f":"SUMPRODUCT((S$45:S$52)*($E$45:$E$52))+SUM(S54:S55)+S42","v":0},{"$f":"SUMPRODUCT((T$45:T$52)*($E$45:$E$52))+SUM(T54:T55)+T42","v":0},{"$f":"SUMPRODUCT((U$45:U$52)*($E$45:$E$52))+SUM(U54:U55)+U42","v":0},{"$f":"SUMPRODUCT((V$45:V$52)*($E$45:$E$52))+SUM(V54:V55)+V42","v":0},{"$f":"SUMPRODUCT((W$45:W$52)*($E$45:$E$52))+SUM(W54:W55)+W42","v":0},{"$f":"SUMPRODUCT((X$45:X$52)*($E$45:$E$52))+SUM(X54:X55)+X42","v":0},{"$f":"SUMPRODUCT((Y$45:Y$52)*($E$45:$E$52))+SUM(Y54:Y55)+Y42","v":0},{"$f":"SUMPRODUCT((Z$45:Z$52)*($E$45:$E$52))+SUM(Z54:Z55)+Z42","v":0},{"$f":"SUMPRODUCT((AA$45:AA$52)*($E$45:$E$52))+SUM(AA54:AA55)+AA42","v":0},{"$f":"SUMPRODUCT((AB$45:AB$52)*($E$45:$E$52))+SUM(AB54:AB55)+AB42","v":0},{"$f":"SUMPRODUCT((AC$45:AC$52)*($E$45:$E$52))+SUM(AC54:AC55)+AC42","v":0},{"$f":"SUMPRODUCT((AD$45:AD$52)*($E$45:$E$52))+SUM(AD54:AD55)+AD42","v":0},{"$f":"SUMPRODUCT((AE$45:AE$52)*($E$45:$E$52))+SUM(AE54:AE55)+AE42","v":0},{"$f":"SUMPRODUCT((AF$45:AF$52)*($E$45:$E$52))+SUM(AF54:AF55)+AF42","v":0},{"$f":"SUMPRODUCT((AG$45:AG$52)*($E$45:$E$52))+SUM(AG54:AG55)+AG42","v":0}]
[]
[]
["SUMMARY"]
[]
[]
[]
[null,null,{"$f":"'Option1 (base case)'!C64","v":"Risks mitigated vs base case"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!I36-I36)","v":13817017.733140841},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!J36-J36)","v":21613960.927654281},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!K36-K36)","v":25388842.117651124},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!L36-L36)","v":28042469.949557588},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!M36-M36)","v":32879642.054520484},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!N36-N36)","v":33399181.03813456},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!O36-O36)","v":33672466.872326747},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!P36-P36)","v":33686747.955259003},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Q36-Q36)","v":33628820.631954283},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!R36-R36)","v":33628820.631954283},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!S36-S36)","v":33628820.631954283},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!T36-T36)","v":33628820.631954283},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!U36-U36)","v":33628820.631954283},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!V36-V36)","v":33628820.631954283},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!W36-W36)","v":33628820.631954283},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!X36-X36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Y36-Y36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Z36-Z36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AA36-AA36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AB36-AB36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AC36-AC36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AD36-AD36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AE36-AE36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AF36-AF36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AG36-AG36)","v":0}]
[]
[null,null,"Capital expenditure"]
[null,null,{"$f":"C14","v":"SWER upgrades"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I14","v":-9600000},-6600000,-11400000,-14000000,-15100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C15","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C16","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cumulative capex"]
[null,null,{"$f":"C14","v":"SWER upgrades"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I67:I67))-SUMPRODUCT(($I67:I67)*($I$6:I$6<=(I$6-$E14)))","v":-9600000},{"$f":"SUMPRODUCT(($I67:J67))-SUMPRODUCT(($I67:J67)*($I$6:J$6<=(J$6-$E14)))","v":-16200000},{"$f":"SUMPRODUCT(($I67:K67))-SUMPRODUCT(($I67:K67)*($I$6:K$6<=(K$6-$E14)))","v":-27600000},{"$f":"SUMPRODUCT(($I67:L67))-SUMPRODUCT(($I67:L67)*($I$6:L$6<=(L$6-$E14)))","v":-41600000},{"$f":"SUMPRODUCT(($I67:M67))-SUMPRODUCT(($I67:M67)*($I$6:M$6<=(M$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:N67))-SUMPRODUCT(($I67:N67)*($I$6:N$6<=(N$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:O67))-SUMPRODUCT(($I67:O67)*($I$6:O$6<=(O$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:P67))-SUMPRODUCT(($I67:P67)*($I$6:P$6<=(P$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:Q67))-SUMPRODUCT(($I67:Q67)*($I$6:Q$6<=(Q$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:R67))-SUMPRODUCT(($I67:R67)*($I$6:R$6<=(R$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:S67))-SUMPRODUCT(($I67:S67)*($I$6:S$6<=(S$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:T67))-SUMPRODUCT(($I67:T67)*($I$6:T$6<=(T$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:U67))-SUMPRODUCT(($I67:U67)*($I$6:U$6<=(U$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:V67))-SUMPRODUCT(($I67:V67)*($I$6:V$6<=(V$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:W67))-SUMPRODUCT(($I67:W67)*($I$6:W$6<=(W$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:X67))-SUMPRODUCT(($I67:X67)*($I$6:X$6<=(X$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:Y67))-SUMPRODUCT(($I67:Y67)*($I$6:Y$6<=(Y$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:Z67))-SUMPRODUCT(($I67:Z67)*($I$6:Z$6<=(Z$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:AA67))-SUMPRODUCT(($I67:AA67)*($I$6:AA$6<=(AA$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:AB67))-SUMPRODUCT(($I67:AB67)*($I$6:AB$6<=(AB$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:AC67))-SUMPRODUCT(($I67:AC67)*($I$6:AC$6<=(AC$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:AD67))-SUMPRODUCT(($I67:AD67)*($I$6:AD$6<=(AD$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:AE67))-SUMPRODUCT(($I67:AE67)*($I$6:AE$6<=(AE$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:AF67))-SUMPRODUCT(($I67:AF67)*($I$6:AF$6<=(AF$6-$E14)))","v":-56700000},{"$f":"SUMPRODUCT(($I67:AG67))-SUMPRODUCT(($I67:AG67)*($I$6:AG$6<=(AG$6-$E14)))","v":-56700000}]
[null,null,{"$f":"C15","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I68:I68))-SUMPRODUCT(($I68:I68)*($I$6:I$6<=(I$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:J68))-SUMPRODUCT(($I68:J68)*($I$6:J$6<=(J$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:K68))-SUMPRODUCT(($I68:K68)*($I$6:K$6<=(K$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:L68))-SUMPRODUCT(($I68:L68)*($I$6:L$6<=(L$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:M68))-SUMPRODUCT(($I68:M68)*($I$6:M$6<=(M$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:N68))-SUMPRODUCT(($I68:N68)*($I$6:N$6<=(N$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:O68))-SUMPRODUCT(($I68:O68)*($I$6:O$6<=(O$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:P68))-SUMPRODUCT(($I68:P68)*($I$6:P$6<=(P$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Q68))-SUMPRODUCT(($I68:Q68)*($I$6:Q$6<=(Q$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:R68))-SUMPRODUCT(($I68:R68)*($I$6:R$6<=(R$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:S68))-SUMPRODUCT(($I68:S68)*($I$6:S$6<=(S$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:T68))-SUMPRODUCT(($I68:T68)*($I$6:T$6<=(T$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:U68))-SUMPRODUCT(($I68:U68)*($I$6:U$6<=(U$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:V68))-SUMPRODUCT(($I68:V68)*($I$6:V$6<=(V$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:W68))-SUMPRODUCT(($I68:W68)*($I$6:W$6<=(W$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:X68))-SUMPRODUCT(($I68:X68)*($I$6:X$6<=(X$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Y68))-SUMPRODUCT(($I68:Y68)*($I$6:Y$6<=(Y$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Z68))-SUMPRODUCT(($I68:Z68)*($I$6:Z$6<=(Z$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AA68))-SUMPRODUCT(($I68:AA68)*($I$6:AA$6<=(AA$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AB68))-SUMPRODUCT(($I68:AB68)*($I$6:AB$6<=(AB$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AC68))-SUMPRODUCT(($I68:AC68)*($I$6:AC$6<=(AC$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AD68))-SUMPRODUCT(($I68:AD68)*($I$6:AD$6<=(AD$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AE68))-SUMPRODUCT(($I68:AE68)*($I$6:AE$6<=(AE$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AF68))-SUMPRODUCT(($I68:AF68)*($I$6:AF$6<=(AF$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AG68))-SUMPRODUCT(($I68:AG68)*($I$6:AG$6<=(AG$6-$E15)))","v":0}]
[null,null,{"$f":"C16","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I69:I69))-SUMPRODUCT(($I69:I69)*($I$6:I$6<=(I$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:J69))-SUMPRODUCT(($I69:J69)*($I$6:J$6<=(J$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:K69))-SUMPRODUCT(($I69:K69)*($I$6:K$6<=(K$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:L69))-SUMPRODUCT(($I69:L69)*($I$6:L$6<=(L$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:M69))-SUMPRODUCT(($I69:M69)*($I$6:M$6<=(M$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:N69))-SUMPRODUCT(($I69:N69)*($I$6:N$6<=(N$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:O69))-SUMPRODUCT(($I69:O69)*($I$6:O$6<=(O$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:P69))-SUMPRODUCT(($I69:P69)*($I$6:P$6<=(P$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Q69))-SUMPRODUCT(($I69:Q69)*($I$6:Q$6<=(Q$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:R69))-SUMPRODUCT(($I69:R69)*($I$6:R$6<=(R$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:S69))-SUMPRODUCT(($I69:S69)*($I$6:S$6<=(S$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:T69))-SUMPRODUCT(($I69:T69)*($I$6:T$6<=(T$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:U69))-SUMPRODUCT(($I69:U69)*($I$6:U$6<=(U$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:V69))-SUMPRODUCT(($I69:V69)*($I$6:V$6<=(V$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:W69))-SUMPRODUCT(($I69:W69)*($I$6:W$6<=(W$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:X69))-SUMPRODUCT(($I69:X69)*($I$6:X$6<=(X$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Y69))-SUMPRODUCT(($I69:Y69)*($I$6:Y$6<=(Y$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Z69))-SUMPRODUCT(($I69:Z69)*($I$6:Z$6<=(Z$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AA69))-SUMPRODUCT(($I69:AA69)*($I$6:AA$6<=(AA$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AB69))-SUMPRODUCT(($I69:AB69)*($I$6:AB$6<=(AB$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AC69))-SUMPRODUCT(($I69:AC69)*($I$6:AC$6<=(AC$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AD69))-SUMPRODUCT(($I69:AD69)*($I$6:AD$6<=(AD$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AE69))-SUMPRODUCT(($I69:AE69)*($I$6:AE$6<=(AE$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AF69))-SUMPRODUCT(($I69:AF69)*($I$6:AF$6<=(AF$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AG69))-SUMPRODUCT(($I69:AG69)*($I$6:AG$6<=(AG$6-$E16)))","v":0}]
[]
[null,null,"Annualised capex"]
[null,null,{"$f":"$C$76&\" - \"&C14","v":"Annualised capex - SWER upgrades"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E14=0,0,-PMT(real_disc, $E14,H72,))","v":0},-409283.61183886061,-690666.09497807722,-1176690.3840367245,-1773562.317968396,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707]
[null,null,{"$f":"$C$76&\" - \"&C15","v":"Annualised capex - "},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E15=0,0,-PMT(real_disc, $E15,H73,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C16","v":"Annualised capex - "},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E16=0,0,-PMT(real_disc, $E16,H74,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I77:I79)","v":0},{"$f":"SUM(J77:J79)","v":-409283.61183886061},-690666.09497807722,-1176690.3840367245,-1773562.317968396,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,{"$f":"SUM(AC77:AC79)","v":-2417331.3324232707},{"$f":"SUM(AD77:AD79)","v":-2417331.3324232707},{"$f":"SUM(AE77:AE79)","v":-2417331.3324232707},{"$f":"SUM(AF77:AF79)","v":-2417331.3324232707},{"$f":"SUM(AG77:AG79)","v":-2417331.3324232707}]
[]
[null,null,"Annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I80","v":0},{"$f":"J80","v":-409283.61183886061},-690666.09497807722,-1176690.3840367245,-1773562.317968396,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,{"$f":"AC80","v":-2417331.3324232707},{"$f":"AD80","v":-2417331.3324232707},{"$f":"AE80","v":-2417331.3324232707},{"$f":"AF80","v":-2417331.3324232707},{"$f":"AG80","v":-2417331.3324232707}]
[null,null,"Operating expenditure",null,null,null,"2023-12-31",null,{"$f":"-I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Risk mitigated",null,null,null,"2023-12-31",null,{"$f":"I64","v":13817017.733140841},{"$f":"J64","v":21613960.927654281},25388842.117651124,28042469.949557588,32879642.054520484,33399181.03813456,33672466.872326747,33686747.955259003,33628820.631954283,33628820.631954283,33628820.631954283,33628820.631954283,33628820.631954283,33628820.631954283,33628820.631954283,0,0,0,0,0,{"$f":"AC64","v":0},{"$f":"AD64","v":0},{"$f":"AE64","v":0},{"$f":"AF64","v":0},{"$f":"AG64","v":0}]
[null,null,"Other benefits value",null,null,null,"2023-12-31",null,{"$f":"I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net benefits",null,null,null,"2023-12-31",null,{"$f":"SUM(I82:I86)","v":13817017.733140841},21204677.315815419,24698176.022673048,26865779.565520864,31106079.736552089,30981849.70571129,31255135.539903477,31269416.622835733,31211489.299531013,31211489.299531013,31211489.299531013,31211489.299531013,31211489.299531013,31211489.299531013,31211489.299531013,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,{"$f":"SUM(AC82:AC86)","v":-2417331.3324232707},{"$f":"SUM(AD82:AD86)","v":-2417331.3324232707},{"$f":"SUM(AE82:AE86)","v":-2417331.3324232707},{"$f":"SUM(AF82:AF86)","v":-2417331.3324232707},{"$f":"SUM(AG82:AG86)","v":-2417331.3324232707}]
[]
[]
[null,null,"First capex year",null,null,null,{"$f":"IF(SUM($I17:$AG17)=0,0,(INDEX(I$6:AG$6,MATCH(TRUE,INDEX($I17:$AG17<>0,),0))))","v":1}]
[]
[null,null,"First year",null,null,null,{"$f":"IF(_xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0)=0, $A$4, _xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0))","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITIES"]
[]
[]
[]
["NPV",null,"Net benefits",null,null,null,{"$f":"PROPER($A$3)&A106","v":"Option 2NPV"},null,{"$f":"I87","v":13817017.733140841},{"$f":"J87","v":21204677.315815419},24698176.022673048,26865779.565520864,31106079.736552089,30981849.70571129,31255135.539903477,31269416.622835733,31211489.299531013,31211489.299531013,31211489.299531013,31211489.299531013,31211489.299531013,31211489.299531013,31211489.299531013,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707]
[null,null,"Total annualised capex",null,null,null,null,null,{"$f":"I82","v":0},{"$f":"J82","v":-409283.61183886061},-690666.09497807722,-1176690.3840367245,-1773562.317968396,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707,-2417331.3324232707]
[null,null,"Total benefits",null,null,null,null,null,{"$f":"SUM(I84:I85)","v":13817017.733140841},{"$f":"SUM(J84:J85)","v":21613960.927654281},25388842.117651124,28042469.949557588,32879642.054520484,33399181.03813456,33672466.872326747,33686747.955259003,33628820.631954283,33628820.631954283,33628820.631954283,33628820.631954283,33628820.631954283,33628820.631954283,33628820.631954283,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Assumptions!G44","v":"Capex"},{"$f":"Assumptions!H44","v":"Total benefits"}]
[{"$f":"\"sens\"&Assumptions!B45","v":"sens1"},null,{"$f":"Assumptions!C45","v":"Capex 10% higher"},{"$f":"Assumptions!G45","v":0.1},{"$f":"Assumptions!H45","v":0},null,{"$f":"PROPER($A$3)&A110","v":"Option 2sens1"},null,{"$f":"I$106+IF($C110<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D110:$E110))),0)","v":13817017.733140841},{"$f":"J$106+IF($C110<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D110:$E110))),0)","v":21163748.954631533},{"$f":"K$106+IF($C110<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D110:$E110))),0)","v":24629109.41317524},{"$f":"L$106+IF($C110<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D110:$E110))),0)","v":26748110.527117193},{"$f":"M$106+IF($C110<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D110:$E110))),0)","v":30928723.504755251},{"$f":"N$106+IF($C110<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D110:$E110))),0)","v":30740116.572468963},{"$f":"O$106+IF($C110<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D110:$E110))),0)","v":31013402.406661149},{"$f":"P$106+IF($C110<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D110:$E110))),0)","v":31027683.489593405},{"$f":"Q$106+IF($C110<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D110:$E110))),0)","v":30969756.166288685},{"$f":"R$106+IF($C110<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D110:$E110))),0)","v":30969756.166288685},{"$f":"S$106+IF($C110<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D110:$E110))),0)","v":30969756.166288685},{"$f":"T$106+IF($C110<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D110:$E110))),0)","v":30969756.166288685},{"$f":"U$106+IF($C110<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D110:$E110))),0)","v":30969756.166288685},{"$f":"V$106+IF($C110<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D110:$E110))),0)","v":30969756.166288685},{"$f":"W$106+IF($C110<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D110:$E110))),0)","v":30969756.166288685},{"$f":"X$106+IF($C110<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D110:$E110))),0)","v":-2659064.4656655979},{"$f":"Y$106+IF($C110<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D110:$E110))),0)","v":-2659064.4656655979},{"$f":"Z$106+IF($C110<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D110:$E110))),0)","v":-2659064.4656655979},{"$f":"AA$106+IF($C110<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D110:$E110))),0)","v":-2659064.4656655979},{"$f":"AB$106+IF($C110<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D110:$E110))),0)","v":-2659064.4656655979},{"$f":"AC$106+IF($C110<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D110:$E110))),0)","v":-2659064.4656655979},{"$f":"AD$106+IF($C110<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D110:$E110))),0)","v":-2659064.4656655979},{"$f":"AE$106+IF($C110<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D110:$E110))),0)","v":-2659064.4656655979},{"$f":"AF$106+IF($C110<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D110:$E110))),0)","v":-2659064.4656655979},{"$f":"AG$106+IF($C110<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D110:$E110))),0)","v":-2659064.4656655979}]
[{"$f":"\"sens\"&Assumptions!B46","v":"sens2"},null,{"$f":"Assumptions!C46","v":"Capex 10% lower"},{"$f":"Assumptions!G46","v":-0.1},{"$f":"Assumptions!H46","v":0},null,{"$f":"PROPER($A$3)&A111","v":"Option 2sens2"},null,{"$f":"I$106+IF($C111<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D111:$E111))),0)","v":13817017.733140841},{"$f":"J$106+IF($C111<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D111:$E111))),0)","v":21245605.676999304},{"$f":"K$106+IF($C111<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D111:$E111))),0)","v":24767242.632170856},{"$f":"L$106+IF($C111<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D111:$E111))),0)","v":26983448.603924535},{"$f":"M$106+IF($C111<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D111:$E111))),0)","v":31283435.968348928},{"$f":"N$106+IF($C111<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D111:$E111))),0)","v":31223582.838953618},{"$f":"O$106+IF($C111<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D111:$E111))),0)","v":31496868.673145805},{"$f":"P$106+IF($C111<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D111:$E111))),0)","v":31511149.756078061},{"$f":"Q$106+IF($C111<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D111:$E111))),0)","v":31453222.43277334},{"$f":"R$106+IF($C111<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D111:$E111))),0)","v":31453222.43277334},{"$f":"S$106+IF($C111<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D111:$E111))),0)","v":31453222.43277334},{"$f":"T$106+IF($C111<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D111:$E111))),0)","v":31453222.43277334},{"$f":"U$106+IF($C111<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D111:$E111))),0)","v":31453222.43277334},{"$f":"V$106+IF($C111<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D111:$E111))),0)","v":31453222.43277334},{"$f":"W$106+IF($C111<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D111:$E111))),0)","v":31453222.43277334},{"$f":"X$106+IF($C111<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D111:$E111))),0)","v":-2175598.1991809434},{"$f":"Y$106+IF($C111<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D111:$E111))),0)","v":-2175598.1991809434},{"$f":"Z$106+IF($C111<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D111:$E111))),0)","v":-2175598.1991809434},{"$f":"AA$106+IF($C111<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D111:$E111))),0)","v":-2175598.1991809434},{"$f":"AB$106+IF($C111<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D111:$E111))),0)","v":-2175598.1991809434},{"$f":"AC$106+IF($C111<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D111:$E111))),0)","v":-2175598.1991809434},{"$f":"AD$106+IF($C111<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D111:$E111))),0)","v":-2175598.1991809434},{"$f":"AE$106+IF($C111<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D111:$E111))),0)","v":-2175598.1991809434},{"$f":"AF$106+IF($C111<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D111:$E111))),0)","v":-2175598.1991809434},{"$f":"AG$106+IF($C111<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D111:$E111))),0)","v":-2175598.1991809434}]
[{"$f":"\"sens\"&Assumptions!B47","v":"sens3"},null,{"$f":"Assumptions!C47","v":"Total benefits 10% higher"},{"$f":"Assumptions!G47","v":0},{"$f":"Assumptions!H47","v":0.1},null,"Option 2sens3",null,{"$f":"I$106+IF($C112<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D112:$E112))),0)","v":15198719.506454926},{"$f":"J$106+IF($C112<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D112:$E112))),0)","v":23366073.408580847},{"$f":"K$106+IF($C112<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D112:$E112))),0)","v":27237060.234438159},{"$f":"L$106+IF($C112<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D112:$E112))),0)","v":29670026.560476623},{"$f":"M$106+IF($C112<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D112:$E112))),0)","v":34394043.942004137},{"$f":"N$106+IF($C112<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D112:$E112))),0)","v":34321767.809524745},{"$f":"O$106+IF($C112<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D112:$E112))),0)","v":34622382.22713615},{"$f":"P$106+IF($C112<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D112:$E112))),0)","v":34638091.418361634},{"$f":"Q$106+IF($C112<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D112:$E112))),0)","v":34574371.362726443},{"$f":"R$106+IF($C112<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D112:$E112))),0)","v":34574371.362726443},{"$f":"S$106+IF($C112<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D112:$E112))),0)","v":34574371.362726443},{"$f":"T$106+IF($C112<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D112:$E112))),0)","v":34574371.362726443},{"$f":"U$106+IF($C112<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D112:$E112))),0)","v":34574371.362726443},{"$f":"V$106+IF($C112<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D112:$E112))),0)","v":34574371.362726443},{"$f":"W$106+IF($C112<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D112:$E112))),0)","v":34574371.362726443},{"$f":"X$106+IF($C112<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D112:$E112))),0)","v":-2417331.3324232707},{"$f":"Y$106+IF($C112<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D112:$E112))),0)","v":-2417331.3324232707},{"$f":"Z$106+IF($C112<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D112:$E112))),0)","v":-2417331.3324232707},{"$f":"AA$106+IF($C112<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D112:$E112))),0)","v":-2417331.3324232707},{"$f":"AB$106+IF($C112<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D112:$E112))),0)","v":-2417331.3324232707},{"$f":"AC$106+IF($C112<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D112:$E112))),0)","v":-2417331.3324232707},{"$f":"AD$106+IF($C112<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D112:$E112))),0)","v":-2417331.3324232707},{"$f":"AE$106+IF($C112<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D112:$E112))),0)","v":-2417331.3324232707},{"$f":"AF$106+IF($C112<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D112:$E112))),0)","v":-2417331.3324232707},{"$f":"AG$106+IF($C112<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D112:$E112))),0)","v":-2417331.3324232707}]
[{"$f":"\"sens\"&Assumptions!B48","v":"sens4"},null,{"$f":"Assumptions!C48","v":"Total benefits 10% lower"},{"$f":"Assumptions!G48","v":0},{"$f":"Assumptions!H48","v":-0.1},null,"Option 2sens4",null,{"$f":"I$106+IF($C113<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D113:$E113))),0)","v":12435315.959826756},{"$f":"J$106+IF($C113<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D113:$E113))),0)","v":19043281.223049991},{"$f":"K$106+IF($C113<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D113:$E113))),0)","v":22159291.810907938},{"$f":"L$106+IF($C113<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D113:$E113))),0)","v":24061532.570565104},{"$f":"M$106+IF($C113<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D113:$E113))),0)","v":27818115.531100042},{"$f":"N$106+IF($C113<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D113:$E113))),0)","v":27641931.601897836},{"$f":"O$106+IF($C113<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D113:$E113))),0)","v":27887888.852670804},{"$f":"P$106+IF($C113<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D113:$E113))),0)","v":27900741.827309832},{"$f":"Q$106+IF($C113<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D113:$E113))),0)","v":27848607.236335583},{"$f":"R$106+IF($C113<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D113:$E113))),0)","v":27848607.236335583},{"$f":"S$106+IF($C113<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D113:$E113))),0)","v":27848607.236335583},{"$f":"T$106+IF($C113<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D113:$E113))),0)","v":27848607.236335583},{"$f":"U$106+IF($C113<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D113:$E113))),0)","v":27848607.236335583},{"$f":"V$106+IF($C113<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D113:$E113))),0)","v":27848607.236335583},{"$f":"W$106+IF($C113<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D113:$E113))),0)","v":27848607.236335583},{"$f":"X$106+IF($C113<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D113:$E113))),0)","v":-2417331.3324232707},{"$f":"Y$106+IF($C113<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D113:$E113))),0)","v":-2417331.3324232707},{"$f":"Z$106+IF($C113<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D113:$E113))),0)","v":-2417331.3324232707},{"$f":"AA$106+IF($C113<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D113:$E113))),0)","v":-2417331.3324232707},{"$f":"AB$106+IF($C113<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D113:$E113))),0)","v":-2417331.3324232707},{"$f":"AC$106+IF($C113<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D113:$E113))),0)","v":-2417331.3324232707},{"$f":"AD$106+IF($C113<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D113:$E113))),0)","v":-2417331.3324232707},{"$f":"AE$106+IF($C113<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D113:$E113))),0)","v":-2417331.3324232707},{"$f":"AF$106+IF($C113<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D113:$E113))),0)","v":-2417331.3324232707},{"$f":"AG$106+IF($C113<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D113:$E113))),0)","v":-2417331.3324232707}]
[{"$f":"\"sens\"&Assumptions!B49","v":"sens5"},null,{"$f":"Assumptions!C49","v":"Capex 10% higher & Total benefits 10% lower"},{"$f":"Assumptions!G49","v":0.1},{"$f":"Assumptions!H49","v":-0.1},null,"Option 2sens5",null,{"$f":"I$106+IF($C114<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D114:$E114))),0)","v":12435315.959826756},{"$f":"J$106+IF($C114<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D114:$E114))),0)","v":19002352.861866105},{"$f":"K$106+IF($C114<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D114:$E114))),0)","v":22090225.20141013},{"$f":"L$106+IF($C114<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D114:$E114))),0)","v":23943863.532161433},{"$f":"M$106+IF($C114<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D114:$E114))),0)","v":27640759.2993032},{"$f":"N$106+IF($C114<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D114:$E114))),0)","v":27400198.468655508},{"$f":"O$106+IF($C114<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D114:$E114))),0)","v":27646155.719428476},{"$f":"P$106+IF($C114<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D114:$E114))),0)","v":27659008.694067504},{"$f":"Q$106+IF($C114<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D114:$E114))),0)","v":27606874.103093259},{"$f":"R$106+IF($C114<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D114:$E114))),0)","v":27606874.103093259},{"$f":"S$106+IF($C114<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D114:$E114))),0)","v":27606874.103093259},{"$f":"T$106+IF($C114<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D114:$E114))),0)","v":27606874.103093259},{"$f":"U$106+IF($C114<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D114:$E114))),0)","v":27606874.103093259},{"$f":"V$106+IF($C114<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D114:$E114))),0)","v":27606874.103093259},{"$f":"W$106+IF($C114<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D114:$E114))),0)","v":27606874.103093259},{"$f":"X$106+IF($C114<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D114:$E114))),0)","v":-2659064.4656655979},{"$f":"Y$106+IF($C114<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D114:$E114))),0)","v":-2659064.4656655979},{"$f":"Z$106+IF($C114<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D114:$E114))),0)","v":-2659064.4656655979},{"$f":"AA$106+IF($C114<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D114:$E114))),0)","v":-2659064.4656655979},{"$f":"AB$106+IF($C114<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D114:$E114))),0)","v":-2659064.4656655979},{"$f":"AC$106+IF($C114<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D114:$E114))),0)","v":-2659064.4656655979},{"$f":"AD$106+IF($C114<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D114:$E114))),0)","v":-2659064.4656655979},{"$f":"AE$106+IF($C114<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D114:$E114))),0)","v":-2659064.4656655979},{"$f":"AF$106+IF($C114<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D114:$E114))),0)","v":-2659064.4656655979},{"$f":"AG$106+IF($C114<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D114:$E114))),0)","v":-2659064.4656655979}]
[{"$f":"\"sens\"&Assumptions!B50","v":"sens"},null,{"$f":"Assumptions!C50","v":0},{"$f":"Assumptions!G50","v":0},{"$f":"Assumptions!H50","v":0},null,"Option 2sens",null,{"$f":"I$106+IF($C115<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D115:$E115))),0)","v":13817017.733140841},{"$f":"J$106+IF($C115<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D115:$E115))),0)","v":21204677.315815419},{"$f":"K$106+IF($C115<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D115:$E115))),0)","v":24698176.022673048},{"$f":"L$106+IF($C115<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D115:$E115))),0)","v":26865779.565520864},{"$f":"M$106+IF($C115<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D115:$E115))),0)","v":31106079.736552089},{"$f":"N$106+IF($C115<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D115:$E115))),0)","v":30981849.70571129},{"$f":"O$106+IF($C115<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D115:$E115))),0)","v":31255135.539903477},{"$f":"P$106+IF($C115<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D115:$E115))),0)","v":31269416.622835733},{"$f":"Q$106+IF($C115<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D115:$E115))),0)","v":31211489.299531013},{"$f":"R$106+IF($C115<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D115:$E115))),0)","v":31211489.299531013},{"$f":"S$106+IF($C115<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D115:$E115))),0)","v":31211489.299531013},{"$f":"T$106+IF($C115<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D115:$E115))),0)","v":31211489.299531013},{"$f":"U$106+IF($C115<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D115:$E115))),0)","v":31211489.299531013},{"$f":"V$106+IF($C115<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D115:$E115))),0)","v":31211489.299531013},{"$f":"W$106+IF($C115<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D115:$E115))),0)","v":31211489.299531013},{"$f":"X$106+IF($C115<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D115:$E115))),0)","v":-2417331.3324232707},{"$f":"Y$106+IF($C115<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D115:$E115))),0)","v":-2417331.3324232707},{"$f":"Z$106+IF($C115<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D115:$E115))),0)","v":-2417331.3324232707},{"$f":"AA$106+IF($C115<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D115:$E115))),0)","v":-2417331.3324232707},{"$f":"AB$106+IF($C115<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D115:$E115))),0)","v":-2417331.3324232707},{"$f":"AC$106+IF($C115<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D115:$E115))),0)","v":-2417331.3324232707},{"$f":"AD$106+IF($C115<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D115:$E115))),0)","v":-2417331.3324232707},{"$f":"AE$106+IF($C115<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D115:$E115))),0)","v":-2417331.3324232707},{"$f":"AF$106+IF($C115<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D115:$E115))),0)","v":-2417331.3324232707},{"$f":"AG$106+IF($C115<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D115:$E115))),0)","v":-2417331.3324232707}]
[{"$f":"\"sens\"&Assumptions!B51","v":"sens"},null,{"$f":"Assumptions!C51","v":0},{"$f":"Assumptions!G51","v":0},{"$f":"Assumptions!H51","v":0},null,"Option 2sens",null,{"$f":"I$106+IF($C116<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D116:$E116))),0)","v":13817017.733140841},{"$f":"J$106+IF($C116<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D116:$E116))),0)","v":21204677.315815419},{"$f":"K$106+IF($C116<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D116:$E116))),0)","v":24698176.022673048},{"$f":"L$106+IF($C116<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D116:$E116))),0)","v":26865779.565520864},{"$f":"M$106+IF($C116<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D116:$E116))),0)","v":31106079.736552089},{"$f":"N$106+IF($C116<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D116:$E116))),0)","v":30981849.70571129},{"$f":"O$106+IF($C116<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D116:$E116))),0)","v":31255135.539903477},{"$f":"P$106+IF($C116<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D116:$E116))),0)","v":31269416.622835733},{"$f":"Q$106+IF($C116<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D116:$E116))),0)","v":31211489.299531013},{"$f":"R$106+IF($C116<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D116:$E116))),0)","v":31211489.299531013},{"$f":"S$106+IF($C116<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D116:$E116))),0)","v":31211489.299531013},{"$f":"T$106+IF($C116<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D116:$E116))),0)","v":31211489.299531013},{"$f":"U$106+IF($C116<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D116:$E116))),0)","v":31211489.299531013},{"$f":"V$106+IF($C116<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D116:$E116))),0)","v":31211489.299531013},{"$f":"W$106+IF($C116<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D116:$E116))),0)","v":31211489.299531013},{"$f":"X$106+IF($C116<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D116:$E116))),0)","v":-2417331.3324232707},{"$f":"Y$106+IF($C116<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D116:$E116))),0)","v":-2417331.3324232707},{"$f":"Z$106+IF($C116<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D116:$E116))),0)","v":-2417331.3324232707},{"$f":"AA$106+IF($C116<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D116:$E116))),0)","v":-2417331.3324232707},{"$f":"AB$106+IF($C116<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D116:$E116))),0)","v":-2417331.3324232707},{"$f":"AC$106+IF($C116<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D116:$E116))),0)","v":-2417331.3324232707},{"$f":"AD$106+IF($C116<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D116:$E116))),0)","v":-2417331.3324232707},{"$f":"AE$106+IF($C116<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D116:$E116))),0)","v":-2417331.3324232707},{"$f":"AF$106+IF($C116<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D116:$E116))),0)","v":-2417331.3324232707},{"$f":"AG$106+IF($C116<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D116:$E116))),0)","v":-2417331.3324232707}]
[{"$f":"\"sens\"&Assumptions!B52","v":"sens"},null,{"$f":"Assumptions!C52","v":0},{"$f":"Assumptions!G52","v":0},{"$f":"Assumptions!H52","v":0},null,"Option 2sens",null,{"$f":"I$106+IF($C117<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D117:$E117))),0)","v":13817017.733140841},{"$f":"J$106+IF($C117<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D117:$E117))),0)","v":21204677.315815419},{"$f":"K$106+IF($C117<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D117:$E117))),0)","v":24698176.022673048},{"$f":"L$106+IF($C117<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D117:$E117))),0)","v":26865779.565520864},{"$f":"M$106+IF($C117<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D117:$E117))),0)","v":31106079.736552089},{"$f":"N$106+IF($C117<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D117:$E117))),0)","v":30981849.70571129},{"$f":"O$106+IF($C117<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D117:$E117))),0)","v":31255135.539903477},{"$f":"P$106+IF($C117<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D117:$E117))),0)","v":31269416.622835733},{"$f":"Q$106+IF($C117<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D117:$E117))),0)","v":31211489.299531013},{"$f":"R$106+IF($C117<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D117:$E117))),0)","v":31211489.299531013},{"$f":"S$106+IF($C117<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D117:$E117))),0)","v":31211489.299531013},{"$f":"T$106+IF($C117<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D117:$E117))),0)","v":31211489.299531013},{"$f":"U$106+IF($C117<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D117:$E117))),0)","v":31211489.299531013},{"$f":"V$106+IF($C117<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D117:$E117))),0)","v":31211489.299531013},{"$f":"W$106+IF($C117<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D117:$E117))),0)","v":31211489.299531013},{"$f":"X$106+IF($C117<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D117:$E117))),0)","v":-2417331.3324232707},{"$f":"Y$106+IF($C117<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D117:$E117))),0)","v":-2417331.3324232707},{"$f":"Z$106+IF($C117<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D117:$E117))),0)","v":-2417331.3324232707},{"$f":"AA$106+IF($C117<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D117:$E117))),0)","v":-2417331.3324232707},{"$f":"AB$106+IF($C117<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D117:$E117))),0)","v":-2417331.3324232707},{"$f":"AC$106+IF($C117<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D117:$E117))),0)","v":-2417331.3324232707},{"$f":"AD$106+IF($C117<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D117:$E117))),0)","v":-2417331.3324232707},{"$f":"AE$106+IF($C117<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D117:$E117))),0)","v":-2417331.3324232707},{"$f":"AF$106+IF($C117<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D117:$E117))),0)","v":-2417331.3324232707},{"$f":"AG$106+IF($C117<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D117:$E117))),0)","v":-2417331.3324232707}]

{"sheet":"Option3","index":5,"n_rows":117,"n_cols":33,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["OPTION 3",null,{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(A3,_xlfn.ANCHORARRAY( Assumptions!$C$14),0))","v":"Revised proposal economic SWER upgrades"}]
[{"$f":"(INDEX(Data!$D$9:$D$13, MATCH(A3, options,0)))","v":""}]
[]
[{"$f":"'Option1 (base case)'!A6","v":"Count"},null,null,null,null,null,null,null,{"$f":"'Option1 (base case)'!I6","v":1},{"$f":"'Option1 (base case)'!J6","v":2},{"$f":"'Option1 (base case)'!K6","v":3},{"$f":"'Option1 (base case)'!L6","v":4},{"$f":"'Option1 (base case)'!M6","v":5},{"$f":"'Option1 (base case)'!N6","v":6},{"$f":"'Option1 (base case)'!O6","v":7},{"$f":"'Option1 (base case)'!P6","v":8},{"$f":"'Option1 (base case)'!Q6","v":9},{"$f":"'Option1 (base case)'!R6","v":10},{"$f":"'Option1 (base case)'!S6","v":11},{"$f":"'Option1 (base case)'!T6","v":12},{"$f":"'Option1 (base case)'!U6","v":13},{"$f":"'Option1 (base case)'!V6","v":14},{"$f":"'Option1 (base case)'!W6","v":15},{"$f":"'Option1 (base case)'!X6","v":16},{"$f":"'Option1 (base case)'!Y6","v":17},{"$f":"'Option1 (base case)'!Z6","v":18},{"$f":"'Option1 (base case)'!AA6","v":19},{"$f":"'Option1 (base case)'!AB6","v":20},{"$f":"'Option1 (base case)'!AC6","v":21},{"$f":"'Option1 (base case)'!AD6","v":22},{"$f":"'Option1 (base case)'!AE6","v":23},{"$f":"'Option1 (base case)'!AF6","v":24},{"$f":"'Option1 (base case)'!AG6","v":25}]
[{"$f":"'Option1 (base case)'!A7","v":"Value of CO2 reductions"},null,null,null,null,null,"$/MWh",null,{"$f":"'Option1 (base case)'!I7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!J7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!K7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!L7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!M7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!N7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!O7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!P7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!Q7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!R7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!S7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!T7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!U7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!V7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!W7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!X7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!Y7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!Z7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AA7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AB7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AC7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AD7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AE7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AF7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AG7","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,"Units",null,{"$f":"'Option1 (base case)'!I9","v":"2026-27"},{"$f":"'Option1 (base case)'!J9","v":"2027-28"},{"$f":"'Option1 (base case)'!K9","v":"2028-29"},{"$f":"'Option1 (base case)'!L9","v":"2029-30"},{"$f":"'Option1 (base case)'!M9","v":"2030-31"},{"$f":"'Option1 (base case)'!N9","v":"2031-32"},{"$f":"'Option1 (base case)'!O9","v":"2032-33"},{"$f":"'Option1 (base case)'!P9","v":"2033-34"},{"$f":"'Option1 (base case)'!Q9","v":"2034-35"},{"$f":"'Option1 (base case)'!R9","v":"2035-36"},{"$f":"'Option1 (base case)'!S9","v":"2036-37"},{"$f":"'Option1 (base case)'!T9","v":"2037-38"},{"$f":"'Option1 (base case)'!U9","v":"2038-39"},{"$f":"'Option1 (base case)'!V9","v":"2039-40"},{"$f":"'Option1 (base case)'!W9","v":"2040-41"},{"$f":"'Option1 (base case)'!X9","v":"2041-42"},{"$f":"'Option1 (base case)'!Y9","v":"2042-43"},{"$f":"'Option1 (base case)'!Z9","v":"2043-44"},{"$f":"'Option1 (base case)'!AA9","v":"2044-45"},{"$f":"'Option1 (base case)'!AB9","v":"2045-46"},{"$f":"'Option1 (base case)'!AC9","v":"2046-47"},{"$f":"'Option1 (base case)'!AD9","v":"2047-48"},{"$f":"'Option1 (base case)'!AE9","v":"2048-49"},{"$f":"'Option1 (base case)'!AF9","v":"2049-50"},{"$f":"'Option1 (base case)'!AG9","v":"2050-51"}]
[]
["INVESTMENT & OPERATING COST"]
[]
[null,null,"Capex",null,"Asset life (yrs)"]
[null,null,"SWER upgrades",null,50,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Options_Summary!E$9:E$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":16300000},{"$f":"INDEX(Options_Summary!F$9:F$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":26500000},{"$f":"INDEX(Options_Summary!G$9:G$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":28900000},{"$f":"INDEX(Options_Summary!H$9:H$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":21600000},{"$f":"INDEX(Options_Summary!I$9:I$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":30000000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I14:I16)","v":16300000},26500000,28900000,21600000,30000000,0,0,0,0,{"$f":"SUM(R14:R16)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC14:AC16)","v":0},{"$f":"SUM(AD14:AD16)","v":0},{"$f":"SUM(AE14:AE16)","v":0},{"$f":"SUM(AF14:AF16)","v":0},{"$f":"SUM(AG14:AG16)","v":0}]
[]
[null,null,"Operating expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["RISK ASSUMPTIONS"]
[]
[null,null,"PoF (major)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PoF (reparable)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy at risk (weighted)",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy at risk value (CECV + CO2 + VCR+Bushfire)","$/MWh",null,{"$f":"IF(AND(SUM(I27:AG27)<>0, E28=0), \"!\", \"\")","v":""},{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Options_Summary!E$38:E$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":30536208.769817878},{"$f":"INDEX(Options_Summary!F$38:F$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":19358235.81571544},{"$f":"INDEX(Options_Summary!G$38:G$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":11994226.88245818},{"$f":"INDEX(Options_Summary!H$38:H$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":9262474.3428483382},{"$f":"INDEX(Options_Summary!I$38:I$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":6680739.4123297483},{"$f":"INDEX(Options_Summary!J$38:J$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":6687513.5901690722},{"$f":"INDEX(Options_Summary!K$38:K$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":7261105.1096791625},{"$f":"INDEX(Options_Summary!L$38:L$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":7423024.4860055521},{"$f":"INDEX(Options_Summary!M$38:M$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":7405257.5806892067},{"$f":"INDEX(Options_Summary!N$38:N$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":7405257.5806892067},{"$f":"INDEX(Options_Summary!O$38:O$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":7405257.5806892067},{"$f":"INDEX(Options_Summary!P$38:P$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":7405257.5806892067},{"$f":"INDEX(Options_Summary!Q$38:Q$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":7405257.5806892067},{"$f":"INDEX(Options_Summary!R$38:R$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":7405257.5806892067},{"$f":"INDEX(Options_Summary!S$38:S$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":7405257.5806892067},{"$f":"INDEX(Options_Summary!T$38:T$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!U$38:U$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!V$38:V$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!W$38:W$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!X$38:X$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!Y$38:Y$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!Z$38:Z$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!AA$38:AA$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!AB$38:AB$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!AC$38:AC$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0}]
[]
[null,null,"Safety consequence","(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unplanned replacements",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Environmental consequence","(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Other risk - enter description >",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Other risk - enter description >",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total risk cost",null,null,null,null,null,{"$f":"SUM(I28:I34)","v":30536208.769817878},{"$f":"SUM(J28:J34)","v":19358235.81571544},11994226.88245818,9262474.3428483382,6680739.4123297483,6687513.5901690722,7261105.1096791625,7423024.4860055521,7405257.5806892067,7405257.5806892067,7405257.5806892067,7405257.5806892067,7405257.5806892067,7405257.5806892067,7405257.5806892067,0,0,0,0,0,{"$f":"SUM(AC28:AC34)","v":0},{"$f":"SUM(AD28:AD34)","v":0},{"$f":"SUM(AE28:AE34)","v":0},{"$f":"SUM(AF28:AF34)","v":0},{"$f":"SUM(AG28:AG34)","v":0}]
[]
["OTHER BENEFITS"]
[]
[]
[null,null,"Reduction in CO2 emissions",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Value of reduction in CO2 emissions",null,null,null,"$",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Reliability in worst-served areas","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Network resilience","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Enabling solar exports","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Aesthetics","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (res)","$/customer min",0,null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (bus)","$/customer min",0,null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Communication","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Information accessibility","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other benefits 1",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other benefits 2",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total other benefits",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT((I$45:I$52)*($E$45:$E$52))+SUM(I54:I55)+I42","v":0},{"$f":"SUMPRODUCT((J$45:J$52)*($E$45:$E$52))+SUM(J54:J55)+J42","v":0},{"$f":"SUMPRODUCT((K$45:K$52)*($E$45:$E$52))+SUM(K54:K55)+K42","v":0},{"$f":"SUMPRODUCT((L$45:L$52)*($E$45:$E$52))+SUM(L54:L55)+L42","v":0},{"$f":"SUMPRODUCT((M$45:M$52)*($E$45:$E$52))+SUM(M54:M55)+M42","v":0},{"$f":"SUMPRODUCT((N$45:N$52)*($E$45:$E$52))+SUM(N54:N55)+N42","v":0},{"$f":"SUMPRODUCT((O$45:O$52)*($E$45:$E$52))+SUM(O54:O55)+O42","v":0},{"$f":"SUMPRODUCT((P$45:P$52)*($E$45:$E$52))+SUM(P54:P55)+P42","v":0},{"$f":"SUMPRODUCT((Q$45:Q$52)*($E$45:$E$52))+SUM(Q54:Q55)+Q42","v":0},{"$f":"SUMPRODUCT((R$45:R$52)*($E$45:$E$52))+SUM(R54:R55)+R42","v":0},{"$f":"SUMPRODUCT((S$45:S$52)*($E$45:$E$52))+SUM(S54:S55)+S42","v":0},{"$f":"SUMPRODUCT((T$45:T$52)*($E$45:$E$52))+SUM(T54:T55)+T42","v":0},{"$f":"SUMPRODUCT((U$45:U$52)*($E$45:$E$52))+SUM(U54:U55)+U42","v":0},{"$f":"SUMPRODUCT((V$45:V$52)*($E$45:$E$52))+SUM(V54:V55)+V42","v":0},{"$f":"SUMPRODUCT((W$45:W$52)*($E$45:$E$52))+SUM(W54:W55)+W42","v":0},{"$f":"SUMPRODUCT((X$45:X$52)*($E$45:$E$52))+SUM(X54:X55)+X42","v":0},{"$f":"SUMPRODUCT((Y$45:Y$52)*($E$45:$E$52))+SUM(Y54:Y55)+Y42","v":0},{"$f":"SUMPRODUCT((Z$45:Z$52)*($E$45:$E$52))+SUM(Z54:Z55)+Z42","v":0},{"$f":"SUMPRODUCT((AA$45:AA$52)*($E$45:$E$52))+SUM(AA54:AA55)+AA42","v":0},{"$f":"SUMPRODUCT((AB$45:AB$52)*($E$45:$E$52))+SUM(AB54:AB55)+AB42","v":0},{"$f":"SUMPRODUCT((AC$45:AC$52)*($E$45:$E$52))+SUM(AC54:AC55)+AC42","v":0},{"$f":"SUMPRODUCT((AD$45:AD$52)*($E$45:$E$52))+SUM(AD54:AD55)+AD42","v":0},{"$f":"SUMPRODUCT((AE$45:AE$52)*($E$45:$E$52))+SUM(AE54:AE55)+AE42","v":0},{"$f":"SUMPRODUCT((AF$45:AF$52)*($E$45:$E$52))+SUM(AF54:AF55)+AF42","v":0},{"$f":"SUMPRODUCT((AG$45:AG$52)*($E$45:$E$52))+SUM(AG54:AG55)+AG42","v":0}]
[]
[]
["SUMMARY"]
[]
[]
[]
[null,null,{"$f":"'Option1 (base case)'!C64","v":"Risks mitigated vs base case"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!I36-I36)","v":23721960.968274545},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!J36-J36)","v":34643560.96138972},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!K36-K36)","v":40993025.513483077},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!L36-L36)","v":43088438.882739007},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!M36-M36)","v":47091605.011292614},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!N36-N36)","v":48037264.041505285},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!O36-O36)","v":51010028.704603449},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!P36-P36)","v":51812366.902754717},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Q36-Q36)","v":52741973.243345894},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!R36-R36)","v":52741973.243345894},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!S36-S36)","v":52741973.243345894},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!T36-T36)","v":52741973.243345894},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!U36-U36)","v":52741973.243345894},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!V36-V36)","v":52741973.243345894},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!W36-W36)","v":52741973.243345894},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!X36-X36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Y36-Y36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Z36-Z36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AA36-AA36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AB36-AB36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AC36-AC36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AD36-AD36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AE36-AE36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AF36-AF36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AG36-AG36)","v":0}]
[]
[null,null,"Capital expenditure"]
[null,null,{"$f":"C14","v":"SWER upgrades"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I14","v":-16300000},-26500000,-28900000,-21600000,-30000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C15","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C16","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cumulative capex"]
[null,null,{"$f":"C14","v":"SWER upgrades"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I67:I67))-SUMPRODUCT(($I67:I67)*($I$6:I$6<=(I$6-$E14)))","v":-16300000},{"$f":"SUMPRODUCT(($I67:J67))-SUMPRODUCT(($I67:J67)*($I$6:J$6<=(J$6-$E14)))","v":-42800000},{"$f":"SUMPRODUCT(($I67:K67))-SUMPRODUCT(($I67:K67)*($I$6:K$6<=(K$6-$E14)))","v":-71700000},{"$f":"SUMPRODUCT(($I67:L67))-SUMPRODUCT(($I67:L67)*($I$6:L$6<=(L$6-$E14)))","v":-93300000},{"$f":"SUMPRODUCT(($I67:M67))-SUMPRODUCT(($I67:M67)*($I$6:M$6<=(M$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:N67))-SUMPRODUCT(($I67:N67)*($I$6:N$6<=(N$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:O67))-SUMPRODUCT(($I67:O67)*($I$6:O$6<=(O$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:P67))-SUMPRODUCT(($I67:P67)*($I$6:P$6<=(P$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:Q67))-SUMPRODUCT(($I67:Q67)*($I$6:Q$6<=(Q$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:R67))-SUMPRODUCT(($I67:R67)*($I$6:R$6<=(R$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:S67))-SUMPRODUCT(($I67:S67)*($I$6:S$6<=(S$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:T67))-SUMPRODUCT(($I67:T67)*($I$6:T$6<=(T$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:U67))-SUMPRODUCT(($I67:U67)*($I$6:U$6<=(U$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:V67))-SUMPRODUCT(($I67:V67)*($I$6:V$6<=(V$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:W67))-SUMPRODUCT(($I67:W67)*($I$6:W$6<=(W$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:X67))-SUMPRODUCT(($I67:X67)*($I$6:X$6<=(X$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:Y67))-SUMPRODUCT(($I67:Y67)*($I$6:Y$6<=(Y$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:Z67))-SUMPRODUCT(($I67:Z67)*($I$6:Z$6<=(Z$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:AA67))-SUMPRODUCT(($I67:AA67)*($I$6:AA$6<=(AA$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:AB67))-SUMPRODUCT(($I67:AB67)*($I$6:AB$6<=(AB$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:AC67))-SUMPRODUCT(($I67:AC67)*($I$6:AC$6<=(AC$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:AD67))-SUMPRODUCT(($I67:AD67)*($I$6:AD$6<=(AD$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:AE67))-SUMPRODUCT(($I67:AE67)*($I$6:AE$6<=(AE$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:AF67))-SUMPRODUCT(($I67:AF67)*($I$6:AF$6<=(AF$6-$E14)))","v":-123300000},{"$f":"SUMPRODUCT(($I67:AG67))-SUMPRODUCT(($I67:AG67)*($I$6:AG$6<=(AG$6-$E14)))","v":-123300000}]
[null,null,{"$f":"C15","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I68:I68))-SUMPRODUCT(($I68:I68)*($I$6:I$6<=(I$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:J68))-SUMPRODUCT(($I68:J68)*($I$6:J$6<=(J$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:K68))-SUMPRODUCT(($I68:K68)*($I$6:K$6<=(K$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:L68))-SUMPRODUCT(($I68:L68)*($I$6:L$6<=(L$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:M68))-SUMPRODUCT(($I68:M68)*($I$6:M$6<=(M$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:N68))-SUMPRODUCT(($I68:N68)*($I$6:N$6<=(N$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:O68))-SUMPRODUCT(($I68:O68)*($I$6:O$6<=(O$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:P68))-SUMPRODUCT(($I68:P68)*($I$6:P$6<=(P$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Q68))-SUMPRODUCT(($I68:Q68)*($I$6:Q$6<=(Q$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:R68))-SUMPRODUCT(($I68:R68)*($I$6:R$6<=(R$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:S68))-SUMPRODUCT(($I68:S68)*($I$6:S$6<=(S$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:T68))-SUMPRODUCT(($I68:T68)*($I$6:T$6<=(T$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:U68))-SUMPRODUCT(($I68:U68)*($I$6:U$6<=(U$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:V68))-SUMPRODUCT(($I68:V68)*($I$6:V$6<=(V$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:W68))-SUMPRODUCT(($I68:W68)*($I$6:W$6<=(W$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:X68))-SUMPRODUCT(($I68:X68)*($I$6:X$6<=(X$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Y68))-SUMPRODUCT(($I68:Y68)*($I$6:Y$6<=(Y$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Z68))-SUMPRODUCT(($I68:Z68)*($I$6:Z$6<=(Z$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AA68))-SUMPRODUCT(($I68:AA68)*($I$6:AA$6<=(AA$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AB68))-SUMPRODUCT(($I68:AB68)*($I$6:AB$6<=(AB$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AC68))-SUMPRODUCT(($I68:AC68)*($I$6:AC$6<=(AC$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AD68))-SUMPRODUCT(($I68:AD68)*($I$6:AD$6<=(AD$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AE68))-SUMPRODUCT(($I68:AE68)*($I$6:AE$6<=(AE$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AF68))-SUMPRODUCT(($I68:AF68)*($I$6:AF$6<=(AF$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AG68))-SUMPRODUCT(($I68:AG68)*($I$6:AG$6<=(AG$6-$E15)))","v":0}]
[null,null,{"$f":"C16","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I69:I69))-SUMPRODUCT(($I69:I69)*($I$6:I$6<=(I$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:J69))-SUMPRODUCT(($I69:J69)*($I$6:J$6<=(J$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:K69))-SUMPRODUCT(($I69:K69)*($I$6:K$6<=(K$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:L69))-SUMPRODUCT(($I69:L69)*($I$6:L$6<=(L$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:M69))-SUMPRODUCT(($I69:M69)*($I$6:M$6<=(M$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:N69))-SUMPRODUCT(($I69:N69)*($I$6:N$6<=(N$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:O69))-SUMPRODUCT(($I69:O69)*($I$6:O$6<=(O$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:P69))-SUMPRODUCT(($I69:P69)*($I$6:P$6<=(P$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Q69))-SUMPRODUCT(($I69:Q69)*($I$6:Q$6<=(Q$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:R69))-SUMPRODUCT(($I69:R69)*($I$6:R$6<=(R$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:S69))-SUMPRODUCT(($I69:S69)*($I$6:S$6<=(S$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:T69))-SUMPRODUCT(($I69:T69)*($I$6:T$6<=(T$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:U69))-SUMPRODUCT(($I69:U69)*($I$6:U$6<=(U$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:V69))-SUMPRODUCT(($I69:V69)*($I$6:V$6<=(V$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:W69))-SUMPRODUCT(($I69:W69)*($I$6:W$6<=(W$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:X69))-SUMPRODUCT(($I69:X69)*($I$6:X$6<=(X$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Y69))-SUMPRODUCT(($I69:Y69)*($I$6:Y$6<=(Y$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Z69))-SUMPRODUCT(($I69:Z69)*($I$6:Z$6<=(Z$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AA69))-SUMPRODUCT(($I69:AA69)*($I$6:AA$6<=(AA$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AB69))-SUMPRODUCT(($I69:AB69)*($I$6:AB$6<=(AB$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AC69))-SUMPRODUCT(($I69:AC69)*($I$6:AC$6<=(AC$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AD69))-SUMPRODUCT(($I69:AD69)*($I$6:AD$6<=(AD$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AE69))-SUMPRODUCT(($I69:AE69)*($I$6:AE$6<=(AE$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AF69))-SUMPRODUCT(($I69:AF69)*($I$6:AF$6<=(AF$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AG69))-SUMPRODUCT(($I69:AG69)*($I$6:AG$6<=(AG$6-$E16)))","v":0}]
[]
[null,null,"Annualised capex"]
[null,null,{"$f":"$C$76&\" - \"&C14","v":"Annualised capex - SWER upgrades"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E14=0,0,-PMT(real_disc, $E14,H72,))","v":0},-694929.465934732,-1824722.7694482536,-3056836.9759214902,-3977725.1025589262,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658]
[null,null,{"$f":"$C$76&\" - \"&C15","v":"Annualised capex - "},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E15=0,0,-PMT(real_disc, $E15,H73,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C16","v":"Annualised capex - "},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E16=0,0,-PMT(real_disc, $E16,H74,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I77:I79)","v":0},{"$f":"SUM(J77:J79)","v":-694929.465934732},-1824722.7694482536,-3056836.9759214902,-3977725.1025589262,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,{"$f":"SUM(AC77:AC79)","v":-5256736.3895553658},{"$f":"SUM(AD77:AD79)","v":-5256736.3895553658},{"$f":"SUM(AE77:AE79)","v":-5256736.3895553658},{"$f":"SUM(AF77:AF79)","v":-5256736.3895553658},{"$f":"SUM(AG77:AG79)","v":-5256736.3895553658}]
[]
[null,null,"Annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I80","v":0},{"$f":"J80","v":-694929.465934732},-1824722.7694482536,-3056836.9759214902,-3977725.1025589262,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,{"$f":"AC80","v":-5256736.3895553658},{"$f":"AD80","v":-5256736.3895553658},{"$f":"AE80","v":-5256736.3895553658},{"$f":"AF80","v":-5256736.3895553658},{"$f":"AG80","v":-5256736.3895553658}]
[null,null,"Operating expenditure",null,null,null,"2023-12-31",null,{"$f":"-I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Risk mitigated",null,null,null,"2023-12-31",null,{"$f":"I64","v":23721960.968274545},{"$f":"J64","v":34643560.96138972},40993025.513483077,43088438.882739007,47091605.011292614,48037264.041505285,51010028.704603449,51812366.902754717,52741973.243345894,52741973.243345894,52741973.243345894,52741973.243345894,52741973.243345894,52741973.243345894,52741973.243345894,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other benefits value",null,null,null,"2023-12-31",null,{"$f":"I57","v":0},{"$f":"J57","v":0},{"$f":"K57","v":0},{"$f":"L57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net benefits",null,null,null,"2023-12-31",null,{"$f":"SUM(I82:I86)","v":23721960.968274545},33948631.495454989,39168302.744034827,40031601.906817518,43113879.908733688,42780527.65194992,45753292.315048084,46555630.513199352,47485236.853790529,47485236.853790529,47485236.853790529,47485236.853790529,47485236.853790529,47485236.853790529,47485236.853790529,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,{"$f":"SUM(AC82:AC86)","v":-5256736.3895553658},{"$f":"SUM(AD82:AD86)","v":-5256736.3895553658},{"$f":"SUM(AE82:AE86)","v":-5256736.3895553658},{"$f":"SUM(AF82:AF86)","v":-5256736.3895553658},{"$f":"SUM(AG82:AG86)","v":-5256736.3895553658}]
[]
[]
[null,null,"First capex year",null,null,null,{"$f":"IF(SUM($I17:$AG17)=0,0,(INDEX(I$6:AG$6,MATCH(TRUE,INDEX($I17:$AG17<>0,),0))))","v":1}]
[]
[null,null,"First year",null,null,null,{"$f":"IF(_xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0)=0, $A$4, _xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0))","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITIES"]
[]
[]
[]
["NPV",null,"Net benefits",null,null,null,{"$f":"PROPER($A$3)&A106","v":"Option 3NPV"},null,{"$f":"I87","v":23721960.968274545},{"$f":"J87","v":33948631.495454989},39168302.744034827,40031601.906817518,43113879.908733688,42780527.65194992,45753292.315048084,46555630.513199352,47485236.853790529,47485236.853790529,47485236.853790529,47485236.853790529,47485236.853790529,47485236.853790529,47485236.853790529,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658]
[null,null,"Total annualised capex",null,null,null,null,null,{"$f":"I82","v":0},{"$f":"J82","v":-694929.465934732},-1824722.7694482536,-3056836.9759214902,-3977725.1025589262,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658,-5256736.3895553658]
[null,null,"Total benefits",null,null,null,null,null,{"$f":"SUM(I84:I85)","v":23721960.968274545},{"$f":"SUM(J84:J85)","v":34643560.96138972},40993025.513483077,43088438.882739007,47091605.011292614,48037264.041505285,51010028.704603449,51812366.902754717,52741973.243345894,52741973.243345894,52741973.243345894,52741973.243345894,52741973.243345894,52741973.243345894,52741973.243345894,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Assumptions!G44","v":"Capex"},{"$f":"Assumptions!H44","v":"Total benefits"}]
[{"$f":"\"sens\"&Assumptions!B45","v":"sens1"},null,{"$f":"Assumptions!C45","v":"Capex 10% higher"},{"$f":"Assumptions!G45","v":0.1},{"$f":"Assumptions!H45","v":0},null,{"$f":"PROPER($A$3)&A110","v":"Option 3sens1"},null,{"$f":"I$106+IF($C110<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D110:$E110))),0)","v":23721960.968274545},{"$f":"J$106+IF($C110<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D110:$E110))),0)","v":33879138.548861519},{"$f":"K$106+IF($C110<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D110:$E110))),0)","v":38985830.467090003},{"$f":"L$106+IF($C110<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D110:$E110))),0)","v":39725918.209225371},{"$f":"M$106+IF($C110<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D110:$E110))),0)","v":42716107.398477793},{"$f":"N$106+IF($C110<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D110:$E110))),0)","v":42254854.012994386},{"$f":"O$106+IF($C110<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D110:$E110))),0)","v":45227618.67609255},{"$f":"P$106+IF($C110<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D110:$E110))),0)","v":46029956.874243818},{"$f":"Q$106+IF($C110<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D110:$E110))),0)","v":46959563.214834996},{"$f":"R$106+IF($C110<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D110:$E110))),0)","v":46959563.214834996},{"$f":"S$106+IF($C110<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D110:$E110))),0)","v":46959563.214834996},{"$f":"T$106+IF($C110<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D110:$E110))),0)","v":46959563.214834996},{"$f":"U$106+IF($C110<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D110:$E110))),0)","v":46959563.214834996},{"$f":"V$106+IF($C110<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D110:$E110))),0)","v":46959563.214834996},{"$f":"W$106+IF($C110<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D110:$E110))),0)","v":46959563.214834996},{"$f":"X$106+IF($C110<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D110:$E110))),0)","v":-5782410.0285109021},{"$f":"Y$106+IF($C110<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D110:$E110))),0)","v":-5782410.0285109021},{"$f":"Z$106+IF($C110<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D110:$E110))),0)","v":-5782410.0285109021},{"$f":"AA$106+IF($C110<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D110:$E110))),0)","v":-5782410.0285109021},{"$f":"AB$106+IF($C110<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D110:$E110))),0)","v":-5782410.0285109021},{"$f":"AC$106+IF($C110<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D110:$E110))),0)","v":-5782410.0285109021},{"$f":"AD$106+IF($C110<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D110:$E110))),0)","v":-5782410.0285109021},{"$f":"AE$106+IF($C110<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D110:$E110))),0)","v":-5782410.0285109021},{"$f":"AF$106+IF($C110<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D110:$E110))),0)","v":-5782410.0285109021},{"$f":"AG$106+IF($C110<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D110:$E110))),0)","v":-5782410.0285109021}]
[{"$f":"\"sens\"&Assumptions!B46","v":"sens2"},null,{"$f":"Assumptions!C46","v":"Capex 10% lower"},{"$f":"Assumptions!G46","v":-0.1},{"$f":"Assumptions!H46","v":0},null,{"$f":"PROPER($A$3)&A111","v":"Option 3sens2"},null,{"$f":"I$106+IF($C111<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D111:$E111))),0)","v":23721960.968274545},{"$f":"J$106+IF($C111<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D111:$E111))),0)","v":34018124.44204846},{"$f":"K$106+IF($C111<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D111:$E111))),0)","v":39350775.02097965},{"$f":"L$106+IF($C111<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D111:$E111))),0)","v":40337285.604409665},{"$f":"M$106+IF($C111<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D111:$E111))),0)","v":43511652.418989584},{"$f":"N$106+IF($C111<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D111:$E111))),0)","v":43306201.290905453},{"$f":"O$106+IF($C111<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D111:$E111))),0)","v":46278965.954003617},{"$f":"P$106+IF($C111<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D111:$E111))),0)","v":47081304.152154885},{"$f":"Q$106+IF($C111<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D111:$E111))),0)","v":48010910.492746063},{"$f":"R$106+IF($C111<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D111:$E111))),0)","v":48010910.492746063},{"$f":"S$106+IF($C111<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D111:$E111))),0)","v":48010910.492746063},{"$f":"T$106+IF($C111<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D111:$E111))),0)","v":48010910.492746063},{"$f":"U$106+IF($C111<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D111:$E111))),0)","v":48010910.492746063},{"$f":"V$106+IF($C111<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D111:$E111))),0)","v":48010910.492746063},{"$f":"W$106+IF($C111<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D111:$E111))),0)","v":48010910.492746063},{"$f":"X$106+IF($C111<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D111:$E111))),0)","v":-4731062.7505998295},{"$f":"Y$106+IF($C111<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D111:$E111))),0)","v":-4731062.7505998295},{"$f":"Z$106+IF($C111<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D111:$E111))),0)","v":-4731062.7505998295},{"$f":"AA$106+IF($C111<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D111:$E111))),0)","v":-4731062.7505998295},{"$f":"AB$106+IF($C111<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D111:$E111))),0)","v":-4731062.7505998295},{"$f":"AC$106+IF($C111<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D111:$E111))),0)","v":-4731062.7505998295},{"$f":"AD$106+IF($C111<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D111:$E111))),0)","v":-4731062.7505998295},{"$f":"AE$106+IF($C111<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D111:$E111))),0)","v":-4731062.7505998295},{"$f":"AF$106+IF($C111<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D111:$E111))),0)","v":-4731062.7505998295},{"$f":"AG$106+IF($C111<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D111:$E111))),0)","v":-4731062.7505998295}]
[{"$f":"\"sens\"&Assumptions!B47","v":"sens3"},null,{"$f":"Assumptions!C47","v":"Total benefits 10% higher"},{"$f":"Assumptions!G47","v":0},{"$f":"Assumptions!H47","v":0.1},null,"Option 3sens3",null,{"$f":"I$106+IF($C112<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D112:$E112))),0)","v":26094157.065102},{"$f":"J$106+IF($C112<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D112:$E112))),0)","v":37412987.591593958},{"$f":"K$106+IF($C112<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D112:$E112))),0)","v":43267605.295383133},{"$f":"L$106+IF($C112<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D112:$E112))),0)","v":44340445.79509142},{"$f":"M$106+IF($C112<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D112:$E112))),0)","v":47823040.40986295},{"$f":"N$106+IF($C112<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D112:$E112))),0)","v":47584254.05610045},{"$f":"O$106+IF($C112<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D112:$E112))),0)","v":50854295.18550843},{"$f":"P$106+IF($C112<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D112:$E112))),0)","v":51736867.20347482},{"$f":"Q$106+IF($C112<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D112:$E112))),0)","v":52759434.178125121},{"$f":"R$106+IF($C112<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D112:$E112))),0)","v":52759434.178125121},{"$f":"S$106+IF($C112<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D112:$E112))),0)","v":52759434.178125121},{"$f":"T$106+IF($C112<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D112:$E112))),0)","v":52759434.178125121},{"$f":"U$106+IF($C112<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D112:$E112))),0)","v":52759434.178125121},{"$f":"V$106+IF($C112<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D112:$E112))),0)","v":52759434.178125121},{"$f":"W$106+IF($C112<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D112:$E112))),0)","v":52759434.178125121},{"$f":"X$106+IF($C112<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D112:$E112))),0)","v":-5256736.3895553658},{"$f":"Y$106+IF($C112<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D112:$E112))),0)","v":-5256736.3895553658},{"$f":"Z$106+IF($C112<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D112:$E112))),0)","v":-5256736.3895553658},{"$f":"AA$106+IF($C112<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D112:$E112))),0)","v":-5256736.3895553658},{"$f":"AB$106+IF($C112<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D112:$E112))),0)","v":-5256736.3895553658},{"$f":"AC$106+IF($C112<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D112:$E112))),0)","v":-5256736.3895553658},{"$f":"AD$106+IF($C112<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D112:$E112))),0)","v":-5256736.3895553658},{"$f":"AE$106+IF($C112<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D112:$E112))),0)","v":-5256736.3895553658},{"$f":"AF$106+IF($C112<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D112:$E112))),0)","v":-5256736.3895553658},{"$f":"AG$106+IF($C112<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D112:$E112))),0)","v":-5256736.3895553658}]
[{"$f":"\"sens\"&Assumptions!B48","v":"sens4"},null,{"$f":"Assumptions!C48","v":"Total benefits 10% lower"},{"$f":"Assumptions!G48","v":0},{"$f":"Assumptions!H48","v":-0.1},null,"Option 3sens4",null,{"$f":"I$106+IF($C113<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D113:$E113))),0)","v":21349764.87144709},{"$f":"J$106+IF($C113<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D113:$E113))),0)","v":30484275.399316017},{"$f":"K$106+IF($C113<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D113:$E113))),0)","v":35069000.192686521},{"$f":"L$106+IF($C113<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D113:$E113))),0)","v":35722758.018543616},{"$f":"M$106+IF($C113<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D113:$E113))),0)","v":38404719.407604426},{"$f":"N$106+IF($C113<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D113:$E113))),0)","v":37976801.247799389},{"$f":"O$106+IF($C113<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D113:$E113))),0)","v":40652289.444587737},{"$f":"P$106+IF($C113<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D113:$E113))),0)","v":41374393.822923884},{"$f":"Q$106+IF($C113<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D113:$E113))),0)","v":42211039.529455937},{"$f":"R$106+IF($C113<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D113:$E113))),0)","v":42211039.529455937},{"$f":"S$106+IF($C113<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D113:$E113))),0)","v":42211039.529455937},{"$f":"T$106+IF($C113<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D113:$E113))),0)","v":42211039.529455937},{"$f":"U$106+IF($C113<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D113:$E113))),0)","v":42211039.529455937},{"$f":"V$106+IF($C113<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D113:$E113))),0)","v":42211039.529455937},{"$f":"W$106+IF($C113<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D113:$E113))),0)","v":42211039.529455937},{"$f":"X$106+IF($C113<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D113:$E113))),0)","v":-5256736.3895553658},{"$f":"Y$106+IF($C113<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D113:$E113))),0)","v":-5256736.3895553658},{"$f":"Z$106+IF($C113<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D113:$E113))),0)","v":-5256736.3895553658},{"$f":"AA$106+IF($C113<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D113:$E113))),0)","v":-5256736.3895553658},{"$f":"AB$106+IF($C113<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D113:$E113))),0)","v":-5256736.3895553658},{"$f":"AC$106+IF($C113<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D113:$E113))),0)","v":-5256736.3895553658},{"$f":"AD$106+IF($C113<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D113:$E113))),0)","v":-5256736.3895553658},{"$f":"AE$106+IF($C113<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D113:$E113))),0)","v":-5256736.3895553658},{"$f":"AF$106+IF($C113<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D113:$E113))),0)","v":-5256736.3895553658},{"$f":"AG$106+IF($C113<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D113:$E113))),0)","v":-5256736.3895553658}]
[{"$f":"\"sens\"&Assumptions!B49","v":"sens5"},null,{"$f":"Assumptions!C49","v":"Capex 10% higher & Total benefits 10% lower"},{"$f":"Assumptions!G49","v":0.1},{"$f":"Assumptions!H49","v":-0.1},null,"Option 3sens5",null,{"$f":"I$106+IF($C114<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D114:$E114))),0)","v":21349764.87144709},{"$f":"J$106+IF($C114<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D114:$E114))),0)","v":30414782.452722542},{"$f":"K$106+IF($C114<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D114:$E114))),0)","v":34886527.915741697},{"$f":"L$106+IF($C114<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D114:$E114))),0)","v":35417074.320951469},{"$f":"M$106+IF($C114<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D114:$E114))),0)","v":38006946.897348538},{"$f":"N$106+IF($C114<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D114:$E114))),0)","v":37451127.608843856},{"$f":"O$106+IF($C114<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D114:$E114))),0)","v":40126615.805632204},{"$f":"P$106+IF($C114<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D114:$E114))),0)","v":40848720.183968343},{"$f":"Q$106+IF($C114<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D114:$E114))),0)","v":41685365.890500404},{"$f":"R$106+IF($C114<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D114:$E114))),0)","v":41685365.890500404},{"$f":"S$106+IF($C114<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D114:$E114))),0)","v":41685365.890500404},{"$f":"T$106+IF($C114<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D114:$E114))),0)","v":41685365.890500404},{"$f":"U$106+IF($C114<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D114:$E114))),0)","v":41685365.890500404},{"$f":"V$106+IF($C114<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D114:$E114))),0)","v":41685365.890500404},{"$f":"W$106+IF($C114<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D114:$E114))),0)","v":41685365.890500404},{"$f":"X$106+IF($C114<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D114:$E114))),0)","v":-5782410.0285109021},{"$f":"Y$106+IF($C114<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D114:$E114))),0)","v":-5782410.0285109021},{"$f":"Z$106+IF($C114<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D114:$E114))),0)","v":-5782410.0285109021},{"$f":"AA$106+IF($C114<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D114:$E114))),0)","v":-5782410.0285109021},{"$f":"AB$106+IF($C114<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D114:$E114))),0)","v":-5782410.0285109021},{"$f":"AC$106+IF($C114<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D114:$E114))),0)","v":-5782410.0285109021},{"$f":"AD$106+IF($C114<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D114:$E114))),0)","v":-5782410.0285109021},{"$f":"AE$106+IF($C114<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D114:$E114))),0)","v":-5782410.0285109021},{"$f":"AF$106+IF($C114<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D114:$E114))),0)","v":-5782410.0285109021},{"$f":"AG$106+IF($C114<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D114:$E114))),0)","v":-5782410.0285109021}]
[{"$f":"\"sens\"&Assumptions!B50","v":"sens"},null,{"$f":"Assumptions!C50","v":0},{"$f":"Assumptions!G50","v":0},{"$f":"Assumptions!H50","v":0},null,"Option 3sens",null,{"$f":"I$106+IF($C115<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D115:$E115))),0)","v":23721960.968274545},{"$f":"J$106+IF($C115<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D115:$E115))),0)","v":33948631.495454989},{"$f":"K$106+IF($C115<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D115:$E115))),0)","v":39168302.744034827},{"$f":"L$106+IF($C115<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D115:$E115))),0)","v":40031601.906817518},{"$f":"M$106+IF($C115<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D115:$E115))),0)","v":43113879.908733688},{"$f":"N$106+IF($C115<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D115:$E115))),0)","v":42780527.65194992},{"$f":"O$106+IF($C115<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D115:$E115))),0)","v":45753292.315048084},{"$f":"P$106+IF($C115<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D115:$E115))),0)","v":46555630.513199352},{"$f":"Q$106+IF($C115<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D115:$E115))),0)","v":47485236.853790529},{"$f":"R$106+IF($C115<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D115:$E115))),0)","v":47485236.853790529},{"$f":"S$106+IF($C115<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D115:$E115))),0)","v":47485236.853790529},{"$f":"T$106+IF($C115<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D115:$E115))),0)","v":47485236.853790529},{"$f":"U$106+IF($C115<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D115:$E115))),0)","v":47485236.853790529},{"$f":"V$106+IF($C115<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D115:$E115))),0)","v":47485236.853790529},{"$f":"W$106+IF($C115<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D115:$E115))),0)","v":47485236.853790529},{"$f":"X$106+IF($C115<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D115:$E115))),0)","v":-5256736.3895553658},{"$f":"Y$106+IF($C115<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D115:$E115))),0)","v":-5256736.3895553658},{"$f":"Z$106+IF($C115<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D115:$E115))),0)","v":-5256736.3895553658},{"$f":"AA$106+IF($C115<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D115:$E115))),0)","v":-5256736.3895553658},{"$f":"AB$106+IF($C115<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D115:$E115))),0)","v":-5256736.3895553658},{"$f":"AC$106+IF($C115<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D115:$E115))),0)","v":-5256736.3895553658},{"$f":"AD$106+IF($C115<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D115:$E115))),0)","v":-5256736.3895553658},{"$f":"AE$106+IF($C115<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D115:$E115))),0)","v":-5256736.3895553658},{"$f":"AF$106+IF($C115<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D115:$E115))),0)","v":-5256736.3895553658},{"$f":"AG$106+IF($C115<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D115:$E115))),0)","v":-5256736.3895553658}]
[{"$f":"\"sens\"&Assumptions!B51","v":"sens"},null,{"$f":"Assumptions!C51","v":0},{"$f":"Assumptions!G51","v":0},{"$f":"Assumptions!H51","v":0},null,"Option 3sens",null,{"$f":"I$106+IF($C116<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D116:$E116))),0)","v":23721960.968274545},{"$f":"J$106+IF($C116<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D116:$E116))),0)","v":33948631.495454989},{"$f":"K$106+IF($C116<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D116:$E116))),0)","v":39168302.744034827},{"$f":"L$106+IF($C116<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D116:$E116))),0)","v":40031601.906817518},{"$f":"M$106+IF($C116<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D116:$E116))),0)","v":43113879.908733688},{"$f":"N$106+IF($C116<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D116:$E116))),0)","v":42780527.65194992},{"$f":"O$106+IF($C116<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D116:$E116))),0)","v":45753292.315048084},{"$f":"P$106+IF($C116<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D116:$E116))),0)","v":46555630.513199352},{"$f":"Q$106+IF($C116<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D116:$E116))),0)","v":47485236.853790529},{"$f":"R$106+IF($C116<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D116:$E116))),0)","v":47485236.853790529},{"$f":"S$106+IF($C116<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D116:$E116))),0)","v":47485236.853790529},{"$f":"T$106+IF($C116<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D116:$E116))),0)","v":47485236.853790529},{"$f":"U$106+IF($C116<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D116:$E116))),0)","v":47485236.853790529},{"$f":"V$106+IF($C116<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D116:$E116))),0)","v":47485236.853790529},{"$f":"W$106+IF($C116<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D116:$E116))),0)","v":47485236.853790529},{"$f":"X$106+IF($C116<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D116:$E116))),0)","v":-5256736.3895553658},{"$f":"Y$106+IF($C116<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D116:$E116))),0)","v":-5256736.3895553658},{"$f":"Z$106+IF($C116<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D116:$E116))),0)","v":-5256736.3895553658},{"$f":"AA$106+IF($C116<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D116:$E116))),0)","v":-5256736.3895553658},{"$f":"AB$106+IF($C116<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D116:$E116))),0)","v":-5256736.3895553658},{"$f":"AC$106+IF($C116<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D116:$E116))),0)","v":-5256736.3895553658},{"$f":"AD$106+IF($C116<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D116:$E116))),0)","v":-5256736.3895553658},{"$f":"AE$106+IF($C116<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D116:$E116))),0)","v":-5256736.3895553658},{"$f":"AF$106+IF($C116<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D116:$E116))),0)","v":-5256736.3895553658},{"$f":"AG$106+IF($C116<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D116:$E116))),0)","v":-5256736.3895553658}]
[{"$f":"\"sens\"&Assumptions!B52","v":"sens"},null,{"$f":"Assumptions!C52","v":0},{"$f":"Assumptions!G52","v":0},{"$f":"Assumptions!H52","v":0},null,"Option 3sens",null,{"$f":"I$106+IF($C117<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D117:$E117))),0)","v":23721960.968274545},{"$f":"J$106+IF($C117<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D117:$E117))),0)","v":33948631.495454989},{"$f":"K$106+IF($C117<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D117:$E117))),0)","v":39168302.744034827},{"$f":"L$106+IF($C117<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D117:$E117))),0)","v":40031601.906817518},{"$f":"M$106+IF($C117<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D117:$E117))),0)","v":43113879.908733688},{"$f":"N$106+IF($C117<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D117:$E117))),0)","v":42780527.65194992},{"$f":"O$106+IF($C117<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D117:$E117))),0)","v":45753292.315048084},{"$f":"P$106+IF($C117<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D117:$E117))),0)","v":46555630.513199352},{"$f":"Q$106+IF($C117<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D117:$E117))),0)","v":47485236.853790529},{"$f":"R$106+IF($C117<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D117:$E117))),0)","v":47485236.853790529},{"$f":"S$106+IF($C117<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D117:$E117))),0)","v":47485236.853790529},{"$f":"T$106+IF($C117<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D117:$E117))),0)","v":47485236.853790529},{"$f":"U$106+IF($C117<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D117:$E117))),0)","v":47485236.853790529},{"$f":"V$106+IF($C117<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D117:$E117))),0)","v":47485236.853790529},{"$f":"W$106+IF($C117<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D117:$E117))),0)","v":47485236.853790529},{"$f":"X$106+IF($C117<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D117:$E117))),0)","v":-5256736.3895553658},{"$f":"Y$106+IF($C117<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D117:$E117))),0)","v":-5256736.3895553658},{"$f":"Z$106+IF($C117<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D117:$E117))),0)","v":-5256736.3895553658},{"$f":"AA$106+IF($C117<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D117:$E117))),0)","v":-5256736.3895553658},{"$f":"AB$106+IF($C117<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D117:$E117))),0)","v":-5256736.3895553658},{"$f":"AC$106+IF($C117<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D117:$E117))),0)","v":-5256736.3895553658},{"$f":"AD$106+IF($C117<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D117:$E117))),0)","v":-5256736.3895553658},{"$f":"AE$106+IF($C117<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D117:$E117))),0)","v":-5256736.3895553658},{"$f":"AF$106+IF($C117<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D117:$E117))),0)","v":-5256736.3895553658},{"$f":"AG$106+IF($C117<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D117:$E117))),0)","v":-5256736.3895553658}]

{"sheet":"Option4","index":6,"n_rows":117,"n_cols":33,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["OPTION 4",null,{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(A3,_xlfn.ANCHORARRAY( Assumptions!$C$14),0))","v":0}]
[{"$f":"(INDEX(Data!$D$9:$D$13, MATCH(A3, options,0)))","v":"Not used"}]
[]
[{"$f":"'Option1 (base case)'!A6","v":"Count"},null,null,null,null,null,null,null,{"$f":"'Option1 (base case)'!I6","v":1},{"$f":"'Option1 (base case)'!J6","v":2},{"$f":"'Option1 (base case)'!K6","v":3},{"$f":"'Option1 (base case)'!L6","v":4},{"$f":"'Option1 (base case)'!M6","v":5},{"$f":"'Option1 (base case)'!N6","v":6},{"$f":"'Option1 (base case)'!O6","v":7},{"$f":"'Option1 (base case)'!P6","v":8},{"$f":"'Option1 (base case)'!Q6","v":9},{"$f":"'Option1 (base case)'!R6","v":10},{"$f":"'Option1 (base case)'!S6","v":11},{"$f":"'Option1 (base case)'!T6","v":12},{"$f":"'Option1 (base case)'!U6","v":13},{"$f":"'Option1 (base case)'!V6","v":14},{"$f":"'Option1 (base case)'!W6","v":15},{"$f":"'Option1 (base case)'!X6","v":16},{"$f":"'Option1 (base case)'!Y6","v":17},{"$f":"'Option1 (base case)'!Z6","v":18},{"$f":"'Option1 (base case)'!AA6","v":19},{"$f":"'Option1 (base case)'!AB6","v":20},{"$f":"'Option1 (base case)'!AC6","v":21},{"$f":"'Option1 (base case)'!AD6","v":22},{"$f":"'Option1 (base case)'!AE6","v":23},{"$f":"'Option1 (base case)'!AF6","v":24},{"$f":"'Option1 (base case)'!AG6","v":25}]
[{"$f":"'Option1 (base case)'!A7","v":"Value of CO2 reductions"},null,null,null,null,null,"$/MWh",null,{"$f":"'Option1 (base case)'!I7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!J7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!K7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!L7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!M7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!N7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!O7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!P7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!Q7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!R7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!S7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!T7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!U7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!V7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!W7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!X7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!Y7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!Z7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AA7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AB7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AC7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AD7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AE7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AF7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AG7","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,"Units",null,{"$f":"'Option1 (base case)'!I9","v":"2026-27"},{"$f":"'Option1 (base case)'!J9","v":"2027-28"},{"$f":"'Option1 (base case)'!K9","v":"2028-29"},{"$f":"'Option1 (base case)'!L9","v":"2029-30"},{"$f":"'Option1 (base case)'!M9","v":"2030-31"},{"$f":"'Option1 (base case)'!N9","v":"2031-32"},{"$f":"'Option1 (base case)'!O9","v":"2032-33"},{"$f":"'Option1 (base case)'!P9","v":"2033-34"},{"$f":"'Option1 (base case)'!Q9","v":"2034-35"},{"$f":"'Option1 (base case)'!R9","v":"2035-36"},{"$f":"'Option1 (base case)'!S9","v":"2036-37"},{"$f":"'Option1 (base case)'!T9","v":"2037-38"},{"$f":"'Option1 (base case)'!U9","v":"2038-39"},{"$f":"'Option1 (base case)'!V9","v":"2039-40"},{"$f":"'Option1 (base case)'!W9","v":"2040-41"},{"$f":"'Option1 (base case)'!X9","v":"2041-42"},{"$f":"'Option1 (base case)'!Y9","v":"2042-43"},{"$f":"'Option1 (base case)'!Z9","v":"2043-44"},{"$f":"'Option1 (base case)'!AA9","v":"2044-45"},{"$f":"'Option1 (base case)'!AB9","v":"2045-46"},{"$f":"'Option1 (base case)'!AC9","v":"2046-47"},{"$f":"'Option1 (base case)'!AD9","v":"2047-48"},{"$f":"'Option1 (base case)'!AE9","v":"2048-49"},{"$f":"'Option1 (base case)'!AF9","v":"2049-50"},{"$f":"'Option1 (base case)'!AG9","v":"2050-51"}]
[]
["INVESTMENT & OPERATING COST"]
[]
[null,null,"Capex",null,"Asset life (yrs)"]
[null,null,"SWER upgrades",null,50,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Options_Summary!E$9:E$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":0},{"$f":"INDEX(Options_Summary!F$9:F$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":0},{"$f":"INDEX(Options_Summary!G$9:G$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":0},{"$f":"INDEX(Options_Summary!H$9:H$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":0},{"$f":"INDEX(Options_Summary!I$9:I$12, MATCH($A$3, Options_Summary!$C$9:$C$12,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I14:I16)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(R14:R16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["RISK ASSUMPTIONS"]
[]
[null,null,"PoF (major)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PoF (reparable)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy at risk (weighted)",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy at risk value (CECV + CO2 + VCR+Bushfire)","$/MWh",null,{"$f":"IF(AND(SUM(I27:AG27)<>0, E28=0), \"!\", \"\")","v":""},{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"INDEX(Options_Summary!E$38:E$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!F$38:F$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!G$38:G$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!H$38:H$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!I$38:I$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!J$38:J$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!K$38:K$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!L$38:L$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!M$38:M$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!N$38:N$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!O$38:O$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!P$38:P$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!Q$38:Q$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!R$38:R$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!S$38:S$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!T$38:T$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!U$38:U$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!V$38:V$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!W$38:W$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!X$38:X$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!Y$38:Y$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!Z$38:Z$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!AA$38:AA$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!AB$38:AB$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0},{"$f":"INDEX(Options_Summary!AC$38:AC$42, MATCH($A$3, Options_Summary!$C$38:$C$42,0))","v":0}]
[]
[null,null,"Safety consequence","(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unplanned replacements",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Environmental consequence","(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Other risk - enter description >",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Other risk - enter description >",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total risk cost",null,null,null,null,null,{"$f":"SUM(I28:I34)","v":0},{"$f":"SUM(J28:J34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OTHER BENEFITS"]
[]
[]
[null,null,"Reduction in CO2 emissions",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Value of reduction in CO2 emissions",null,null,null,"$",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Reliability in worst-served areas","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Network resilience","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Enabling solar exports","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Aesthetics","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (res)","$/customer min",0,null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (bus)","$/customer min",0,null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Communication","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Information accessibility","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other benefits 1",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other benefits 2",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total other benefits",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT((I$45:I$52)*($E$45:$E$52))+SUM(I54:I55)+I42","v":0},{"$f":"SUMPRODUCT((J$45:J$52)*($E$45:$E$52))+SUM(J54:J55)+J42","v":0},{"$f":"SUMPRODUCT((K$45:K$52)*($E$45:$E$52))+SUM(K54:K55)+K42","v":0},{"$f":"SUMPRODUCT((L$45:L$52)*($E$45:$E$52))+SUM(L54:L55)+L42","v":0},{"$f":"SUMPRODUCT((M$45:M$52)*($E$45:$E$52))+SUM(M54:M55)+M42","v":0},{"$f":"SUMPRODUCT((N$45:N$52)*($E$45:$E$52))+SUM(N54:N55)+N42","v":0},{"$f":"SUMPRODUCT((O$45:O$52)*($E$45:$E$52))+SUM(O54:O55)+O42","v":0},{"$f":"SUMPRODUCT((P$45:P$52)*($E$45:$E$52))+SUM(P54:P55)+P42","v":0},{"$f":"SUMPRODUCT((Q$45:Q$52)*($E$45:$E$52))+SUM(Q54:Q55)+Q42","v":0},{"$f":"SUMPRODUCT((R$45:R$52)*($E$45:$E$52))+SUM(R54:R55)+R42","v":0},{"$f":"SUMPRODUCT((S$45:S$52)*($E$45:$E$52))+SUM(S54:S55)+S42","v":0},{"$f":"SUMPRODUCT((T$45:T$52)*($E$45:$E$52))+SUM(T54:T55)+T42","v":0},{"$f":"SUMPRODUCT((U$45:U$52)*($E$45:$E$52))+SUM(U54:U55)+U42","v":0},{"$f":"SUMPRODUCT((V$45:V$52)*($E$45:$E$52))+SUM(V54:V55)+V42","v":0},{"$f":"SUMPRODUCT((W$45:W$52)*($E$45:$E$52))+SUM(W54:W55)+W42","v":0},{"$f":"SUMPRODUCT((X$45:X$52)*($E$45:$E$52))+SUM(X54:X55)+X42","v":0},{"$f":"SUMPRODUCT((Y$45:Y$52)*($E$45:$E$52))+SUM(Y54:Y55)+Y42","v":0},{"$f":"SUMPRODUCT((Z$45:Z$52)*($E$45:$E$52))+SUM(Z54:Z55)+Z42","v":0},{"$f":"SUMPRODUCT((AA$45:AA$52)*($E$45:$E$52))+SUM(AA54:AA55)+AA42","v":0},{"$f":"SUMPRODUCT((AB$45:AB$52)*($E$45:$E$52))+SUM(AB54:AB55)+AB42","v":0},{"$f":"SUMPRODUCT((AC$45:AC$52)*($E$45:$E$52))+SUM(AC54:AC55)+AC42","v":0},{"$f":"SUMPRODUCT((AD$45:AD$52)*($E$45:$E$52))+SUM(AD54:AD55)+AD42","v":0},{"$f":"SUMPRODUCT((AE$45:AE$52)*($E$45:$E$52))+SUM(AE54:AE55)+AE42","v":0},{"$f":"SUMPRODUCT((AF$45:AF$52)*($E$45:$E$52))+SUM(AF54:AF55)+AF42","v":0},{"$f":"SUMPRODUCT((AG$45:AG$52)*($E$45:$E$52))+SUM(AG54:AG55)+AG42","v":0}]
[]
[]
["SUMMARY"]
[]
[]
[]
[null,null,{"$f":"'Option1 (base case)'!C64","v":"Risks mitigated vs base case"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!I36-I36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!J36-J36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!K36-K36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!L36-L36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!M36-M36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!N36-N36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!O36-O36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!P36-P36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Q36-Q36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!R36-R36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!S36-S36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!T36-T36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!U36-U36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!V36-V36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!W36-W36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!X36-X36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Y36-Y36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Z36-Z36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AA36-AA36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AB36-AB36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AC36-AC36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AD36-AD36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AE36-AE36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AF36-AF36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AG36-AG36)","v":0}]
[]
[null,null,"Capital expenditure"]
[null,null,{"$f":"C14","v":"SWER upgrades"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C15","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C16","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cumulative capex"]
[null,null,{"$f":"C14","v":"SWER upgrades"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I67:I67))-SUMPRODUCT(($I67:I67)*($I$6:I$6<=(I$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:J67))-SUMPRODUCT(($I67:J67)*($I$6:J$6<=(J$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:K67))-SUMPRODUCT(($I67:K67)*($I$6:K$6<=(K$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:L67))-SUMPRODUCT(($I67:L67)*($I$6:L$6<=(L$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:M67))-SUMPRODUCT(($I67:M67)*($I$6:M$6<=(M$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:N67))-SUMPRODUCT(($I67:N67)*($I$6:N$6<=(N$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:O67))-SUMPRODUCT(($I67:O67)*($I$6:O$6<=(O$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:P67))-SUMPRODUCT(($I67:P67)*($I$6:P$6<=(P$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Q67))-SUMPRODUCT(($I67:Q67)*($I$6:Q$6<=(Q$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:R67))-SUMPRODUCT(($I67:R67)*($I$6:R$6<=(R$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:S67))-SUMPRODUCT(($I67:S67)*($I$6:S$6<=(S$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:T67))-SUMPRODUCT(($I67:T67)*($I$6:T$6<=(T$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:U67))-SUMPRODUCT(($I67:U67)*($I$6:U$6<=(U$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:V67))-SUMPRODUCT(($I67:V67)*($I$6:V$6<=(V$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:W67))-SUMPRODUCT(($I67:W67)*($I$6:W$6<=(W$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:X67))-SUMPRODUCT(($I67:X67)*($I$6:X$6<=(X$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Y67))-SUMPRODUCT(($I67:Y67)*($I$6:Y$6<=(Y$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Z67))-SUMPRODUCT(($I67:Z67)*($I$6:Z$6<=(Z$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AA67))-SUMPRODUCT(($I67:AA67)*($I$6:AA$6<=(AA$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AB67))-SUMPRODUCT(($I67:AB67)*($I$6:AB$6<=(AB$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AC67))-SUMPRODUCT(($I67:AC67)*($I$6:AC$6<=(AC$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AD67))-SUMPRODUCT(($I67:AD67)*($I$6:AD$6<=(AD$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AE67))-SUMPRODUCT(($I67:AE67)*($I$6:AE$6<=(AE$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AF67))-SUMPRODUCT(($I67:AF67)*($I$6:AF$6<=(AF$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AG67))-SUMPRODUCT(($I67:AG67)*($I$6:AG$6<=(AG$6-$E14)))","v":0}]
[null,null,{"$f":"C15","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I68:I68))-SUMPRODUCT(($I68:I68)*($I$6:I$6<=(I$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:J68))-SUMPRODUCT(($I68:J68)*($I$6:J$6<=(J$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:K68))-SUMPRODUCT(($I68:K68)*($I$6:K$6<=(K$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:L68))-SUMPRODUCT(($I68:L68)*($I$6:L$6<=(L$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:M68))-SUMPRODUCT(($I68:M68)*($I$6:M$6<=(M$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:N68))-SUMPRODUCT(($I68:N68)*($I$6:N$6<=(N$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:O68))-SUMPRODUCT(($I68:O68)*($I$6:O$6<=(O$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:P68))-SUMPRODUCT(($I68:P68)*($I$6:P$6<=(P$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Q68))-SUMPRODUCT(($I68:Q68)*($I$6:Q$6<=(Q$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:R68))-SUMPRODUCT(($I68:R68)*($I$6:R$6<=(R$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:S68))-SUMPRODUCT(($I68:S68)*($I$6:S$6<=(S$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:T68))-SUMPRODUCT(($I68:T68)*($I$6:T$6<=(T$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:U68))-SUMPRODUCT(($I68:U68)*($I$6:U$6<=(U$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:V68))-SUMPRODUCT(($I68:V68)*($I$6:V$6<=(V$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:W68))-SUMPRODUCT(($I68:W68)*($I$6:W$6<=(W$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:X68))-SUMPRODUCT(($I68:X68)*($I$6:X$6<=(X$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Y68))-SUMPRODUCT(($I68:Y68)*($I$6:Y$6<=(Y$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Z68))-SUMPRODUCT(($I68:Z68)*($I$6:Z$6<=(Z$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AA68))-SUMPRODUCT(($I68:AA68)*($I$6:AA$6<=(AA$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AB68))-SUMPRODUCT(($I68:AB68)*($I$6:AB$6<=(AB$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AC68))-SUMPRODUCT(($I68:AC68)*($I$6:AC$6<=(AC$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AD68))-SUMPRODUCT(($I68:AD68)*($I$6:AD$6<=(AD$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AE68))-SUMPRODUCT(($I68:AE68)*($I$6:AE$6<=(AE$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AF68))-SUMPRODUCT(($I68:AF68)*($I$6:AF$6<=(AF$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AG68))-SUMPRODUCT(($I68:AG68)*($I$6:AG$6<=(AG$6-$E15)))","v":0}]
[null,null,{"$f":"C16","v":0},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I69:I69))-SUMPRODUCT(($I69:I69)*($I$6:I$6<=(I$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:J69))-SUMPRODUCT(($I69:J69)*($I$6:J$6<=(J$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:K69))-SUMPRODUCT(($I69:K69)*($I$6:K$6<=(K$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:L69))-SUMPRODUCT(($I69:L69)*($I$6:L$6<=(L$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:M69))-SUMPRODUCT(($I69:M69)*($I$6:M$6<=(M$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:N69))-SUMPRODUCT(($I69:N69)*($I$6:N$6<=(N$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:O69))-SUMPRODUCT(($I69:O69)*($I$6:O$6<=(O$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:P69))-SUMPRODUCT(($I69:P69)*($I$6:P$6<=(P$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Q69))-SUMPRODUCT(($I69:Q69)*($I$6:Q$6<=(Q$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:R69))-SUMPRODUCT(($I69:R69)*($I$6:R$6<=(R$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:S69))-SUMPRODUCT(($I69:S69)*($I$6:S$6<=(S$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:T69))-SUMPRODUCT(($I69:T69)*($I$6:T$6<=(T$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:U69))-SUMPRODUCT(($I69:U69)*($I$6:U$6<=(U$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:V69))-SUMPRODUCT(($I69:V69)*($I$6:V$6<=(V$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:W69))-SUMPRODUCT(($I69:W69)*($I$6:W$6<=(W$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:X69))-SUMPRODUCT(($I69:X69)*($I$6:X$6<=(X$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Y69))-SUMPRODUCT(($I69:Y69)*($I$6:Y$6<=(Y$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Z69))-SUMPRODUCT(($I69:Z69)*($I$6:Z$6<=(Z$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AA69))-SUMPRODUCT(($I69:AA69)*($I$6:AA$6<=(AA$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AB69))-SUMPRODUCT(($I69:AB69)*($I$6:AB$6<=(AB$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AC69))-SUMPRODUCT(($I69:AC69)*($I$6:AC$6<=(AC$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AD69))-SUMPRODUCT(($I69:AD69)*($I$6:AD$6<=(AD$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AE69))-SUMPRODUCT(($I69:AE69)*($I$6:AE$6<=(AE$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AF69))-SUMPRODUCT(($I69:AF69)*($I$6:AF$6<=(AF$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AG69))-SUMPRODUCT(($I69:AG69)*($I$6:AG$6<=(AG$6-$E16)))","v":0}]
[]
[null,null,"Annualised capex"]
[null,null,{"$f":"$C$76&\" - \"&C14","v":"Annualised capex - SWER upgrades"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E14=0,0,-PMT(real_disc, $E14,H72,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C15","v":"Annualised capex - "},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E15=0,0,-PMT(real_disc, $E15,H73,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C16","v":"Annualised capex - "},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E16=0,0,-PMT(real_disc, $E16,H74,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I77:I79)","v":0},{"$f":"SUM(J77:J79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC77:AC79)","v":0},{"$f":"SUM(AD77:AD79)","v":0},{"$f":"SUM(AE77:AE79)","v":0},{"$f":"SUM(AF77:AF79)","v":0},{"$f":"SUM(AG77:AG79)","v":0}]
[]
[null,null,"Annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I80","v":0},{"$f":"J80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC80","v":0},{"$f":"AD80","v":0},{"$f":"AE80","v":0},{"$f":"AF80","v":0},{"$f":"AG80","v":0}]
[null,null,"Operating expenditure",null,null,null,"2023-12-31",null,{"$f":"-I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Risk mitigated",null,null,null,"2023-12-31",null,{"$f":"I64","v":0},{"$f":"J64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC64","v":0},{"$f":"AD64","v":0},{"$f":"AE64","v":0},{"$f":"AF64","v":0},{"$f":"AG64","v":0}]
[null,null,"Other benefits value",null,null,null,"2023-12-31",null,{"$f":"I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net benefits",null,null,null,"2023-12-31",null,{"$f":"SUM(I82:I86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC82:AC86)","v":0},{"$f":"SUM(AD82:AD86)","v":0},{"$f":"SUM(AE82:AE86)","v":0},{"$f":"SUM(AF82:AF86)","v":0},{"$f":"SUM(AG82:AG86)","v":0}]
[]
[]
[null,null,"First capex year",null,null,null,{"$f":"IF(SUM($I17:$AG17)=0,0,(INDEX(I$6:AG$6,MATCH(TRUE,INDEX($I17:$AG17<>0,),0))))","v":0}]
[]
[null,null,"First year",null,null,null,{"$f":"IF(_xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0)=0, $A$4, _xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0))","v":"Not used"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITIES"]
[]
[]
[]
["NPV",null,"Net benefits",null,null,null,{"$f":"PROPER($A$3)&A106","v":"Option 4NPV"},null,{"$f":"I87","v":0},{"$f":"J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total annualised capex",null,null,null,null,null,{"$f":"I82","v":0},{"$f":"J82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total benefits",null,null,null,null,null,{"$f":"SUM(I84:I85)","v":0},{"$f":"SUM(J84:J85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Assumptions!G44","v":"Capex"},{"$f":"Assumptions!H44","v":"Total benefits"}]
[{"$f":"\"sens\"&Assumptions!B45","v":"sens1"},null,{"$f":"Assumptions!C45","v":"Capex 10% higher"},{"$f":"Assumptions!G45","v":0.1},{"$f":"Assumptions!H45","v":0},null,{"$f":"PROPER($A$3)&A110","v":"Option 4sens1"},null,{"$f":"I$106+IF($C110<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"J$106+IF($C110<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"K$106+IF($C110<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"L$106+IF($C110<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"M$106+IF($C110<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"N$106+IF($C110<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"O$106+IF($C110<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"P$106+IF($C110<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"Q$106+IF($C110<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"R$106+IF($C110<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"S$106+IF($C110<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"T$106+IF($C110<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"U$106+IF($C110<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"V$106+IF($C110<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"W$106+IF($C110<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"X$106+IF($C110<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"Y$106+IF($C110<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"Z$106+IF($C110<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AA$106+IF($C110<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AB$106+IF($C110<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AC$106+IF($C110<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AD$106+IF($C110<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AE$106+IF($C110<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AF$106+IF($C110<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AG$106+IF($C110<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D110:$E110))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B46","v":"sens2"},null,{"$f":"Assumptions!C46","v":"Capex 10% lower"},{"$f":"Assumptions!G46","v":-0.1},{"$f":"Assumptions!H46","v":0},null,{"$f":"PROPER($A$3)&A111","v":"Option 4sens2"},null,{"$f":"I$106+IF($C111<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"J$106+IF($C111<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"K$106+IF($C111<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"L$106+IF($C111<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"M$106+IF($C111<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"N$106+IF($C111<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"O$106+IF($C111<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"P$106+IF($C111<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"Q$106+IF($C111<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"R$106+IF($C111<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"S$106+IF($C111<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"T$106+IF($C111<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"U$106+IF($C111<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"V$106+IF($C111<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"W$106+IF($C111<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"X$106+IF($C111<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"Y$106+IF($C111<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"Z$106+IF($C111<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AA$106+IF($C111<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AB$106+IF($C111<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AC$106+IF($C111<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AD$106+IF($C111<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AE$106+IF($C111<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AF$106+IF($C111<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AG$106+IF($C111<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D111:$E111))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B47","v":"sens3"},null,{"$f":"Assumptions!C47","v":"Total benefits 10% higher"},{"$f":"Assumptions!G47","v":0},{"$f":"Assumptions!H47","v":0.1},null,"Option 4sens3",null,{"$f":"I$106+IF($C112<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"J$106+IF($C112<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"K$106+IF($C112<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"L$106+IF($C112<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"M$106+IF($C112<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"N$106+IF($C112<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"O$106+IF($C112<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"P$106+IF($C112<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"Q$106+IF($C112<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"R$106+IF($C112<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"S$106+IF($C112<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"T$106+IF($C112<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"U$106+IF($C112<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"V$106+IF($C112<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"W$106+IF($C112<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"X$106+IF($C112<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"Y$106+IF($C112<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"Z$106+IF($C112<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AA$106+IF($C112<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AB$106+IF($C112<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AC$106+IF($C112<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AD$106+IF($C112<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AE$106+IF($C112<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AF$106+IF($C112<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AG$106+IF($C112<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D112:$E112))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B48","v":"sens4"},null,{"$f":"Assumptions!C48","v":"Total benefits 10% lower"},{"$f":"Assumptions!G48","v":0},{"$f":"Assumptions!H48","v":-0.1},null,"Option 4sens4",null,{"$f":"I$106+IF($C113<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"J$106+IF($C113<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"K$106+IF($C113<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"L$106+IF($C113<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"M$106+IF($C113<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"N$106+IF($C113<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"O$106+IF($C113<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"P$106+IF($C113<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"Q$106+IF($C113<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"R$106+IF($C113<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"S$106+IF($C113<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"T$106+IF($C113<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"U$106+IF($C113<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"V$106+IF($C113<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"W$106+IF($C113<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"X$106+IF($C113<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"Y$106+IF($C113<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"Z$106+IF($C113<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AA$106+IF($C113<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AB$106+IF($C113<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AC$106+IF($C113<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AD$106+IF($C113<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AE$106+IF($C113<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AF$106+IF($C113<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AG$106+IF($C113<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D113:$E113))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B49","v":"sens5"},null,{"$f":"Assumptions!C49","v":"Capex 10% higher & Total benefits 10% lower"},{"$f":"Assumptions!G49","v":0.1},{"$f":"Assumptions!H49","v":-0.1},null,"Option 4sens5",null,{"$f":"I$106+IF($C114<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"J$106+IF($C114<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"K$106+IF($C114<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"L$106+IF($C114<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"M$106+IF($C114<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"N$106+IF($C114<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"O$106+IF($C114<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"P$106+IF($C114<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"Q$106+IF($C114<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"R$106+IF($C114<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"S$106+IF($C114<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"T$106+IF($C114<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"U$106+IF($C114<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"V$106+IF($C114<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"W$106+IF($C114<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"X$106+IF($C114<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"Y$106+IF($C114<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"Z$106+IF($C114<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AA$106+IF($C114<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AB$106+IF($C114<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AC$106+IF($C114<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AD$106+IF($C114<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AE$106+IF($C114<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AF$106+IF($C114<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AG$106+IF($C114<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D114:$E114))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B50","v":"sens"},null,{"$f":"Assumptions!C50","v":0},{"$f":"Assumptions!G50","v":0},{"$f":"Assumptions!H50","v":0},null,"Option 4sens",null,{"$f":"I$106+IF($C115<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"J$106+IF($C115<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"K$106+IF($C115<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"L$106+IF($C115<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"M$106+IF($C115<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"N$106+IF($C115<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"O$106+IF($C115<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"P$106+IF($C115<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"Q$106+IF($C115<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"R$106+IF($C115<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"S$106+IF($C115<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"T$106+IF($C115<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"U$106+IF($C115<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"V$106+IF($C115<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"W$106+IF($C115<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"X$106+IF($C115<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"Y$106+IF($C115<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"Z$106+IF($C115<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AA$106+IF($C115<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AB$106+IF($C115<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AC$106+IF($C115<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AD$106+IF($C115<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AE$106+IF($C115<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AF$106+IF($C115<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AG$106+IF($C115<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D115:$E115))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B51","v":"sens"},null,{"$f":"Assumptions!C51","v":0},{"$f":"Assumptions!G51","v":0},{"$f":"Assumptions!H51","v":0},null,"Option 4sens",null,{"$f":"I$106+IF($C116<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"J$106+IF($C116<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"K$106+IF($C116<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"L$106+IF($C116<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"M$106+IF($C116<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"N$106+IF($C116<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"O$106+IF($C116<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"P$106+IF($C116<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"Q$106+IF($C116<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"R$106+IF($C116<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"S$106+IF($C116<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"T$106+IF($C116<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"U$106+IF($C116<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"V$106+IF($C116<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"W$106+IF($C116<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"X$106+IF($C116<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"Y$106+IF($C116<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"Z$106+IF($C116<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AA$106+IF($C116<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AB$106+IF($C116<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AC$106+IF($C116<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AD$106+IF($C116<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AE$106+IF($C116<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AF$106+IF($C116<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AG$106+IF($C116<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D116:$E116))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B52","v":"sens"},null,{"$f":"Assumptions!C52","v":0},{"$f":"Assumptions!G52","v":0},{"$f":"Assumptions!H52","v":0},null,"Option 4sens",null,{"$f":"I$106+IF($C117<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"J$106+IF($C117<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"K$106+IF($C117<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"L$106+IF($C117<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"M$106+IF($C117<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"N$106+IF($C117<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"O$106+IF($C117<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"P$106+IF($C117<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"Q$106+IF($C117<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"R$106+IF($C117<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"S$106+IF($C117<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"T$106+IF($C117<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"U$106+IF($C117<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"V$106+IF($C117<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"W$106+IF($C117<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"X$106+IF($C117<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"Y$106+IF($C117<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"Z$106+IF($C117<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AA$106+IF($C117<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AB$106+IF($C117<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AC$106+IF($C117<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AD$106+IF($C117<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AE$106+IF($C117<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AF$106+IF($C117<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AG$106+IF($C117<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D117:$E117))),0)","v":0}]

{"sheet":"Option5","index":7,"n_rows":117,"n_cols":33,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["OPTION 5",null,{"$f":"INDEX(Assumptions!$E$14:$E$18, MATCH(A3,_xlfn.ANCHORARRAY( Assumptions!$C$14),0))","v":0}]
[{"$f":"(INDEX(Data!$D$9:$D$13, MATCH(A3, options,0)))","v":"Not used"}]
[]
[{"$f":"'Option1 (base case)'!A6","v":"Count"},null,null,null,null,null,null,null,{"$f":"'Option1 (base case)'!I6","v":1},{"$f":"'Option1 (base case)'!J6","v":2},{"$f":"'Option1 (base case)'!K6","v":3},{"$f":"'Option1 (base case)'!L6","v":4},{"$f":"'Option1 (base case)'!M6","v":5},{"$f":"'Option1 (base case)'!N6","v":6},{"$f":"'Option1 (base case)'!O6","v":7},{"$f":"'Option1 (base case)'!P6","v":8},{"$f":"'Option1 (base case)'!Q6","v":9},{"$f":"'Option1 (base case)'!R6","v":10},{"$f":"'Option1 (base case)'!S6","v":11},{"$f":"'Option1 (base case)'!T6","v":12},{"$f":"'Option1 (base case)'!U6","v":13},{"$f":"'Option1 (base case)'!V6","v":14},{"$f":"'Option1 (base case)'!W6","v":15},{"$f":"'Option1 (base case)'!X6","v":16},{"$f":"'Option1 (base case)'!Y6","v":17},{"$f":"'Option1 (base case)'!Z6","v":18},{"$f":"'Option1 (base case)'!AA6","v":19},{"$f":"'Option1 (base case)'!AB6","v":20},{"$f":"'Option1 (base case)'!AC6","v":21},{"$f":"'Option1 (base case)'!AD6","v":22},{"$f":"'Option1 (base case)'!AE6","v":23},{"$f":"'Option1 (base case)'!AF6","v":24},{"$f":"'Option1 (base case)'!AG6","v":25}]
[{"$f":"'Option1 (base case)'!A7","v":"Value of CO2 reductions"},null,null,null,null,null,"$/MWh",null,{"$f":"'Option1 (base case)'!I7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!J7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!K7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!L7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!M7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!N7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!O7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!P7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!Q7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!R7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!S7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!T7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!U7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!V7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!W7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!X7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!Y7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!Z7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AA7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AB7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AC7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AD7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AE7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AF7","v":{"$error":"#REF!"}},{"$f":"'Option1 (base case)'!AG7","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,"Units",null,{"$f":"'Option1 (base case)'!I9","v":"2026-27"},{"$f":"'Option1 (base case)'!J9","v":"2027-28"},{"$f":"'Option1 (base case)'!K9","v":"2028-29"},{"$f":"'Option1 (base case)'!L9","v":"2029-30"},{"$f":"'Option1 (base case)'!M9","v":"2030-31"},{"$f":"'Option1 (base case)'!N9","v":"2031-32"},{"$f":"'Option1 (base case)'!O9","v":"2032-33"},{"$f":"'Option1 (base case)'!P9","v":"2033-34"},{"$f":"'Option1 (base case)'!Q9","v":"2034-35"},{"$f":"'Option1 (base case)'!R9","v":"2035-36"},{"$f":"'Option1 (base case)'!S9","v":"2036-37"},{"$f":"'Option1 (base case)'!T9","v":"2037-38"},{"$f":"'Option1 (base case)'!U9","v":"2038-39"},{"$f":"'Option1 (base case)'!V9","v":"2039-40"},{"$f":"'Option1 (base case)'!W9","v":"2040-41"},{"$f":"'Option1 (base case)'!X9","v":"2041-42"},{"$f":"'Option1 (base case)'!Y9","v":"2042-43"},{"$f":"'Option1 (base case)'!Z9","v":"2043-44"},{"$f":"'Option1 (base case)'!AA9","v":"2044-45"},{"$f":"'Option1 (base case)'!AB9","v":"2045-46"},{"$f":"'Option1 (base case)'!AC9","v":"2046-47"},{"$f":"'Option1 (base case)'!AD9","v":"2047-48"},{"$f":"'Option1 (base case)'!AE9","v":"2048-49"},{"$f":"'Option1 (base case)'!AF9","v":"2049-50"},{"$f":"'Option1 (base case)'!AG9","v":"2050-51"}]
[]
["INVESTMENT & OPERATING COST"]
[]
[null,null,"Capex",null,"Asset life (yrs)"]
[null,null,"< Enter description >",null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Enter description >",null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Enter description >",null,0,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Capital expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I14:I16)","v":0},0,{"$f":"SUM(K14:K16)","v":0},0,0,0,0,0,0,{"$f":"SUM(R14:R16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating expenditure",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["RISK ASSUMPTIONS"]
[]
[null,null,"PoF (major)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"PoF (reparable)",null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Energy at risk (weighted)",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Energy at risk value","$/MWh",null,{"$f":"IF(AND(SUM(I27:AG27)<>0, E28=0), \"!\", \"\")","v":""},{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I27*$E$28","v":0},{"$f":"J27*$E$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Safety consequence","(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Unplanned replacements",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Environmental consequence","(after DF)",null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Other risk - enter description >",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"< Other risk - enter description >",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total risk cost",null,null,null,null,null,{"$f":"SUM(I28:I34)","v":0},{"$f":"SUM(J28:J34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["OTHER BENEFITS"]
[]
[]
[null,null,"Reduction in CO2 emissions",null,null,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Value of reduction in CO2 emissions",null,null,null,"$",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Reliability in worst-served areas","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Network resilience","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Enabling solar exports","$/MWh",0,null,"MWh",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Aesthetics","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (res)","$/customer min",0,null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Customer value of time (bus)","$/customer min",0,null,"mins",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Communication","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Information accessibility","$/customer",0,null,"customers",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other benefits 1",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other benefits 2",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total other benefits",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT((I$45:I$52)*($E$45:$E$52))+SUM(I54:I55)+I42","v":0},{"$f":"SUMPRODUCT((J$45:J$52)*($E$45:$E$52))+SUM(J54:J55)+J42","v":0},{"$f":"SUMPRODUCT((K$45:K$52)*($E$45:$E$52))+SUM(K54:K55)+K42","v":0},{"$f":"SUMPRODUCT((L$45:L$52)*($E$45:$E$52))+SUM(L54:L55)+L42","v":0},{"$f":"SUMPRODUCT((M$45:M$52)*($E$45:$E$52))+SUM(M54:M55)+M42","v":0},{"$f":"SUMPRODUCT((N$45:N$52)*($E$45:$E$52))+SUM(N54:N55)+N42","v":0},{"$f":"SUMPRODUCT((O$45:O$52)*($E$45:$E$52))+SUM(O54:O55)+O42","v":0},{"$f":"SUMPRODUCT((P$45:P$52)*($E$45:$E$52))+SUM(P54:P55)+P42","v":0},{"$f":"SUMPRODUCT((Q$45:Q$52)*($E$45:$E$52))+SUM(Q54:Q55)+Q42","v":0},{"$f":"SUMPRODUCT((R$45:R$52)*($E$45:$E$52))+SUM(R54:R55)+R42","v":0},{"$f":"SUMPRODUCT((S$45:S$52)*($E$45:$E$52))+SUM(S54:S55)+S42","v":0},{"$f":"SUMPRODUCT((T$45:T$52)*($E$45:$E$52))+SUM(T54:T55)+T42","v":0},{"$f":"SUMPRODUCT((U$45:U$52)*($E$45:$E$52))+SUM(U54:U55)+U42","v":0},{"$f":"SUMPRODUCT((V$45:V$52)*($E$45:$E$52))+SUM(V54:V55)+V42","v":0},{"$f":"SUMPRODUCT((W$45:W$52)*($E$45:$E$52))+SUM(W54:W55)+W42","v":0},{"$f":"SUMPRODUCT((X$45:X$52)*($E$45:$E$52))+SUM(X54:X55)+X42","v":0},{"$f":"SUMPRODUCT((Y$45:Y$52)*($E$45:$E$52))+SUM(Y54:Y55)+Y42","v":0},{"$f":"SUMPRODUCT((Z$45:Z$52)*($E$45:$E$52))+SUM(Z54:Z55)+Z42","v":0},{"$f":"SUMPRODUCT((AA$45:AA$52)*($E$45:$E$52))+SUM(AA54:AA55)+AA42","v":0},{"$f":"SUMPRODUCT((AB$45:AB$52)*($E$45:$E$52))+SUM(AB54:AB55)+AB42","v":0},{"$f":"SUMPRODUCT((AC$45:AC$52)*($E$45:$E$52))+SUM(AC54:AC55)+AC42","v":0},{"$f":"SUMPRODUCT((AD$45:AD$52)*($E$45:$E$52))+SUM(AD54:AD55)+AD42","v":0},{"$f":"SUMPRODUCT((AE$45:AE$52)*($E$45:$E$52))+SUM(AE54:AE55)+AE42","v":0},{"$f":"SUMPRODUCT((AF$45:AF$52)*($E$45:$E$52))+SUM(AF54:AF55)+AF42","v":0},{"$f":"SUMPRODUCT((AG$45:AG$52)*($E$45:$E$52))+SUM(AG54:AG55)+AG42","v":0}]
[]
[]
["SUMMARY"]
[]
[]
[]
[null,null,{"$f":"'Option1 (base case)'!C64","v":"Risks mitigated vs base case"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!I36-I36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!J36-J36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!K36-K36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!L36-L36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!M36-M36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!N36-N36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!O36-O36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!P36-P36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Q36-Q36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!R36-R36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!S36-S36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!T36-T36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!U36-U36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!V36-V36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!W36-W36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!X36-X36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Y36-Y36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!Z36-Z36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AA36-AA36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AB36-AB36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AC36-AC36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AD36-AD36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AE36-AE36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AF36-AF36)","v":0},{"$f":"(1-INDEX(Data!$C$9:$C$13, MATCH($A$3, options,0)))*('Option1 (base case)'!AG36-AG36)","v":0}]
[]
[null,null,"Capital expenditure"]
[null,null,{"$f":"C14","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C15","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C16","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"-I16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cumulative capex"]
[null,null,{"$f":"C14","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I67:I67))-SUMPRODUCT(($I67:I67)*($I$6:I$6<=(I$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:J67))-SUMPRODUCT(($I67:J67)*($I$6:J$6<=(J$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:K67))-SUMPRODUCT(($I67:K67)*($I$6:K$6<=(K$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:L67))-SUMPRODUCT(($I67:L67)*($I$6:L$6<=(L$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:M67))-SUMPRODUCT(($I67:M67)*($I$6:M$6<=(M$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:N67))-SUMPRODUCT(($I67:N67)*($I$6:N$6<=(N$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:O67))-SUMPRODUCT(($I67:O67)*($I$6:O$6<=(O$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:P67))-SUMPRODUCT(($I67:P67)*($I$6:P$6<=(P$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Q67))-SUMPRODUCT(($I67:Q67)*($I$6:Q$6<=(Q$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:R67))-SUMPRODUCT(($I67:R67)*($I$6:R$6<=(R$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:S67))-SUMPRODUCT(($I67:S67)*($I$6:S$6<=(S$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:T67))-SUMPRODUCT(($I67:T67)*($I$6:T$6<=(T$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:U67))-SUMPRODUCT(($I67:U67)*($I$6:U$6<=(U$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:V67))-SUMPRODUCT(($I67:V67)*($I$6:V$6<=(V$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:W67))-SUMPRODUCT(($I67:W67)*($I$6:W$6<=(W$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:X67))-SUMPRODUCT(($I67:X67)*($I$6:X$6<=(X$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Y67))-SUMPRODUCT(($I67:Y67)*($I$6:Y$6<=(Y$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:Z67))-SUMPRODUCT(($I67:Z67)*($I$6:Z$6<=(Z$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AA67))-SUMPRODUCT(($I67:AA67)*($I$6:AA$6<=(AA$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AB67))-SUMPRODUCT(($I67:AB67)*($I$6:AB$6<=(AB$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AC67))-SUMPRODUCT(($I67:AC67)*($I$6:AC$6<=(AC$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AD67))-SUMPRODUCT(($I67:AD67)*($I$6:AD$6<=(AD$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AE67))-SUMPRODUCT(($I67:AE67)*($I$6:AE$6<=(AE$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AF67))-SUMPRODUCT(($I67:AF67)*($I$6:AF$6<=(AF$6-$E14)))","v":0},{"$f":"SUMPRODUCT(($I67:AG67))-SUMPRODUCT(($I67:AG67)*($I$6:AG$6<=(AG$6-$E14)))","v":0}]
[null,null,{"$f":"C15","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I68:I68))-SUMPRODUCT(($I68:I68)*($I$6:I$6<=(I$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:J68))-SUMPRODUCT(($I68:J68)*($I$6:J$6<=(J$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:K68))-SUMPRODUCT(($I68:K68)*($I$6:K$6<=(K$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:L68))-SUMPRODUCT(($I68:L68)*($I$6:L$6<=(L$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:M68))-SUMPRODUCT(($I68:M68)*($I$6:M$6<=(M$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:N68))-SUMPRODUCT(($I68:N68)*($I$6:N$6<=(N$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:O68))-SUMPRODUCT(($I68:O68)*($I$6:O$6<=(O$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:P68))-SUMPRODUCT(($I68:P68)*($I$6:P$6<=(P$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Q68))-SUMPRODUCT(($I68:Q68)*($I$6:Q$6<=(Q$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:R68))-SUMPRODUCT(($I68:R68)*($I$6:R$6<=(R$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:S68))-SUMPRODUCT(($I68:S68)*($I$6:S$6<=(S$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:T68))-SUMPRODUCT(($I68:T68)*($I$6:T$6<=(T$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:U68))-SUMPRODUCT(($I68:U68)*($I$6:U$6<=(U$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:V68))-SUMPRODUCT(($I68:V68)*($I$6:V$6<=(V$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:W68))-SUMPRODUCT(($I68:W68)*($I$6:W$6<=(W$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:X68))-SUMPRODUCT(($I68:X68)*($I$6:X$6<=(X$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Y68))-SUMPRODUCT(($I68:Y68)*($I$6:Y$6<=(Y$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:Z68))-SUMPRODUCT(($I68:Z68)*($I$6:Z$6<=(Z$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AA68))-SUMPRODUCT(($I68:AA68)*($I$6:AA$6<=(AA$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AB68))-SUMPRODUCT(($I68:AB68)*($I$6:AB$6<=(AB$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AC68))-SUMPRODUCT(($I68:AC68)*($I$6:AC$6<=(AC$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AD68))-SUMPRODUCT(($I68:AD68)*($I$6:AD$6<=(AD$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AE68))-SUMPRODUCT(($I68:AE68)*($I$6:AE$6<=(AE$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AF68))-SUMPRODUCT(($I68:AF68)*($I$6:AF$6<=(AF$6-$E15)))","v":0},{"$f":"SUMPRODUCT(($I68:AG68))-SUMPRODUCT(($I68:AG68)*($I$6:AG$6<=(AG$6-$E15)))","v":0}]
[null,null,{"$f":"C16","v":"< Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUMPRODUCT(($I69:I69))-SUMPRODUCT(($I69:I69)*($I$6:I$6<=(I$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:J69))-SUMPRODUCT(($I69:J69)*($I$6:J$6<=(J$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:K69))-SUMPRODUCT(($I69:K69)*($I$6:K$6<=(K$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:L69))-SUMPRODUCT(($I69:L69)*($I$6:L$6<=(L$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:M69))-SUMPRODUCT(($I69:M69)*($I$6:M$6<=(M$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:N69))-SUMPRODUCT(($I69:N69)*($I$6:N$6<=(N$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:O69))-SUMPRODUCT(($I69:O69)*($I$6:O$6<=(O$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:P69))-SUMPRODUCT(($I69:P69)*($I$6:P$6<=(P$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Q69))-SUMPRODUCT(($I69:Q69)*($I$6:Q$6<=(Q$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:R69))-SUMPRODUCT(($I69:R69)*($I$6:R$6<=(R$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:S69))-SUMPRODUCT(($I69:S69)*($I$6:S$6<=(S$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:T69))-SUMPRODUCT(($I69:T69)*($I$6:T$6<=(T$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:U69))-SUMPRODUCT(($I69:U69)*($I$6:U$6<=(U$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:V69))-SUMPRODUCT(($I69:V69)*($I$6:V$6<=(V$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:W69))-SUMPRODUCT(($I69:W69)*($I$6:W$6<=(W$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:X69))-SUMPRODUCT(($I69:X69)*($I$6:X$6<=(X$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Y69))-SUMPRODUCT(($I69:Y69)*($I$6:Y$6<=(Y$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:Z69))-SUMPRODUCT(($I69:Z69)*($I$6:Z$6<=(Z$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AA69))-SUMPRODUCT(($I69:AA69)*($I$6:AA$6<=(AA$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AB69))-SUMPRODUCT(($I69:AB69)*($I$6:AB$6<=(AB$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AC69))-SUMPRODUCT(($I69:AC69)*($I$6:AC$6<=(AC$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AD69))-SUMPRODUCT(($I69:AD69)*($I$6:AD$6<=(AD$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AE69))-SUMPRODUCT(($I69:AE69)*($I$6:AE$6<=(AE$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AF69))-SUMPRODUCT(($I69:AF69)*($I$6:AF$6<=(AF$6-$E16)))","v":0},{"$f":"SUMPRODUCT(($I69:AG69))-SUMPRODUCT(($I69:AG69)*($I$6:AG$6<=(AG$6-$E16)))","v":0}]
[]
[null,null,"Annualised capex"]
[null,null,{"$f":"$C$76&\" - \"&C14","v":"Annualised capex - < Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E14=0,0,-PMT(real_disc, $E14,H72,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C15","v":"Annualised capex - < Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E15=0,0,-PMT(real_disc, $E15,H73,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"$C$76&\" - \"&C16","v":"Annualised capex - < Enter description >"},null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"IF($E16=0,0,-PMT(real_disc, $E16,H74,))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"SUM(I77:I79)","v":0},{"$f":"SUM(J77:J79)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC77:AC79)","v":0},{"$f":"SUM(AD77:AD79)","v":0},{"$f":"SUM(AE77:AE79)","v":0},{"$f":"SUM(AF77:AF79)","v":0},{"$f":"SUM(AG77:AG79)","v":0}]
[]
[null,null,"Annualised capex",null,null,null,{"$f":"input_dollars","v":"2023-12-31"},null,{"$f":"I80","v":0},{"$f":"J80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC80","v":0},{"$f":"AD80","v":0},{"$f":"AE80","v":0},{"$f":"AF80","v":0},{"$f":"AG80","v":0}]
[null,null,"Operating expenditure",null,null,null,"2023-12-31",null,{"$f":"-I19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Risk mitigated",null,null,null,"2023-12-31",null,{"$f":"I64","v":0},{"$f":"J64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AC64","v":0},{"$f":"AD64","v":0},{"$f":"AE64","v":0},{"$f":"AF64","v":0},{"$f":"AG64","v":0}]
[null,null,"Other benefits value",null,null,null,"2023-12-31",null,{"$f":"I57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Net benefits",null,null,null,"2023-12-31",null,{"$f":"SUM(I82:I86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC82:AC86)","v":0},{"$f":"SUM(AD82:AD86)","v":0},{"$f":"SUM(AE82:AE86)","v":0},{"$f":"SUM(AF82:AF86)","v":0},{"$f":"SUM(AG82:AG86)","v":0}]
[]
[]
[null,null,"First capex year",null,null,null,{"$f":"IF(SUM($I17:$AG17)=0,0,(INDEX(I$6:AG$6,MATCH(TRUE,INDEX($I17:$AG17<>0,),0))))","v":0}]
[]
[null,null,"First year",null,null,null,{"$f":"IF(_xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0)=0, $A$4, _xlfn.MINIFS($G$90:$G$91, $G$90:$G$91, \">\"&0))","v":"Not used"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["SENSITIVITIES"]
[]
[]
[]
["NPV",null,"Net benefits",null,null,null,{"$f":"PROPER($A$3)&A106","v":"Option 5NPV"},null,{"$f":"I87","v":0},{"$f":"J87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total annualised capex",null,null,null,null,null,{"$f":"I82","v":0},{"$f":"J82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total benefits",null,null,null,null,null,{"$f":"SUM(I84:I85)","v":0},{"$f":"SUM(J84:J85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,{"$f":"Assumptions!G44","v":"Capex"},{"$f":"Assumptions!H44","v":"Total benefits"}]
[{"$f":"\"sens\"&Assumptions!B45","v":"sens1"},null,{"$f":"Assumptions!C45","v":"Capex 10% higher"},{"$f":"Assumptions!G45","v":0.1},{"$f":"Assumptions!H45","v":0},null,{"$f":"PROPER($A$3)&A110","v":"Option 5sens1"},null,{"$f":"I$106+IF($C110<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"J$106+IF($C110<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"K$106+IF($C110<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"L$106+IF($C110<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"M$106+IF($C110<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"N$106+IF($C110<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"O$106+IF($C110<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"P$106+IF($C110<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"Q$106+IF($C110<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"R$106+IF($C110<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"S$106+IF($C110<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"T$106+IF($C110<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"U$106+IF($C110<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"V$106+IF($C110<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"W$106+IF($C110<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"X$106+IF($C110<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"Y$106+IF($C110<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"Z$106+IF($C110<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AA$106+IF($C110<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AB$106+IF($C110<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AC$106+IF($C110<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AD$106+IF($C110<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AE$106+IF($C110<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AF$106+IF($C110<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D110:$E110))),0)","v":0},{"$f":"AG$106+IF($C110<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D110:$E110))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B46","v":"sens2"},null,{"$f":"Assumptions!C46","v":"Capex 10% lower"},{"$f":"Assumptions!G46","v":-0.1},{"$f":"Assumptions!H46","v":0},null,{"$f":"PROPER($A$3)&A111","v":"Option 5sens2"},null,{"$f":"I$106+IF($C111<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"J$106+IF($C111<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"K$106+IF($C111<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"L$106+IF($C111<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"M$106+IF($C111<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"N$106+IF($C111<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"O$106+IF($C111<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"P$106+IF($C111<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"Q$106+IF($C111<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"R$106+IF($C111<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"S$106+IF($C111<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"T$106+IF($C111<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"U$106+IF($C111<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"V$106+IF($C111<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"W$106+IF($C111<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"X$106+IF($C111<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"Y$106+IF($C111<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"Z$106+IF($C111<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AA$106+IF($C111<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AB$106+IF($C111<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AC$106+IF($C111<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AD$106+IF($C111<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AE$106+IF($C111<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AF$106+IF($C111<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D111:$E111))),0)","v":0},{"$f":"AG$106+IF($C111<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D111:$E111))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B47","v":"sens3"},null,{"$f":"Assumptions!C47","v":"Total benefits 10% higher"},{"$f":"Assumptions!G47","v":0},{"$f":"Assumptions!H47","v":0.1},null,"Option 5sens3",null,{"$f":"I$106+IF($C112<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"J$106+IF($C112<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"K$106+IF($C112<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"L$106+IF($C112<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"M$106+IF($C112<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"N$106+IF($C112<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"O$106+IF($C112<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"P$106+IF($C112<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"Q$106+IF($C112<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"R$106+IF($C112<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"S$106+IF($C112<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"T$106+IF($C112<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"U$106+IF($C112<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"V$106+IF($C112<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"W$106+IF($C112<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"X$106+IF($C112<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"Y$106+IF($C112<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"Z$106+IF($C112<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AA$106+IF($C112<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AB$106+IF($C112<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AC$106+IF($C112<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AD$106+IF($C112<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AE$106+IF($C112<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AF$106+IF($C112<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D112:$E112))),0)","v":0},{"$f":"AG$106+IF($C112<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D112:$E112))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B48","v":"sens4"},null,{"$f":"Assumptions!C48","v":"Total benefits 10% lower"},{"$f":"Assumptions!G48","v":0},{"$f":"Assumptions!H48","v":-0.1},null,"Option 5sens4",null,{"$f":"I$106+IF($C113<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"J$106+IF($C113<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"K$106+IF($C113<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"L$106+IF($C113<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"M$106+IF($C113<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"N$106+IF($C113<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"O$106+IF($C113<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"P$106+IF($C113<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"Q$106+IF($C113<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"R$106+IF($C113<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"S$106+IF($C113<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"T$106+IF($C113<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"U$106+IF($C113<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"V$106+IF($C113<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"W$106+IF($C113<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"X$106+IF($C113<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"Y$106+IF($C113<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"Z$106+IF($C113<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AA$106+IF($C113<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AB$106+IF($C113<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AC$106+IF($C113<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AD$106+IF($C113<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AE$106+IF($C113<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AF$106+IF($C113<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D113:$E113))),0)","v":0},{"$f":"AG$106+IF($C113<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D113:$E113))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B49","v":"sens5"},null,{"$f":"Assumptions!C49","v":"Capex 10% higher & Total benefits 10% lower"},{"$f":"Assumptions!G49","v":0.1},{"$f":"Assumptions!H49","v":-0.1},null,"Option 5sens5",null,{"$f":"I$106+IF($C114<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"J$106+IF($C114<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"K$106+IF($C114<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"L$106+IF($C114<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"M$106+IF($C114<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"N$106+IF($C114<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"O$106+IF($C114<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"P$106+IF($C114<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"Q$106+IF($C114<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"R$106+IF($C114<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"S$106+IF($C114<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"T$106+IF($C114<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"U$106+IF($C114<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"V$106+IF($C114<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"W$106+IF($C114<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"X$106+IF($C114<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"Y$106+IF($C114<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"Z$106+IF($C114<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AA$106+IF($C114<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AB$106+IF($C114<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AC$106+IF($C114<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AD$106+IF($C114<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AE$106+IF($C114<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AF$106+IF($C114<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D114:$E114))),0)","v":0},{"$f":"AG$106+IF($C114<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D114:$E114))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B50","v":"sens"},null,{"$f":"Assumptions!C50","v":0},{"$f":"Assumptions!G50","v":0},{"$f":"Assumptions!H50","v":0},null,"Option 5sens",null,{"$f":"I$106+IF($C115<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"J$106+IF($C115<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"K$106+IF($C115<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"L$106+IF($C115<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"M$106+IF($C115<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"N$106+IF($C115<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"O$106+IF($C115<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"P$106+IF($C115<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"Q$106+IF($C115<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"R$106+IF($C115<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"S$106+IF($C115<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"T$106+IF($C115<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"U$106+IF($C115<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"V$106+IF($C115<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"W$106+IF($C115<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"X$106+IF($C115<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"Y$106+IF($C115<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"Z$106+IF($C115<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AA$106+IF($C115<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AB$106+IF($C115<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AC$106+IF($C115<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AD$106+IF($C115<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AE$106+IF($C115<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AF$106+IF($C115<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D115:$E115))),0)","v":0},{"$f":"AG$106+IF($C115<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D115:$E115))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B51","v":"sens"},null,{"$f":"Assumptions!C51","v":0},{"$f":"Assumptions!G51","v":0},{"$f":"Assumptions!H51","v":0},null,"Option 5sens",null,{"$f":"I$106+IF($C116<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"J$106+IF($C116<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"K$106+IF($C116<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"L$106+IF($C116<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"M$106+IF($C116<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"N$106+IF($C116<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"O$106+IF($C116<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"P$106+IF($C116<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"Q$106+IF($C116<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"R$106+IF($C116<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"S$106+IF($C116<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"T$106+IF($C116<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"U$106+IF($C116<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"V$106+IF($C116<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"W$106+IF($C116<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"X$106+IF($C116<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"Y$106+IF($C116<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"Z$106+IF($C116<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AA$106+IF($C116<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AB$106+IF($C116<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AC$106+IF($C116<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AD$106+IF($C116<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AE$106+IF($C116<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AF$106+IF($C116<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D116:$E116))),0)","v":0},{"$f":"AG$106+IF($C116<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D116:$E116))),0)","v":0}]
[{"$f":"\"sens\"&Assumptions!B52","v":"sens"},null,{"$f":"Assumptions!C52","v":0},{"$f":"Assumptions!G52","v":0},{"$f":"Assumptions!H52","v":0},null,"Option 5sens",null,{"$f":"I$106+IF($C117<>0,SUMPRODUCT((I$107:I$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"J$106+IF($C117<>0,SUMPRODUCT((J$107:J$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"K$106+IF($C117<>0,SUMPRODUCT((K$107:K$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"L$106+IF($C117<>0,SUMPRODUCT((L$107:L$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"M$106+IF($C117<>0,SUMPRODUCT((M$107:M$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"N$106+IF($C117<>0,SUMPRODUCT((N$107:N$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"O$106+IF($C117<>0,SUMPRODUCT((O$107:O$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"P$106+IF($C117<>0,SUMPRODUCT((P$107:P$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"Q$106+IF($C117<>0,SUMPRODUCT((Q$107:Q$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"R$106+IF($C117<>0,SUMPRODUCT((R$107:R$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"S$106+IF($C117<>0,SUMPRODUCT((S$107:S$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"T$106+IF($C117<>0,SUMPRODUCT((T$107:T$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"U$106+IF($C117<>0,SUMPRODUCT((U$107:U$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"V$106+IF($C117<>0,SUMPRODUCT((V$107:V$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"W$106+IF($C117<>0,SUMPRODUCT((W$107:W$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"X$106+IF($C117<>0,SUMPRODUCT((X$107:X$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"Y$106+IF($C117<>0,SUMPRODUCT((Y$107:Y$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"Z$106+IF($C117<>0,SUMPRODUCT((Z$107:Z$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AA$106+IF($C117<>0,SUMPRODUCT((AA$107:AA$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AB$106+IF($C117<>0,SUMPRODUCT((AB$107:AB$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AC$106+IF($C117<>0,SUMPRODUCT((AC$107:AC$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AD$106+IF($C117<>0,SUMPRODUCT((AD$107:AD$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AE$106+IF($C117<>0,SUMPRODUCT((AE$107:AE$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AF$106+IF($C117<>0,SUMPRODUCT((AF$107:AF$108)*TRANSPOSE(($D117:$E117))),0)","v":0},{"$f":"AG$106+IF($C117<>0,SUMPRODUCT((AG$107:AG$108)*TRANSPOSE(($D117:$E117))),0)","v":0}]

{"sheet":"Consol","index":8,"n_rows":99,"n_cols":33,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["CONSOLIDATED"]
[]
["Discount factor",null,null,null,null,null,null,{"$f":"IF(H9=start,1/((1+real_disc)^(1/2)),G5/(1+real_disc))","v":0},0.98294637436598087,0.94970664189949849,0.91759095835700344,0.88656131242222558,0.85658097818572532,0.8276144716770294,0.79962750886669509,0.77258696508859437,0.74646083583439071,0.72121819887380756,0.69682917765585273,0.67326490594768384,0.6504974936692598,0.62849999388334288,0.60724637090178057,0.58671146947031949,0.56687098499547783,0.54770143477823952,0.52918013022052135,0.5112851499715183,0.4939953139821433,0.47729015843685346,0.46114991153319179,0.4455554700803786,0.43048837688925473]
[{"$f":"'Option1 (base case)'!A6","v":"Count"},null,null,null,null,null,null,{"$f":"'Option1 (base case)'!H6","v":0},{"$f":"'Option1 (base case)'!I6","v":1},{"$f":"'Option1 (base case)'!J6","v":2},{"$f":"'Option1 (base case)'!K6","v":3},{"$f":"'Option1 (base case)'!L6","v":4},{"$f":"'Option1 (base case)'!M6","v":5},{"$f":"'Option1 (base case)'!N6","v":6},{"$f":"'Option1 (base case)'!O6","v":7},{"$f":"'Option1 (base case)'!P6","v":8},{"$f":"'Option1 (base case)'!Q6","v":9},{"$f":"'Option1 (base case)'!R6","v":10},{"$f":"'Option1 (base case)'!S6","v":11},{"$f":"'Option1 (base case)'!T6","v":12},{"$f":"'Option1 (base case)'!U6","v":13},{"$f":"'Option1 (base case)'!V6","v":14},{"$f":"'Option1 (base case)'!W6","v":15},{"$f":"'Option1 (base case)'!X6","v":16},{"$f":"'Option1 (base case)'!Y6","v":17},{"$f":"'Option1 (base case)'!Z6","v":18},{"$f":"'Option1 (base case)'!AA6","v":19},{"$f":"'Option1 (base case)'!AB6","v":20},{"$f":"'Option1 (base case)'!AC6","v":21},{"$f":"'Option1 (base case)'!AD6","v":22},{"$f":"'Option1 (base case)'!AE6","v":23},{"$f":"'Option1 (base case)'!AF6","v":24},{"$f":"'Option1 (base case)'!AG6","v":25}]
["Analysis period",null,null,null,null,null,null,{"$f":"H$6<(first_year+years)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false]
[]
[null,null,null,null,null,null,null,{"$f":"'Option1 (base case)'!H9","v":"2026-06-30"},{"$f":"'Option1 (base case)'!I9","v":"2026-27"},{"$f":"'Option1 (base case)'!J9","v":"2027-28"},{"$f":"'Option1 (base case)'!K9","v":"2028-29"},{"$f":"'Option1 (base case)'!L9","v":"2029-30"},{"$f":"'Option1 (base case)'!M9","v":"2030-31"},{"$f":"'Option1 (base case)'!N9","v":"2031-32"},{"$f":"'Option1 (base case)'!O9","v":"2032-33"},{"$f":"'Option1 (base case)'!P9","v":"2033-34"},{"$f":"'Option1 (base case)'!Q9","v":"2034-35"},{"$f":"'Option1 (base case)'!R9","v":"2035-36"},{"$f":"'Option1 (base case)'!S9","v":"2036-37"},{"$f":"'Option1 (base case)'!T9","v":"2037-38"},{"$f":"'Option1 (base case)'!U9","v":"2038-39"},{"$f":"'Option1 (base case)'!V9","v":"2039-40"},{"$f":"'Option1 (base case)'!W9","v":"2040-41"},{"$f":"'Option1 (base case)'!X9","v":"2041-42"},{"$f":"'Option1 (base case)'!Y9","v":"2042-43"},{"$f":"'Option1 (base case)'!Z9","v":"2043-44"},{"$f":"'Option1 (base case)'!AA9","v":"2044-45"},{"$f":"'Option1 (base case)'!AB9","v":"2045-46"},{"$f":"'Option1 (base case)'!AC9","v":"2046-47"},{"$f":"'Option1 (base case)'!AD9","v":"2047-48"},{"$f":"'Option1 (base case)'!AE9","v":"2048-49"},{"$f":"'Option1 (base case)'!AF9","v":"2049-50"},{"$f":"'Option1 (base case)'!AG9","v":"2050-51"}]
[]
["COSTS",null,null,null,null,"PV",null,{"$f":"IF(H6=$C$4,UPPER($A$4),IF(H6=end, \"END\", \"\"))","v":""}]
[]
[]
[{"$f":"A15","v":"Option 1 (base case)"},null,"Energy at risk value",{"$f":"A14&C14","v":"Option 1 (base case)Energy at risk value"},null,{"$f":"SUMPRODUCT($H14:$AG14, $H$5:$AG$5)","v":738719048.32208443},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"'Option1 (base case)'!I$28*conv_2026","v":60047321.688421741},{"$f":"'Option1 (base case)'!J$28*conv_2026","v":59763594.65275272},{"$f":"'Option1 (base case)'!K$28*conv_2026","v":58640802.027844854},{"$f":"'Option1 (base case)'!L$28*conv_2026","v":57936567.752165645},{"$f":"'Option1 (base case)'!M$28*conv_2026","v":59509660.556776866},{"$f":"'Option1 (base case)'!N$28*conv_2026","v":60563714.969351016},{"$f":"'Option1 (base case)'!O$28*conv_2026","v":64488454.626931071},{"$f":"'Option1 (base case)'!P$28*conv_2026","v":65555595.023384713},{"$f":"'Option1 (base case)'!Q$28*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!R$28*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!S$28*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!T$28*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!U$28*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!V$28*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!W$28*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!X$28*conv_2026","v":0},{"$f":"'Option1 (base case)'!Y$28*conv_2026","v":0},{"$f":"'Option1 (base case)'!Z$28*conv_2026","v":0},{"$f":"'Option1 (base case)'!AA$28*conv_2026","v":0},{"$f":"'Option1 (base case)'!AB$28*conv_2026","v":0},{"$f":"'Option1 (base case)'!AC$28*conv_2026","v":0},{"$f":"'Option1 (base case)'!AD$28*conv_2026","v":0},{"$f":"'Option1 (base case)'!AE$28*conv_2026","v":0},{"$f":"'Option1 (base case)'!AF$28*conv_2026","v":0},{"$f":"'Option1 (base case)'!AG$28*conv_2026","v":0}]
[{"$f":"Data!B9","v":"Option 1 (base case)"},null,{"$f":"'Option1 (base case)'!C$66","v":"Capital expenditure"},"Option 1 (base case)Capital expenditure",null,{"$f":"SUMPRODUCT($H15:$AG15, $H$5:$AG$5)","v":0},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"SUM('Option1 (base case)'!I$67:I$69)*conv_2026","v":0},{"$f":"SUM('Option1 (base case)'!J$67:J$69)","v":0},{"$f":"SUM('Option1 (base case)'!K$67:K$69)","v":0},{"$f":"SUM('Option1 (base case)'!L$67:L$69)","v":0},{"$f":"SUM('Option1 (base case)'!M$67:M$69)","v":0},{"$f":"SUM('Option1 (base case)'!N$67:N$69)","v":0},{"$f":"SUM('Option1 (base case)'!O$67:O$69)","v":0},{"$f":"SUM('Option1 (base case)'!P$67:P$69)","v":0},{"$f":"SUM('Option1 (base case)'!Q$67:Q$69)","v":0},{"$f":"SUM('Option1 (base case)'!R$67:R$69)","v":0},{"$f":"SUM('Option1 (base case)'!S$67:S$69)","v":0},{"$f":"SUM('Option1 (base case)'!T$67:T$69)","v":0},{"$f":"SUM('Option1 (base case)'!U$67:U$69)","v":0},{"$f":"SUM('Option1 (base case)'!V$67:V$69)","v":0},{"$f":"SUM('Option1 (base case)'!W$67:W$69)","v":0},{"$f":"SUM('Option1 (base case)'!X$67:X$69)","v":0},{"$f":"SUM('Option1 (base case)'!Y$67:Y$69)","v":0},{"$f":"SUM('Option1 (base case)'!Z$67:Z$69)","v":0},{"$f":"SUM('Option1 (base case)'!AA$67:AA$69)","v":0},{"$f":"SUM('Option1 (base case)'!AB$67:AB$69)","v":0},{"$f":"SUM('Option1 (base case)'!AC$67:AC$69)","v":0},{"$f":"SUM('Option1 (base case)'!AD$67:AD$69)","v":0},{"$f":"SUM('Option1 (base case)'!AE$67:AE$69)","v":0},{"$f":"SUM('Option1 (base case)'!AF$67:AF$69)","v":0},{"$f":"SUM('Option1 (base case)'!AG$67:AG$69)","v":0}]
[{"$f":"A15","v":"Option 1 (base case)"},null,{"$f":"'Option1 (base case)'!C$36","v":"Total risk cost"},"Option 1 (base case)Total risk cost",null,{"$f":"SUMPRODUCT(($H16:$AG16)*($H$5:$AG$5)*($H$7:$AG$7))","v":738719048.32208443},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"'Option1 (base case)'!I$36*conv_2026","v":60047321.688421741},{"$f":"'Option1 (base case)'!J$36*conv_2026","v":59763594.65275272},{"$f":"'Option1 (base case)'!K$36*conv_2026","v":58640802.027844854},{"$f":"'Option1 (base case)'!L$36*conv_2026","v":57936567.752165645},{"$f":"'Option1 (base case)'!M$36*conv_2026","v":59509660.556776866},{"$f":"'Option1 (base case)'!N$36*conv_2026","v":60563714.969351016},{"$f":"'Option1 (base case)'!O$36*conv_2026","v":64488454.626931071},{"$f":"'Option1 (base case)'!P$36*conv_2026","v":65555595.023384713},{"$f":"'Option1 (base case)'!Q$36*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!R$36*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!S$36*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!T$36*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!U$36*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!V$36*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!W$36*conv_2026","v":66564724.453338496},{"$f":"'Option1 (base case)'!X$36*conv_2026","v":0},{"$f":"'Option1 (base case)'!Y$36*conv_2026","v":0},{"$f":"'Option1 (base case)'!Z$36*conv_2026","v":0},{"$f":"'Option1 (base case)'!AA$36*conv_2026","v":0},{"$f":"'Option1 (base case)'!AB$36*conv_2026","v":0},{"$f":"'Option1 (base case)'!AC$36*conv_2026","v":0},{"$f":"'Option1 (base case)'!AD$36*conv_2026","v":0},{"$f":"'Option1 (base case)'!AE$36*conv_2026","v":0},{"$f":"'Option1 (base case)'!AF$36*conv_2026","v":0},{"$f":"'Option1 (base case)'!AG$36*conv_2026","v":0}]
["Option 1 (base case)",null,null,"Option 1 (base case)"]
["Option 1 (base case)",null,{"$f":"'Option1 (base case)'!C$82","v":"Annualised capex"},"Option 1 (base case)Annualised capex",null,{"$f":"SUMPRODUCT($H18:$AG18, $H$5:$AG$5)","v":0},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"'Option1 (base case)'!I$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!J$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!K$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!L$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!M$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!N$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!O$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!P$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!Q$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!R$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!S$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!T$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!U$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!V$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!W$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!X$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!Y$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!Z$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AA$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AB$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AC$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AD$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AE$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AF$82*conv_2026","v":0},{"$f":"'Option1 (base case)'!AG$82*conv_2026","v":0}]
["Option 1 (base case)",null,{"$f":"'Option1 (base case)'!C$83","v":"Operating expenditure"},"Option 1 (base case)Operating expenditure",null,{"$f":"SUMPRODUCT($H19:$AG19, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"'Option1 (base case)'!I$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!J$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!K$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!L$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!M$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!N$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!O$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!P$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!Q$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!R$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!S$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!T$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!U$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!V$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!W$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!X$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!Y$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!Z$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AA$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AB$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AC$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AD$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AE$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AF$83*conv_2026","v":0},{"$f":"'Option1 (base case)'!AG$83*conv_2026","v":0}]
["Option 1 (base case)",null,{"$f":"'Option1 (base case)'!C$84","v":"Risk mitigated"},"Option 1 (base case)Risk mitigated",null,{"$f":"SUMPRODUCT($H20:$AG20, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"'Option1 (base case)'!I$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!J$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!K$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!L$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!M$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!N$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!O$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!P$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!Q$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!R$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!S$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!T$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!U$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!V$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!W$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!X$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!Y$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!Z$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AA$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AB$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AC$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AD$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AE$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AF$84*conv_2026","v":0},{"$f":"'Option1 (base case)'!AG$84*conv_2026","v":0}]
["Option 1 (base case)",null,{"$f":"'Option1 (base case)'!C$85","v":"Other benefits value"},"Option 1 (base case)Other benefits value",null,{"$f":"SUMPRODUCT($H21:$AG21, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"'Option1 (base case)'!I$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!J$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!K$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!L$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!M$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!N$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!O$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!P$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!Q$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!R$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!S$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!T$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!U$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!V$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!W$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!X$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!Y$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!Z$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AA$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AB$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AC$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AD$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AE$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AF$85*conv_2026","v":0},{"$f":"'Option1 (base case)'!AG$85*conv_2026","v":0}]
["Option 1 (base case)",null,{"$f":"'Option1 (base case)'!C$87","v":"Net benefits"},"Option 1 (base case)Net benefits",null,null,"2026-06-30",null,{"$f":"SUM(I18:I21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
["Option 1 (base case)",null,"NPV","Option 1 (base case)NPV",null,{"$f":"SUMPRODUCT(($H22:$AG22)*($H$5:$AG$5)*($H$7:$AG$7))","v":0},"2026-06-30"]
["Option 1 (base case)",null,"PV of costs","Option 1 (base case)PV of costs",null,{"$f":"SUM(F18:F19)","v":0},"2026-06-30"]
["Option 1 (base case)",null,"PV of benefits","Option 1 (base case)PV of benefits",null,{"$f":"SUM(F20:F21)","v":0},"2026-06-30"]
[null,null,null,{"$f":"A26&C26","v":""}]
[null,null,null,""]
[{"$f":"A29","v":"Option 2"},null,"Energy at risk value","Option 2Energy at risk value",null,{"$f":"SUMPRODUCT($H28:$AG28, $H$5:$AG$5)","v":351500953.5035156},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option2!I$28*conv_2026","v":44756077.759600908},{"$f":"Option2!J$28*conv_2026","v":35843501.677838743},{"$f":"Option2!K$28*conv_2026","v":30543061.589968696},{"$f":"Option2!L$28*conv_2026","v":26902066.917965837},{"$f":"Option2!M$28*conv_2026","v":23121878.717135258},{"$f":"Option2!N$28*conv_2026","v":23600961.201438706},{"$f":"Option2!O$28*conv_2026","v":27223256.40728293},{"$f":"Option2!P$28*conv_2026","v":28274591.980517663},{"$f":"Option2!Q$28*conv_2026","v":29347829.371241558},{"$f":"Option2!R$28*conv_2026","v":29347829.371241558},{"$f":"Option2!S$28*conv_2026","v":29347829.371241558},{"$f":"Option2!T$28*conv_2026","v":29347829.371241558},{"$f":"Option2!U$28*conv_2026","v":29347829.371241558},{"$f":"Option2!V$28*conv_2026","v":29347829.371241558},{"$f":"Option2!W$28*conv_2026","v":29347829.371241558},{"$f":"Option2!X$28*conv_2026","v":0},{"$f":"Option2!Y$28*conv_2026","v":0},{"$f":"Option2!Z$28*conv_2026","v":0},{"$f":"Option2!AA$28*conv_2026","v":0},{"$f":"Option2!AB$28*conv_2026","v":0},{"$f":"Option2!AC$28*conv_2026","v":0},{"$f":"Option2!AD$28*conv_2026","v":0},{"$f":"Option2!AE$28*conv_2026","v":0},{"$f":"Option2!AF$28*conv_2026","v":0},{"$f":"Option2!AG$28*conv_2026","v":0}]
[{"$f":"Data!B10","v":"Option 2"},null,{"$f":"Option2!C$66","v":"Capital expenditure"},"Option 2Capital expenditure",null,{"$f":"SUMPRODUCT(($H29:$AG29)*($H$5:$AG$5)*($H$7:$AG$7))","v":-57007168.394702882},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"SUM(Option2!I$67:I$69)*conv_2026*I$7","v":-10624285.540618667},{"$f":"SUM(Option2!J$67:J$69)*conv_2026*J$7","v":-7304196.3091753339},{"$f":"SUM(Option2!K$67:K$69)*conv_2026*K$7","v":-12616339.079484668},{"$f":"SUM(Option2!L$67:L$69)*conv_2026*L$7","v":-15493749.746735558},{"$f":"SUM(Option2!M$67:M$69)*conv_2026*M$7","v":-16711115.798264779},{"$f":"SUM(Option2!N$67:N$69)*conv_2026*N$7","v":0},{"$f":"SUM(Option2!O$67:O$69)*conv_2026*O$7","v":0},{"$f":"SUM(Option2!P$67:P$69)*conv_2026*P$7","v":0},{"$f":"SUM(Option2!Q$67:Q$69)*conv_2026*Q$7","v":0},{"$f":"SUM(Option2!R$67:R$69)*conv_2026*R$7","v":0},{"$f":"SUM(Option2!S$67:S$69)*conv_2026*S$7","v":0},{"$f":"SUM(Option2!T$67:T$69)*conv_2026*T$7","v":0},{"$f":"SUM(Option2!U$67:U$69)*conv_2026*U$7","v":0},{"$f":"SUM(Option2!V$67:V$69)*conv_2026*V$7","v":0},{"$f":"SUM(Option2!W$67:W$69)*conv_2026*W$7","v":0},{"$f":"SUM(Option2!X$67:X$69)*conv_2026*X$7","v":0},{"$f":"SUM(Option2!Y$67:Y$69)*conv_2026*Y$7","v":0},{"$f":"SUM(Option2!Z$67:Z$69)*conv_2026*Z$7","v":0},{"$f":"SUM(Option2!AA$67:AA$69)*conv_2026*AA$7","v":0},{"$f":"SUM(Option2!AB$67:AB$69)*conv_2026*AB$7","v":0},{"$f":"SUM(Option2!AC$67:AC$69)*conv_2026*AC$7","v":0},{"$f":"SUM(Option2!AD$67:AD$69)*conv_2026*AD$7","v":0},{"$f":"SUM(Option2!AE$67:AE$69)*conv_2026*AE$7","v":0},{"$f":"SUM(Option2!AF$67:AF$69)*conv_2026*AF$7","v":0},{"$f":"SUM(Option2!AG$67:AG$69)*conv_2026*AG$7","v":0}]
[{"$f":"A29","v":"Option 2"},null,{"$f":"'Option1 (base case)'!C$36","v":"Total risk cost"},"Option 2Total risk cost",null,{"$f":"SUMPRODUCT(($H30:$AG30)*($H$5:$AG$5)*($H$7:$AG$7))","v":351500953.5035156},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option2!I$36*conv_2026*I$7","v":44756077.759600908},{"$f":"Option2!J$36*conv_2026*J$7","v":35843501.677838743},{"$f":"Option2!K$36*conv_2026*K$7","v":30543061.589968696},{"$f":"Option2!L$36*conv_2026*L$7","v":26902066.917965837},{"$f":"Option2!M$36*conv_2026*M$7","v":23121878.717135258},{"$f":"Option2!N$36*conv_2026*N$7","v":23600961.201438706},{"$f":"Option2!O$36*conv_2026*O$7","v":27223256.40728293},{"$f":"Option2!P$36*conv_2026*P$7","v":28274591.980517663},{"$f":"Option2!Q$36*conv_2026*Q$7","v":29347829.371241558},{"$f":"Option2!R$36*conv_2026*R$7","v":29347829.371241558},{"$f":"Option2!S$36*conv_2026*S$7","v":29347829.371241558},{"$f":"Option2!T$36*conv_2026*T$7","v":29347829.371241558},{"$f":"Option2!U$36*conv_2026*U$7","v":29347829.371241558},{"$f":"Option2!V$36*conv_2026*V$7","v":29347829.371241558},{"$f":"Option2!W$36*conv_2026*W$7","v":29347829.371241558},{"$f":"Option2!X$36*conv_2026*X$7","v":0},{"$f":"Option2!Y$36*conv_2026*Y$7","v":0},{"$f":"Option2!Z$36*conv_2026*Z$7","v":0},{"$f":"Option2!AA$36*conv_2026*AA$7","v":0},{"$f":"Option2!AB$36*conv_2026*AB$7","v":0},{"$f":"Option2!AC$36*conv_2026*AC$7","v":0},{"$f":"Option2!AD$36*conv_2026*AD$7","v":0},{"$f":"Option2!AE$36*conv_2026*AE$7","v":0},{"$f":"Option2!AF$36*conv_2026*AF$7","v":0},{"$f":"Option2!AG$36*conv_2026*AG$7","v":0}]
["Option 2",null,null,"Option 2"]
["Option 2",null,{"$f":"Option2!C$82","v":"Annualised capex"},"Option 2Annualised capex",null,{"$f":"SUMPRODUCT(($H32:$AG32)*($H$5:$AG$5)*($H$7:$AG$7))","v":-30360299.636670224},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option2!I$82*conv_2026*I$7","v":0},{"$f":"Option2!J$82*conv_2026*J$7","v":-452952.70409081149},{"$f":"Option2!K$82*conv_2026*K$7","v":-764357.68815324432},{"$f":"Option2!L$82*conv_2026*L$7","v":-1302239.0242610832},{"$f":"Option2!M$82*conv_2026*M$7","v":-1962795.0510601832},{"$f":"Option2!N$82*conv_2026*N$7","v":-2675251.9085363555},{"$f":"Option2!O$82*conv_2026*O$7","v":-2675251.9085363555},{"$f":"Option2!P$82*conv_2026*P$7","v":-2675251.9085363555},{"$f":"Option2!Q$82*conv_2026*Q$7","v":-2675251.9085363555},{"$f":"Option2!R$82*conv_2026*R$7","v":-2675251.9085363555},{"$f":"Option2!S$82*conv_2026*S$7","v":-2675251.9085363555},{"$f":"Option2!T$82*conv_2026*T$7","v":-2675251.9085363555},{"$f":"Option2!U$82*conv_2026*U$7","v":-2675251.9085363555},{"$f":"Option2!V$82*conv_2026*V$7","v":-2675251.9085363555},{"$f":"Option2!W$82*conv_2026*W$7","v":-2675251.9085363555},{"$f":"Option2!X$82*conv_2026*X$7","v":-2675251.9085363555},{"$f":"Option2!Y$82*conv_2026*Y$7","v":-2675251.9085363555},{"$f":"Option2!Z$82*conv_2026*Z$7","v":-2675251.9085363555},{"$f":"Option2!AA$82*conv_2026*AA$7","v":-2675251.9085363555},{"$f":"Option2!AB$82*conv_2026*AB$7","v":-2675251.9085363555},{"$f":"Option2!AC$82*conv_2026*AC$7","v":0},{"$f":"Option2!AD$82*conv_2026*AD$7","v":0},{"$f":"Option2!AE$82*conv_2026*AE$7","v":0},{"$f":"Option2!AF$82*conv_2026*AF$7","v":0},{"$f":"Option2!AG$82*conv_2026*AG$7","v":0}]
["Option 2",null,{"$f":"Option2!C$83","v":"Operating expenditure"},"Option 2Operating expenditure",null,{"$f":"SUMPRODUCT(($H33:$AG33)*($H$5:$AG$5)*($H$7:$AG$7))","v":0},"2026-06-30",null,{"$f":"Option2!I$83*conv_2026*I$7","v":0},{"$f":"Option2!J$83*conv_2026*J$7","v":0},{"$f":"Option2!K$83*conv_2026*K$7","v":0},{"$f":"Option2!L$83*conv_2026*L$7","v":0},{"$f":"Option2!M$83*conv_2026*M$7","v":0},{"$f":"Option2!N$83*conv_2026*N$7","v":0},{"$f":"Option2!O$83*conv_2026*O$7","v":0},{"$f":"Option2!P$83*conv_2026*P$7","v":0},{"$f":"Option2!Q$83*conv_2026*Q$7","v":0},{"$f":"Option2!R$83*conv_2026*R$7","v":0},{"$f":"Option2!S$83*conv_2026*S$7","v":0},{"$f":"Option2!T$83*conv_2026*T$7","v":0},{"$f":"Option2!U$83*conv_2026*U$7","v":0},{"$f":"Option2!V$83*conv_2026*V$7","v":0},{"$f":"Option2!W$83*conv_2026*W$7","v":0},{"$f":"Option2!X$83*conv_2026*X$7","v":0},{"$f":"Option2!Y$83*conv_2026*Y$7","v":0},{"$f":"Option2!Z$83*conv_2026*Z$7","v":0},{"$f":"Option2!AA$83*conv_2026*AA$7","v":0},{"$f":"Option2!AB$83*conv_2026*AB$7","v":0},{"$f":"Option2!AC$83*conv_2026*AC$7","v":0},{"$f":"Option2!AD$83*conv_2026*AD$7","v":0},{"$f":"Option2!AE$83*conv_2026*AE$7","v":0},{"$f":"Option2!AF$83*conv_2026*AF$7","v":0},{"$f":"Option2!AG$83*conv_2026*AG$7","v":0}]
["Option 2",null,{"$f":"Option2!C$84","v":"Risk mitigated"},"Option 2Risk mitigated",null,{"$f":"SUMPRODUCT(($H34:$AG34)*($H$5:$AG$5)*($H$7:$AG$7))","v":387218094.81856894},"2026-06-30",null,{"$f":"Option2!I$84*conv_2026*I$7","v":15291243.92882083},{"$f":"Option2!J$84*conv_2026*J$7","v":23920092.974913981},{"$f":"Option2!K$84*conv_2026*K$7","v":28097740.437876154},{"$f":"Option2!L$84*conv_2026*L$7","v":31034500.834199809},{"$f":"Option2!M$84*conv_2026*M$7","v":36387781.839641608},{"$f":"Option2!N$84*conv_2026*N$7","v":36962753.767912313},{"$f":"Option2!O$84*conv_2026*O$7","v":37265198.219648138},{"$f":"Option2!P$84*conv_2026*P$7","v":37281003.04286705},{"$f":"Option2!Q$84*conv_2026*Q$7","v":37216895.082096942},{"$f":"Option2!R$84*conv_2026*R$7","v":37216895.082096942},{"$f":"Option2!S$84*conv_2026*S$7","v":37216895.082096942},{"$f":"Option2!T$84*conv_2026*T$7","v":37216895.082096942},{"$f":"Option2!U$84*conv_2026*U$7","v":37216895.082096942},{"$f":"Option2!V$84*conv_2026*V$7","v":37216895.082096942},{"$f":"Option2!W$84*conv_2026*W$7","v":37216895.082096942},{"$f":"Option2!X$84*conv_2026*X$7","v":0},{"$f":"Option2!Y$84*conv_2026*Y$7","v":0},{"$f":"Option2!Z$84*conv_2026*Z$7","v":0},{"$f":"Option2!AA$84*conv_2026*AA$7","v":0},{"$f":"Option2!AB$84*conv_2026*AB$7","v":0},{"$f":"Option2!AC$84*conv_2026*AC$7","v":0},{"$f":"Option2!AD$84*conv_2026*AD$7","v":0},{"$f":"Option2!AE$84*conv_2026*AE$7","v":0},{"$f":"Option2!AF$84*conv_2026*AF$7","v":0},{"$f":"Option2!AG$84*conv_2026*AG$7","v":0}]
["Option 2",null,{"$f":"Option2!C$85","v":"Other benefits value"},"Option 2Other benefits value",null,{"$f":"SUMPRODUCT(($H35:$AG35)*($H$5:$AG$5)*($H$7:$AG$7))","v":0},"2026-06-30",null,{"$f":"Option2!I$85*conv_2026*I$7","v":0},{"$f":"Option2!J$85*conv_2026*J$7","v":0},{"$f":"Option2!K$85*conv_2026*K$7","v":0},{"$f":"Option2!L$85*conv_2026*L$7","v":0},{"$f":"Option2!M$85*conv_2026*M$7","v":0},{"$f":"Option2!N$85*conv_2026*N$7","v":0},{"$f":"Option2!O$85*conv_2026*O$7","v":0},{"$f":"Option2!P$85*conv_2026*P$7","v":0},{"$f":"Option2!Q$85*conv_2026*Q$7","v":0},{"$f":"Option2!R$85*conv_2026*R$7","v":0},{"$f":"Option2!S$85*conv_2026*S$7","v":0},{"$f":"Option2!T$85*conv_2026*T$7","v":0},{"$f":"Option2!U$85*conv_2026*U$7","v":0},{"$f":"Option2!V$85*conv_2026*V$7","v":0},{"$f":"Option2!W$85*conv_2026*W$7","v":0},{"$f":"Option2!X$85*conv_2026*X$7","v":0},{"$f":"Option2!Y$85*conv_2026*Y$7","v":0},{"$f":"Option2!Z$85*conv_2026*Z$7","v":0},{"$f":"Option2!AA$85*conv_2026*AA$7","v":0},{"$f":"Option2!AB$85*conv_2026*AB$7","v":0},{"$f":"Option2!AC$85*conv_2026*AC$7","v":0},{"$f":"Option2!AD$85*conv_2026*AD$7","v":0},{"$f":"Option2!AE$85*conv_2026*AE$7","v":0},{"$f":"Option2!AF$85*conv_2026*AF$7","v":0},{"$f":"Option2!AG$85*conv_2026*AG$7","v":0}]
["Option 2",null,{"$f":"Option2!C87","v":"Net benefits"},"Option 2Net benefits",null,null,"2026-06-30",null,{"$f":"SUM(I32:I35)","v":15291243.92882083},{"$f":"SUM(J32:J35)","v":23467140.270823169},27333382.749722909,29732261.809938725,34424986.788581423,34287501.859375961,34589946.311111785,34605751.134330697,34541643.17356059,34541643.17356059,34541643.17356059,34541643.17356059,34541643.17356059,34541643.17356059,34541643.17356059,-2675251.9085363555,-2675251.9085363555,-2675251.9085363555,-2675251.9085363555,-2675251.9085363555,0,0,0,0,0]
["Option 2",null,"NPV","Option 2NPV",null,{"$f":"SUMPRODUCT(($H36:$AG36)*($H$5:$AG$5)*($H$7:$AG$7))","v":356857795.18189871},"2026-06-30"]
["Option 2",null,"PV of costs","Option 2PV of costs",null,{"$f":"SUM(F32:F33)","v":-30360299.636670224},"2026-06-30"]
["Option 2",null,"PV of benefits","Option 2PV of benefits",null,{"$f":"SUM(F34:F35)","v":387218094.81856894},"2026-06-30"]
[]
[null,null,null,{"$f":"A41&C41","v":""}]
[{"$f":"A43","v":"Option 3"},null,"Energy at risk value",{"$f":"A42&C42","v":"Option 3Energy at risk value"},null,{"$f":"SUMPRODUCT($H42:$AG42, $H$5:$AG$5)","v":138778177.82368463},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option3!I$28*conv_2026","v":33794312.635259271},{"$f":"Option3!J$28*conv_2026","v":21423690.090499163},{"$f":"Option3!K$28*conv_2026","v":13273967.837312518},{"$f":"Option3!L$28*conv_2026","v":10250747.107403645},{"$f":"Option3!M$28*conv_2026","v":7393550.3269850211},{"$f":"Option3!N$28*conv_2026","v":7401047.2852837611},{"$f":"Option3!O$28*conv_2026","v":8035838.9610079844},{"$f":"Option3!P$28*conv_2026","v":8215034.5535757402},{"$f":"Option3!Q$28*conv_2026","v":8195371.9832367832},{"$f":"Option3!R$28*conv_2026","v":8195371.9832367832},{"$f":"Option3!S$28*conv_2026","v":8195371.9832367832},{"$f":"Option3!T$28*conv_2026","v":8195371.9832367832},{"$f":"Option3!U$28*conv_2026","v":8195371.9832367832},{"$f":"Option3!V$28*conv_2026","v":8195371.9832367832},{"$f":"Option3!W$28*conv_2026","v":8195371.9832367832},{"$f":"Option3!X$28*conv_2026","v":0},{"$f":"Option3!Y$28*conv_2026","v":0},{"$f":"Option3!Z$28*conv_2026","v":0},{"$f":"Option3!AA$28*conv_2026","v":0},{"$f":"Option3!AB$28*conv_2026","v":0},{"$f":"Option3!AC$28*conv_2026","v":0},{"$f":"Option3!AD$28*conv_2026","v":0},{"$f":"Option3!AE$28*conv_2026","v":0},{"$f":"Option3!AF$28*conv_2026","v":0},{"$f":"Option3!AG$28*conv_2026","v":0}]
[{"$f":"Data!B11","v":"Option 3"},null,{"$f":"Option3!C$66","v":"Capital expenditure"},{"$f":"A43&C43","v":"Option 3Capital expenditure"},null,{"$f":"SUMPRODUCT($H43:$AG43, $H$5:$AG$5)","v":-124563975.7705078},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"SUM(Option3!I$67:I$69)*conv_2026*I$7","v":-18039151.490842111},{"$f":"SUM(Option3!J$67:J$69)*conv_2026*J$7","v":-29327454.877749447},{"$f":"SUM(Option3!K$67:K$69)*conv_2026*K$7","v":-31983526.262904115},{"$f":"SUM(Option3!L$67:L$69)*conv_2026*L$7","v":-23904642.466392003},{"$f":"SUM(Option3!M$67:M$69)*conv_2026*M$7","v":-33200892.314433336},{"$f":"SUM(Option3!N$67:N$69)*conv_2026*N$7","v":0},{"$f":"SUM(Option3!O$67:O$69)*conv_2026*O$7","v":0},{"$f":"SUM(Option3!P$67:P$69)*conv_2026*P$7","v":0},{"$f":"SUM(Option3!Q$67:Q$69)*conv_2026*Q$7","v":0},{"$f":"SUM(Option3!R$67:R$69)*conv_2026*R$7","v":0},{"$f":"SUM(Option3!S$67:S$69)*conv_2026*S$7","v":0},{"$f":"SUM(Option3!T$67:T$69)*conv_2026*T$7","v":0},{"$f":"SUM(Option3!U$67:U$69)*conv_2026*U$7","v":0},{"$f":"SUM(Option3!V$67:V$69)*conv_2026*V$7","v":0},{"$f":"SUM(Option3!W$67:W$69)*conv_2026*W$7","v":0},{"$f":"SUM(Option3!X$67:X$69)*conv_2026*X$7","v":0},{"$f":"SUM(Option3!Y$67:Y$69)*conv_2026*Y$7","v":0},{"$f":"SUM(Option3!Z$67:Z$69)*conv_2026*Z$7","v":0},{"$f":"SUM(Option3!AA$67:AA$69)*conv_2026*AA$7","v":0},{"$f":"SUM(Option3!AB$67:AB$69)*conv_2026*AB$7","v":0},{"$f":"SUM(Option3!AC$67:AC$69)*conv_2026*AC$7","v":0},{"$f":"SUM(Option3!AD$67:AD$69)*conv_2026*AD$7","v":0},{"$f":"SUM(Option3!AE$67:AE$69)*conv_2026*AE$7","v":0},{"$f":"SUM(Option3!AF$67:AF$69)*conv_2026*AF$7","v":0},{"$f":"SUM(Option3!AG$67:AG$69)*conv_2026*AG$7","v":0}]
[{"$f":"A43","v":"Option 3"},null,{"$f":"'Option1 (base case)'!C$36","v":"Total risk cost"},{"$f":"A44&C44","v":"Option 3Total risk cost"},null,{"$f":"SUMPRODUCT($H44:$AG44, $H$5:$AG$5)","v":138778177.82368463},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option3!I$36*conv_2026*I$7","v":33794312.635259271},{"$f":"Option3!J$36*conv_2026*J$7","v":21423690.090499163},{"$f":"Option3!K$36*conv_2026*K$7","v":13273967.837312518},{"$f":"Option3!L$36*conv_2026*L$7","v":10250747.107403645},{"$f":"Option3!M$36*conv_2026*M$7","v":7393550.3269850211},{"$f":"Option3!N$36*conv_2026*N$7","v":7401047.2852837611},{"$f":"Option3!O$36*conv_2026*O$7","v":8035838.9610079844},{"$f":"Option3!P$36*conv_2026*P$7","v":8215034.5535757402},{"$f":"Option3!Q$36*conv_2026*Q$7","v":8195371.9832367832},{"$f":"Option3!R$36*conv_2026*R$7","v":8195371.9832367832},{"$f":"Option3!S$36*conv_2026*S$7","v":8195371.9832367832},{"$f":"Option3!T$36*conv_2026*T$7","v":8195371.9832367832},{"$f":"Option3!U$36*conv_2026*U$7","v":8195371.9832367832},{"$f":"Option3!V$36*conv_2026*V$7","v":8195371.9832367832},{"$f":"Option3!W$36*conv_2026*W$7","v":8195371.9832367832},{"$f":"Option3!X$36*conv_2026*X$7","v":0},{"$f":"Option3!Y$36*conv_2026*Y$7","v":0},{"$f":"Option3!Z$36*conv_2026*Z$7","v":0},{"$f":"Option3!AA$36*conv_2026*AA$7","v":0},{"$f":"Option3!AB$36*conv_2026*AB$7","v":0},{"$f":"Option3!AC$36*conv_2026*AC$7","v":0},{"$f":"Option3!AD$36*conv_2026*AD$7","v":0},{"$f":"Option3!AE$36*conv_2026*AE$7","v":0},{"$f":"Option3!AF$36*conv_2026*AF$7","v":0},{"$f":"Option3!AG$36*conv_2026*AG$7","v":0}]
["Option 3"]
["Option 3",null,{"$f":"Option3!C$82","v":"Annualised capex"},{"$f":"A46&C46","v":"Option 3Annualised capex"},null,{"$f":"SUMPRODUCT($H46:$AG46, $H$5:$AG$5)","v":-66747602.941479839},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option3!I$82*conv_2026*I$7","v":0},{"$f":"Option3!J$82*conv_2026*J$7","v":-769075.94548752357},{"$f":"Option3!K$82*conv_2026*K$7","v":-2019414.1390715344},{"$f":"Option3!L$82*conv_2026*L$7","v":-3382990.5086782482},{"$f":"Option3!M$82*conv_2026*M$7","v":-4402134.0928825736},{"$f":"Option3!N$82*conv_2026*N$7","v":-5817611.2931663599},{"$f":"Option3!O$82*conv_2026*O$7","v":-5817611.2931663599},{"$f":"Option3!P$82*conv_2026*P$7","v":-5817611.2931663599},{"$f":"Option3!Q$82*conv_2026*Q$7","v":-5817611.2931663599},{"$f":"Option3!R$82*conv_2026*R$7","v":-5817611.2931663599},{"$f":"Option3!S$82*conv_2026*S$7","v":-5817611.2931663599},{"$f":"Option3!T$82*conv_2026*T$7","v":-5817611.2931663599},{"$f":"Option3!U$82*conv_2026*U$7","v":-5817611.2931663599},{"$f":"Option3!V$82*conv_2026*V$7","v":-5817611.2931663599},{"$f":"Option3!W$82*conv_2026*W$7","v":-5817611.2931663599},{"$f":"Option3!X$82*conv_2026*X$7","v":-5817611.2931663599},{"$f":"Option3!Y$82*conv_2026*Y$7","v":-5817611.2931663599},{"$f":"Option3!Z$82*conv_2026*Z$7","v":-5817611.2931663599},{"$f":"Option3!AA$82*conv_2026*AA$7","v":-5817611.2931663599},{"$f":"Option3!AB$82*conv_2026*AB$7","v":-5817611.2931663599},{"$f":"Option3!AC$82*conv_2026*AC$7","v":0},{"$f":"Option3!AD$82*conv_2026*AD$7","v":0},{"$f":"Option3!AE$82*conv_2026*AE$7","v":0},{"$f":"Option3!AF$82*conv_2026*AF$7","v":0},{"$f":"Option3!AG$82*conv_2026*AG$7","v":0}]
["Option 3",null,{"$f":"Option3!C$83","v":"Operating expenditure"},"Option 3Operating expenditure",null,{"$f":"SUMPRODUCT($H47:$AG47, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"Option3!I$83*conv_2026*I$7","v":0},{"$f":"Option3!J$83*conv_2026*J$7","v":0},{"$f":"Option3!K$83*conv_2026*K$7","v":0},{"$f":"Option3!L$83*conv_2026*L$7","v":0},{"$f":"Option3!M$83*conv_2026*M$7","v":0},{"$f":"Option3!N$83*conv_2026*N$7","v":0},{"$f":"Option3!O$83*conv_2026*O$7","v":0},{"$f":"Option3!P$83*conv_2026*P$7","v":0},{"$f":"Option3!Q$83*conv_2026*Q$7","v":0},{"$f":"Option3!R$83*conv_2026*R$7","v":0},{"$f":"Option3!S$83*conv_2026*S$7","v":0},{"$f":"Option3!T$83*conv_2026*T$7","v":0},{"$f":"Option3!U$83*conv_2026*U$7","v":0},{"$f":"Option3!V$83*conv_2026*V$7","v":0},{"$f":"Option3!W$83*conv_2026*W$7","v":0},{"$f":"Option3!X$83*conv_2026*X$7","v":0},{"$f":"Option3!Y$83*conv_2026*Y$7","v":0},{"$f":"Option3!Z$83*conv_2026*Z$7","v":0},{"$f":"Option3!AA$83*conv_2026*AA$7","v":0},{"$f":"Option3!AB$83*conv_2026*AB$7","v":0},{"$f":"Option3!AC$83*conv_2026*AC$7","v":0},{"$f":"Option3!AD$83*conv_2026*AD$7","v":0},{"$f":"Option3!AE$83*conv_2026*AE$7","v":0},{"$f":"Option3!AF$83*conv_2026*AF$7","v":0},{"$f":"Option3!AG$83*conv_2026*AG$7","v":0}]
["Option 3",null,{"$f":"Option3!C$84","v":"Risk mitigated"},"Option 3Risk mitigated",null,{"$f":"SUMPRODUCT($H48:$AG48, $H$5:$AG$5)","v":599940870.49840009},"2026-06-30",null,{"$f":"Option3!I$84*conv_2026*I$7","v":26253009.053162463},{"$f":"Option3!J$84*conv_2026*J$7","v":38339904.562253557},{"$f":"Option3!K$84*conv_2026*K$7","v":45366834.190532334},{"$f":"Option3!L$84*conv_2026*L$7","v":47685820.644762002},{"$f":"Option3!M$84*conv_2026*M$7","v":52116110.229791842},{"$f":"Option3!N$84*conv_2026*N$7","v":53162667.684067257},{"$f":"Option3!O$84*conv_2026*O$7","v":56452615.665923081},{"$f":"Option3!P$84*conv_2026*P$7","v":57340560.469808973},{"$f":"Option3!Q$84*conv_2026*Q$7","v":58369352.470101714},{"$f":"Option3!R$84*conv_2026*R$7","v":58369352.470101714},{"$f":"Option3!S$84*conv_2026*S$7","v":58369352.470101714},{"$f":"Option3!T$84*conv_2026*T$7","v":58369352.470101714},{"$f":"Option3!U$84*conv_2026*U$7","v":58369352.470101714},{"$f":"Option3!V$84*conv_2026*V$7","v":58369352.470101714},{"$f":"Option3!W$84*conv_2026*W$7","v":58369352.470101714},{"$f":"Option3!X$84*conv_2026*X$7","v":0},{"$f":"Option3!Y$84*conv_2026*Y$7","v":0},{"$f":"Option3!Z$84*conv_2026*Z$7","v":0},{"$f":"Option3!AA$84*conv_2026*AA$7","v":0},{"$f":"Option3!AB$84*conv_2026*AB$7","v":0},{"$f":"Option3!AC$84*conv_2026*AC$7","v":0},{"$f":"Option3!AD$84*conv_2026*AD$7","v":0},{"$f":"Option3!AE$84*conv_2026*AE$7","v":0},{"$f":"Option3!AF$84*conv_2026*AF$7","v":0},{"$f":"Option3!AG$84*conv_2026*AG$7","v":0}]
["Option 3",null,{"$f":"Option3!C$85","v":"Other benefits value"},"Option 3Other benefits value",null,{"$f":"SUMPRODUCT($H49:$AG49, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"Option3!I$85*conv_2026*I$7","v":0},{"$f":"Option3!J$85*conv_2026*J$7","v":0},{"$f":"Option3!K$85*conv_2026*K$7","v":0},{"$f":"Option3!L$85*conv_2026*L$7","v":0},{"$f":"Option3!M$85*conv_2026*M$7","v":0},{"$f":"Option3!N$85*conv_2026*N$7","v":0},{"$f":"Option3!O$85*conv_2026*O$7","v":0},{"$f":"Option3!P$85*conv_2026*P$7","v":0},{"$f":"Option3!Q$85*conv_2026*Q$7","v":0},{"$f":"Option3!R$85*conv_2026*R$7","v":0},{"$f":"Option3!S$85*conv_2026*S$7","v":0},{"$f":"Option3!T$85*conv_2026*T$7","v":0},{"$f":"Option3!U$85*conv_2026*U$7","v":0},{"$f":"Option3!V$85*conv_2026*V$7","v":0},{"$f":"Option3!W$85*conv_2026*W$7","v":0},{"$f":"Option3!X$85*conv_2026*X$7","v":0},{"$f":"Option3!Y$85*conv_2026*Y$7","v":0},{"$f":"Option3!Z$85*conv_2026*Z$7","v":0},{"$f":"Option3!AA$85*conv_2026*AA$7","v":0},{"$f":"Option3!AB$85*conv_2026*AB$7","v":0},{"$f":"Option3!AC$85*conv_2026*AC$7","v":0},{"$f":"Option3!AD$85*conv_2026*AD$7","v":0},{"$f":"Option3!AE$85*conv_2026*AE$7","v":0},{"$f":"Option3!AF$85*conv_2026*AF$7","v":0},{"$f":"Option3!AG$85*conv_2026*AG$7","v":0}]
["Option 3",null,{"$f":"Option3!C87","v":"Net benefits"},"Option 3Net benefits",null,null,"2026-06-30",null,{"$f":"SUM(I46:I49)","v":26253009.053162463},37570828.616766036,43347420.051460803,44302830.136083752,47713976.136909269,47345056.390900895,50635004.37275672,51522949.176642612,52551741.176935352,52551741.176935352,52551741.176935352,52551741.176935352,52551741.176935352,52551741.176935352,52551741.176935352,-5817611.2931663599,-5817611.2931663599,-5817611.2931663599,-5817611.2931663599,-5817611.2931663599,{"$f":"SUM(AC46:AC49)","v":0},{"$f":"SUM(AD46:AD49)","v":0},{"$f":"SUM(AE46:AE49)","v":0},{"$f":"SUM(AF46:AF49)","v":0},{"$f":"SUM(AG46:AG49)","v":0}]
["Option 3",null,"NPV","Option 3NPV",null,{"$f":"SUMPRODUCT(($H50:$AG50)*($H$5:$AG$5)*($H$7:$AG$7))","v":533193267.55692011},"2026-06-30"]
["Option 3",null,"PV of costs","Option 3PV of costs",null,{"$f":"SUM(F46:F47)","v":-66747602.941479839},"2026-06-30"]
["Option 3",null,"PV of benefits","Option 3PV of benefits",null,{"$f":"SUM(F48:F49)","v":599940870.49840009},"2026-06-30"]
[]
[]
[{"$f":"A57","v":"Option 4"},null,"Energy at risk value",{"$f":"A56&C56","v":"Option 4Energy at risk value"},null,{"$f":"SUMPRODUCT($H56:$AG56, $H$5:$AG$5)","v":0},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option4!I$28*conv_2026","v":0},{"$f":"Option4!J$28*conv_2026","v":0},{"$f":"Option4!K$28*conv_2026","v":0},{"$f":"Option4!L$28*conv_2026","v":0},{"$f":"Option4!M$28*conv_2026","v":0},{"$f":"Option4!N$28*conv_2026","v":0},{"$f":"Option4!O$28*conv_2026","v":0},{"$f":"Option4!P$28*conv_2026","v":0},{"$f":"Option4!Q$28*conv_2026","v":0},{"$f":"Option4!R$28*conv_2026","v":0},{"$f":"Option4!S$28*conv_2026","v":0},{"$f":"Option4!T$28*conv_2026","v":0},{"$f":"Option4!U$28*conv_2026","v":0},{"$f":"Option4!V$28*conv_2026","v":0},{"$f":"Option4!W$28*conv_2026","v":0},{"$f":"Option4!X$28*conv_2026","v":0},{"$f":"Option4!Y$28*conv_2026","v":0},{"$f":"Option4!Z$28*conv_2026","v":0},{"$f":"Option4!AA$28*conv_2026","v":0},{"$f":"Option4!AB$28*conv_2026","v":0},{"$f":"Option4!AC$28*conv_2026","v":0},{"$f":"Option4!AD$28*conv_2026","v":0},{"$f":"Option4!AE$28*conv_2026","v":0},{"$f":"Option4!AF$28*conv_2026","v":0},{"$f":"Option4!AG$28*conv_2026","v":0}]
[{"$f":"Data!B12","v":"Option 4"},null,{"$f":"Option4!C$66","v":"Capital expenditure"},{"$f":"A57&C57","v":"Option 4Capital expenditure"},null,{"$f":"SUMPRODUCT($H57:$AG57, $H$5:$AG$5)","v":0},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"SUM(Option4!I$67:I$69)*conv_2026*I$7","v":0},{"$f":"SUM(Option4!J$67:J$69)*conv_2026*J$7","v":0},{"$f":"SUM(Option4!K$67:K$69)*conv_2026*K$7","v":0},{"$f":"SUM(Option4!L$67:L$69)*conv_2026*L$7","v":0},{"$f":"SUM(Option4!M$67:M$69)*conv_2026*M$7","v":0},{"$f":"SUM(Option4!N$67:N$69)*conv_2026*N$7","v":0},{"$f":"SUM(Option4!O$67:O$69)*conv_2026*O$7","v":0},{"$f":"SUM(Option4!P$67:P$69)*conv_2026*P$7","v":0},{"$f":"SUM(Option4!Q$67:Q$69)*conv_2026*Q$7","v":0},{"$f":"SUM(Option4!R$67:R$69)*conv_2026*R$7","v":0},{"$f":"SUM(Option4!S$67:S$69)*conv_2026*S$7","v":0},{"$f":"SUM(Option4!T$67:T$69)*conv_2026*T$7","v":0},{"$f":"SUM(Option4!U$67:U$69)*conv_2026*U$7","v":0},{"$f":"SUM(Option4!V$67:V$69)*conv_2026*V$7","v":0},{"$f":"SUM(Option4!W$67:W$69)*conv_2026*W$7","v":0},{"$f":"SUM(Option4!X$67:X$69)*conv_2026*X$7","v":0},{"$f":"SUM(Option4!Y$67:Y$69)*conv_2026*Y$7","v":0},{"$f":"SUM(Option4!Z$67:Z$69)*conv_2026*Z$7","v":0},{"$f":"SUM(Option4!AA$67:AA$69)*conv_2026*AA$7","v":0},{"$f":"SUM(Option4!AB$67:AB$69)*conv_2026*AB$7","v":0},{"$f":"SUM(Option4!AC$67:AC$69)*conv_2026*AC$7","v":0},{"$f":"SUM(Option4!AD$67:AD$69)*conv_2026*AD$7","v":0},{"$f":"SUM(Option4!AE$67:AE$69)*conv_2026*AE$7","v":0},{"$f":"SUM(Option4!AF$67:AF$69)*conv_2026*AF$7","v":0},{"$f":"SUM(Option4!AG$67:AG$69)*conv_2026*AG$7","v":0}]
[{"$f":"A57","v":"Option 4"},null,{"$f":"'Option1 (base case)'!C$36","v":"Total risk cost"},"Option 4Total risk cost",null,{"$f":"SUMPRODUCT($H58:$AG58, $H$5:$AG$5)","v":0},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option4!I$36*conv_2026*I$7","v":0},{"$f":"Option4!J$36*conv_2026*J$7","v":0},{"$f":"Option4!K$36*conv_2026*K$7","v":0},{"$f":"Option4!L$36*conv_2026*L$7","v":0},{"$f":"Option4!M$36*conv_2026*M$7","v":0},{"$f":"Option4!N$36*conv_2026*N$7","v":0},{"$f":"Option4!O$36*conv_2026*O$7","v":0},{"$f":"Option4!P$36*conv_2026*P$7","v":0},{"$f":"Option4!Q$36*conv_2026*Q$7","v":0},{"$f":"Option4!R$36*conv_2026*R$7","v":0},{"$f":"Option4!S$36*conv_2026*S$7","v":0},{"$f":"Option4!T$36*conv_2026*T$7","v":0},{"$f":"Option4!U$36*conv_2026*U$7","v":0},{"$f":"Option4!V$36*conv_2026*V$7","v":0},{"$f":"Option4!W$36*conv_2026*W$7","v":0},{"$f":"Option4!X$36*conv_2026*X$7","v":0},{"$f":"Option4!Y$36*conv_2026*Y$7","v":0},{"$f":"Option4!Z$36*conv_2026*Z$7","v":0},{"$f":"Option4!AA$36*conv_2026*AA$7","v":0},{"$f":"Option4!AB$36*conv_2026*AB$7","v":0},{"$f":"Option4!AC$36*conv_2026*AC$7","v":0},{"$f":"Option4!AD$36*conv_2026*AD$7","v":0},{"$f":"Option4!AE$36*conv_2026*AE$7","v":0},{"$f":"Option4!AF$36*conv_2026*AF$7","v":0},{"$f":"Option4!AG$36*conv_2026*AG$7","v":0}]
["Option 4",null,null,"Option 4"]
["Option 4",null,{"$f":"Option4!C$82","v":"Annualised capex"},"Option 4Annualised capex",null,{"$f":"SUMPRODUCT($H60:$AG60, $H$5:$AG$5)","v":0},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option4!I$82*conv_2026*I$7","v":0},{"$f":"Option4!J$82*conv_2026*J$7","v":0},{"$f":"Option4!K$82*conv_2026*K$7","v":0},{"$f":"Option4!L$82*conv_2026*L$7","v":0},{"$f":"Option4!M$82*conv_2026*M$7","v":0},{"$f":"Option4!N$82*conv_2026*N$7","v":0},{"$f":"Option4!O$82*conv_2026*O$7","v":0},{"$f":"Option4!P$82*conv_2026*P$7","v":0},{"$f":"Option4!Q$82*conv_2026*Q$7","v":0},{"$f":"Option4!R$82*conv_2026*R$7","v":0},{"$f":"Option4!S$82*conv_2026*S$7","v":0},{"$f":"Option4!T$82*conv_2026*T$7","v":0},{"$f":"Option4!U$82*conv_2026*U$7","v":0},{"$f":"Option4!V$82*conv_2026*V$7","v":0},{"$f":"Option4!W$82*conv_2026*W$7","v":0},{"$f":"Option4!X$82*conv_2026*X$7","v":0},{"$f":"Option4!Y$82*conv_2026*Y$7","v":0},{"$f":"Option4!Z$82*conv_2026*Z$7","v":0},{"$f":"Option4!AA$82*conv_2026*AA$7","v":0},{"$f":"Option4!AB$82*conv_2026*AB$7","v":0},{"$f":"Option4!AC$82*conv_2026*AC$7","v":0},{"$f":"Option4!AD$82*conv_2026*AD$7","v":0},{"$f":"Option4!AE$82*conv_2026*AE$7","v":0},{"$f":"Option4!AF$82*conv_2026*AF$7","v":0},{"$f":"Option4!AG$82*conv_2026*AG$7","v":0}]
["Option 4",null,{"$f":"Option4!C$83","v":"Operating expenditure"},"Option 4Operating expenditure",null,{"$f":"SUMPRODUCT($H61:$AG61, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"Option4!I$83*conv_2026*I$7","v":0},{"$f":"Option4!J$83*conv_2026*J$7","v":0},{"$f":"Option4!K$83*conv_2026*K$7","v":0},{"$f":"Option4!L$83*conv_2026*L$7","v":0},{"$f":"Option4!M$83*conv_2026*M$7","v":0},{"$f":"Option4!N$83*conv_2026*N$7","v":0},{"$f":"Option4!O$83*conv_2026*O$7","v":0},{"$f":"Option4!P$83*conv_2026*P$7","v":0},{"$f":"Option4!Q$83*conv_2026*Q$7","v":0},{"$f":"Option4!R$83*conv_2026*R$7","v":0},{"$f":"Option4!S$83*conv_2026*S$7","v":0},{"$f":"Option4!T$83*conv_2026*T$7","v":0},{"$f":"Option4!U$83*conv_2026*U$7","v":0},{"$f":"Option4!V$83*conv_2026*V$7","v":0},{"$f":"Option4!W$83*conv_2026*W$7","v":0},{"$f":"Option4!X$83*conv_2026*X$7","v":0},{"$f":"Option4!Y$83*conv_2026*Y$7","v":0},{"$f":"Option4!Z$83*conv_2026*Z$7","v":0},{"$f":"Option4!AA$83*conv_2026*AA$7","v":0},{"$f":"Option4!AB$83*conv_2026*AB$7","v":0},{"$f":"Option4!AC$83*conv_2026*AC$7","v":0},{"$f":"Option4!AD$83*conv_2026*AD$7","v":0},{"$f":"Option4!AE$83*conv_2026*AE$7","v":0},{"$f":"Option4!AF$83*conv_2026*AF$7","v":0},{"$f":"Option4!AG$83*conv_2026*AG$7","v":0}]
["Option 4",null,{"$f":"Option4!C$84","v":"Risk mitigated"},"Option 4Risk mitigated",null,{"$f":"SUMPRODUCT($H62:$AG62, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"Option4!I$84*conv_2026*I$7","v":0},{"$f":"Option4!J$84*conv_2026*J$7","v":0},{"$f":"Option4!K$84*conv_2026*K$7","v":0},{"$f":"Option4!L$84*conv_2026*L$7","v":0},{"$f":"Option4!M$84*conv_2026*M$7","v":0},{"$f":"Option4!N$84*conv_2026*N$7","v":0},{"$f":"Option4!O$84*conv_2026*O$7","v":0},{"$f":"Option4!P$84*conv_2026*P$7","v":0},{"$f":"Option4!Q$84*conv_2026*Q$7","v":0},{"$f":"Option4!R$84*conv_2026*R$7","v":0},{"$f":"Option4!S$84*conv_2026*S$7","v":0},{"$f":"Option4!T$84*conv_2026*T$7","v":0},{"$f":"Option4!U$84*conv_2026*U$7","v":0},{"$f":"Option4!V$84*conv_2026*V$7","v":0},{"$f":"Option4!W$84*conv_2026*W$7","v":0},{"$f":"Option4!X$84*conv_2026*X$7","v":0},{"$f":"Option4!Y$84*conv_2026*Y$7","v":0},{"$f":"Option4!Z$84*conv_2026*Z$7","v":0},{"$f":"Option4!AA$84*conv_2026*AA$7","v":0},{"$f":"Option4!AB$84*conv_2026*AB$7","v":0},{"$f":"Option4!AC$84*conv_2026*AC$7","v":0},{"$f":"Option4!AD$84*conv_2026*AD$7","v":0},{"$f":"Option4!AE$84*conv_2026*AE$7","v":0},{"$f":"Option4!AF$84*conv_2026*AF$7","v":0},{"$f":"Option4!AG$84*conv_2026*AG$7","v":0}]
["Option 4",null,{"$f":"Option4!C$85","v":"Other benefits value"},"Option 4Other benefits value",null,{"$f":"SUMPRODUCT($H63:$AG63, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"Option4!I$85*conv_2026*I$7","v":0},{"$f":"Option4!J$85*conv_2026*J$7","v":0},{"$f":"Option4!K$85*conv_2026*K$7","v":0},{"$f":"Option4!L$85*conv_2026*L$7","v":0},{"$f":"Option4!M$85*conv_2026*M$7","v":0},{"$f":"Option4!N$85*conv_2026*N$7","v":0},{"$f":"Option4!O$85*conv_2026*O$7","v":0},{"$f":"Option4!P$85*conv_2026*P$7","v":0},{"$f":"Option4!Q$85*conv_2026*Q$7","v":0},{"$f":"Option4!R$85*conv_2026*R$7","v":0},{"$f":"Option4!S$85*conv_2026*S$7","v":0},{"$f":"Option4!T$85*conv_2026*T$7","v":0},{"$f":"Option4!U$85*conv_2026*U$7","v":0},{"$f":"Option4!V$85*conv_2026*V$7","v":0},{"$f":"Option4!W$85*conv_2026*W$7","v":0},{"$f":"Option4!X$85*conv_2026*X$7","v":0},{"$f":"Option4!Y$85*conv_2026*Y$7","v":0},{"$f":"Option4!Z$85*conv_2026*Z$7","v":0},{"$f":"Option4!AA$85*conv_2026*AA$7","v":0},{"$f":"Option4!AB$85*conv_2026*AB$7","v":0},{"$f":"Option4!AC$85*conv_2026*AC$7","v":0},{"$f":"Option4!AD$85*conv_2026*AD$7","v":0},{"$f":"Option4!AE$85*conv_2026*AE$7","v":0},{"$f":"Option4!AF$85*conv_2026*AF$7","v":0},{"$f":"Option4!AG$85*conv_2026*AG$7","v":0}]
["Option 4",null,{"$f":"Option4!C87","v":"Net benefits"},"Option 4Net benefits",null,null,"2026-06-30",null,{"$f":"SUM(I60:I63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC60:AC63)","v":0},{"$f":"SUM(AD60:AD63)","v":0},{"$f":"SUM(AE60:AE63)","v":0},{"$f":"SUM(AF60:AF63)","v":0},{"$f":"SUM(AG60:AG63)","v":0}]
["Option 4",null,"NPV","Option 4NPV",null,{"$f":"SUMPRODUCT(($H64:$AG64)*($H$5:$AG$5)*($H$7:$AG$7))","v":0},"2026-06-30"]
["Option 4",null,"PV of costs","Option 4PV of costs",null,{"$f":"SUM(F60:F61)","v":0},"2026-06-30"]
["Option 4",null,"PV of benefits","Option 4PV of benefits",null,{"$f":"SUM(F62:F63)","v":0},"2026-06-30"]
[]
[null,null,null,{"$f":"A69&C69","v":""}]
[{"$f":"A71","v":"Option 5"},null,"Energy at risk value","Option 5Energy at risk value",null,{"$f":"SUMPRODUCT($H70:$AG70, $H$5:$AG$5)","v":0},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option5!I$28*conv_2026","v":0},{"$f":"Option5!J$28*conv_2026","v":0},{"$f":"Option5!K$28*conv_2026","v":0},{"$f":"Option5!L$28*conv_2026","v":0},{"$f":"Option5!M$28*conv_2026","v":0},{"$f":"Option5!N$28*conv_2026","v":0},{"$f":"Option5!O$28*conv_2026","v":0},{"$f":"Option5!P$28*conv_2026","v":0},{"$f":"Option5!Q$28*conv_2026","v":0},{"$f":"Option5!R$28*conv_2026","v":0},{"$f":"Option5!S$28*conv_2026","v":0},{"$f":"Option5!T$28*conv_2026","v":0},{"$f":"Option5!U$28*conv_2026","v":0},{"$f":"Option5!V$28*conv_2026","v":0},{"$f":"Option5!W$28*conv_2026","v":0},{"$f":"Option5!X$28*conv_2026","v":0},{"$f":"Option5!Y$28*conv_2026","v":0},{"$f":"Option5!Z$28*conv_2026","v":0},{"$f":"Option5!AA$28*conv_2026","v":0},{"$f":"Option5!AB$28*conv_2026","v":0},{"$f":"Option5!AC$28*conv_2026","v":0},{"$f":"Option5!AD$28*conv_2026","v":0},{"$f":"Option5!AE$28*conv_2026","v":0},{"$f":"Option5!AF$28*conv_2026","v":0},{"$f":"Option5!AG$28*conv_2026","v":0}]
[{"$f":"Data!B13","v":"Option 5"},null,{"$f":"Option5!C$66","v":"Capital expenditure"},"Option 5Capital expenditure",null,{"$f":"SUMPRODUCT($H71:$AG71, $H$5:$AG$5)","v":0},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"SUM(Option5!I$67:I$69)*conv_2026*I$7","v":0},{"$f":"SUM(Option5!J$67:J$69)*conv_2026*J$7","v":0},{"$f":"SUM(Option5!K$67:K$69)*conv_2026*K$7","v":0},{"$f":"SUM(Option5!L$67:L$69)*conv_2026*L$7","v":0},{"$f":"SUM(Option5!M$67:M$69)*conv_2026*M$7","v":0},{"$f":"SUM(Option5!N$67:N$69)*conv_2026*N$7","v":0},{"$f":"SUM(Option5!O$67:O$69)*conv_2026*O$7","v":0},{"$f":"SUM(Option5!P$67:P$69)*conv_2026*P$7","v":0},{"$f":"SUM(Option5!Q$67:Q$69)*conv_2026*Q$7","v":0},{"$f":"SUM(Option5!R$67:R$69)*conv_2026*R$7","v":0},{"$f":"SUM(Option5!S$67:S$69)*conv_2026*S$7","v":0},{"$f":"SUM(Option5!T$67:T$69)*conv_2026*T$7","v":0},{"$f":"SUM(Option5!U$67:U$69)*conv_2026*U$7","v":0},{"$f":"SUM(Option5!V$67:V$69)*conv_2026*V$7","v":0},{"$f":"SUM(Option5!W$67:W$69)*conv_2026*W$7","v":0},{"$f":"SUM(Option5!X$67:X$69)*conv_2026*X$7","v":0},{"$f":"SUM(Option5!Y$67:Y$69)*conv_2026*Y$7","v":0},{"$f":"SUM(Option5!Z$67:Z$69)*conv_2026*Z$7","v":0},{"$f":"SUM(Option5!AA$67:AA$69)*conv_2026*AA$7","v":0},{"$f":"SUM(Option5!AB$67:AB$69)*conv_2026*AB$7","v":0},{"$f":"SUM(Option5!AC$67:AC$69)*conv_2026*AC$7","v":0},{"$f":"SUM(Option5!AD$67:AD$69)*conv_2026*AD$7","v":0},{"$f":"SUM(Option5!AE$67:AE$69)*conv_2026*AE$7","v":0},{"$f":"SUM(Option5!AF$67:AF$69)*conv_2026*AF$7","v":0},{"$f":"SUM(Option5!AG$67:AG$69)*conv_2026*AG$7","v":0}]
[{"$f":"A71","v":"Option 5"},null,{"$f":"'Option1 (base case)'!C$36","v":"Total risk cost"},"Option 5Total risk cost",null,{"$f":"SUMPRODUCT($H72:$AG72, $H$5:$AG$5)","v":0},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option5!I$36*conv_2026*I$7","v":0},{"$f":"Option5!J$36*conv_2026*J$7","v":0},{"$f":"Option5!K$36*conv_2026*K$7","v":0},{"$f":"Option5!L$36*conv_2026*L$7","v":0},{"$f":"Option5!M$36*conv_2026*M$7","v":0},{"$f":"Option5!N$36*conv_2026*N$7","v":0},{"$f":"Option5!O$36*conv_2026*O$7","v":0},{"$f":"Option5!P$36*conv_2026*P$7","v":0},{"$f":"Option5!Q$36*conv_2026*Q$7","v":0},{"$f":"Option5!R$36*conv_2026*R$7","v":0},{"$f":"Option5!S$36*conv_2026*S$7","v":0},{"$f":"Option5!T$36*conv_2026*T$7","v":0},{"$f":"Option5!U$36*conv_2026*U$7","v":0},{"$f":"Option5!V$36*conv_2026*V$7","v":0},{"$f":"Option5!W$36*conv_2026*W$7","v":0},{"$f":"Option5!X$36*conv_2026*X$7","v":0},{"$f":"Option5!Y$36*conv_2026*Y$7","v":0},{"$f":"Option5!Z$36*conv_2026*Z$7","v":0},{"$f":"Option5!AA$36*conv_2026*AA$7","v":0},{"$f":"Option5!AB$36*conv_2026*AB$7","v":0},{"$f":"Option5!AC$36*conv_2026*AC$7","v":0},{"$f":"Option5!AD$36*conv_2026*AD$7","v":0},{"$f":"Option5!AE$36*conv_2026*AE$7","v":0},{"$f":"Option5!AF$36*conv_2026*AF$7","v":0},{"$f":"Option5!AG$36*conv_2026*AG$7","v":0}]
["Option 5",null,null,"Option 5"]
["Option 5",null,{"$f":"Option5!C$82","v":"Annualised capex"},"Option 5Annualised capex",null,{"$f":"SUMPRODUCT(($H74:$AG74)*($H$5:$AG$5)*($H$7:$AG$7))","v":0},{"$f":"output_dollars","v":"2026-06-30"},null,{"$f":"Option5!I$82*conv_2026*I$7","v":0},{"$f":"Option5!J$82*conv_2026*J$7","v":0},{"$f":"Option5!K$82*conv_2026*K$7","v":0},{"$f":"Option5!L$82*conv_2026*L$7","v":0},{"$f":"Option5!M$82*conv_2026*M$7","v":0},{"$f":"Option5!N$82*conv_2026*N$7","v":0},{"$f":"Option5!O$82*conv_2026*O$7","v":0},{"$f":"Option5!P$82*conv_2026*P$7","v":0},{"$f":"Option5!Q$82*conv_2026*Q$7","v":0},{"$f":"Option5!R$82*conv_2026*R$7","v":0},{"$f":"Option5!S$82*conv_2026*S$7","v":0},{"$f":"Option5!T$82*conv_2026*T$7","v":0},{"$f":"Option5!U$82*conv_2026*U$7","v":0},{"$f":"Option5!V$82*conv_2026*V$7","v":0},{"$f":"Option5!W$82*conv_2026*W$7","v":0},{"$f":"Option5!X$82*conv_2026*X$7","v":0},{"$f":"Option5!Y$82*conv_2026*Y$7","v":0},{"$f":"Option5!Z$82*conv_2026*Z$7","v":0},{"$f":"Option5!AA$82*conv_2026*AA$7","v":0},{"$f":"Option5!AB$82*conv_2026*AB$7","v":0},{"$f":"Option5!AC$82*conv_2026*AC$7","v":0},{"$f":"Option5!AD$82*conv_2026*AD$7","v":0},{"$f":"Option5!AE$82*conv_2026*AE$7","v":0},{"$f":"Option5!AF$82*conv_2026*AF$7","v":0},{"$f":"Option5!AG$82*conv_2026*AG$7","v":0}]
["Option 5",null,{"$f":"Option5!C$83","v":"Operating expenditure"},"Option 5Operating expenditure",null,{"$f":"SUMPRODUCT(($H75:$AG75)*($H$5:$AG$5)*($H$7:$AG$7))","v":0},"2026-06-30",null,{"$f":"Option5!I$83*conv_2026*I$7","v":0},{"$f":"Option5!J$83*conv_2026*J$7","v":0},{"$f":"Option5!K$83*conv_2026*K$7","v":0},{"$f":"Option5!L$83*conv_2026*L$7","v":0},{"$f":"Option5!M$83*conv_2026*M$7","v":0},{"$f":"Option5!N$83*conv_2026*N$7","v":0},{"$f":"Option5!O$83*conv_2026*O$7","v":0},{"$f":"Option5!P$83*conv_2026*P$7","v":0},{"$f":"Option5!Q$83*conv_2026*Q$7","v":0},{"$f":"Option5!R$83*conv_2026*R$7","v":0},{"$f":"Option5!S$83*conv_2026*S$7","v":0},{"$f":"Option5!T$83*conv_2026*T$7","v":0},{"$f":"Option5!U$83*conv_2026*U$7","v":0},{"$f":"Option5!V$83*conv_2026*V$7","v":0},{"$f":"Option5!W$83*conv_2026*W$7","v":0},{"$f":"Option5!X$83*conv_2026*X$7","v":0},{"$f":"Option5!Y$83*conv_2026*Y$7","v":0},{"$f":"Option5!Z$83*conv_2026*Z$7","v":0},{"$f":"Option5!AA$83*conv_2026*AA$7","v":0},{"$f":"Option5!AB$83*conv_2026*AB$7","v":0},{"$f":"Option5!AC$83*conv_2026*AC$7","v":0},{"$f":"Option5!AD$83*conv_2026*AD$7","v":0},{"$f":"Option5!AE$83*conv_2026*AE$7","v":0},{"$f":"Option5!AF$83*conv_2026*AF$7","v":0},{"$f":"Option5!AG$83*conv_2026*AG$7","v":0}]
["Option 5",null,{"$f":"Option5!C$84","v":"Risk mitigated"},"Option 5Risk mitigated",null,{"$f":"SUMPRODUCT($H76:$AG76, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"Option5!I$84*conv_2026*I$7","v":0},{"$f":"Option5!J$84*conv_2026*J$7","v":0},{"$f":"Option5!K$84*conv_2026*K$7","v":0},{"$f":"Option5!L$84*conv_2026*L$7","v":0},{"$f":"Option5!M$84*conv_2026*M$7","v":0},{"$f":"Option5!N$84*conv_2026*N$7","v":0},{"$f":"Option5!O$84*conv_2026*O$7","v":0},{"$f":"Option5!P$84*conv_2026*P$7","v":0},{"$f":"Option5!Q$84*conv_2026*Q$7","v":0},{"$f":"Option5!R$84*conv_2026*R$7","v":0},{"$f":"Option5!S$84*conv_2026*S$7","v":0},{"$f":"Option5!T$84*conv_2026*T$7","v":0},{"$f":"Option5!U$84*conv_2026*U$7","v":0},{"$f":"Option5!V$84*conv_2026*V$7","v":0},{"$f":"Option5!W$84*conv_2026*W$7","v":0},{"$f":"Option5!X$84*conv_2026*X$7","v":0},{"$f":"Option5!Y$84*conv_2026*Y$7","v":0},{"$f":"Option5!Z$84*conv_2026*Z$7","v":0},{"$f":"Option5!AA$84*conv_2026*AA$7","v":0},{"$f":"Option5!AB$84*conv_2026*AB$7","v":0},{"$f":"Option5!AC$84*conv_2026*AC$7","v":0},{"$f":"Option5!AD$84*conv_2026*AD$7","v":0},{"$f":"Option5!AE$84*conv_2026*AE$7","v":0},{"$f":"Option5!AF$84*conv_2026*AF$7","v":0},{"$f":"Option5!AG$84*conv_2026*AG$7","v":0}]
["Option 5",null,{"$f":"Option5!C$85","v":"Other benefits value"},"Option 5Other benefits value",null,{"$f":"SUMPRODUCT($H77:$AG77, $H$5:$AG$5)","v":0},"2026-06-30",null,{"$f":"Option5!I$85*conv_2026*I$7","v":0},{"$f":"Option5!J$85*conv_2026*J$7","v":0},{"$f":"Option5!K$85*conv_2026*K$7","v":0},{"$f":"Option5!L$85*conv_2026*L$7","v":0},{"$f":"Option5!M$85*conv_2026*M$7","v":0},{"$f":"Option5!N$85*conv_2026*N$7","v":0},{"$f":"Option5!O$85*conv_2026*O$7","v":0},{"$f":"Option5!P$85*conv_2026*P$7","v":0},{"$f":"Option5!Q$85*conv_2026*Q$7","v":0},{"$f":"Option5!R$85*conv_2026*R$7","v":0},{"$f":"Option5!S$85*conv_2026*S$7","v":0},{"$f":"Option5!T$85*conv_2026*T$7","v":0},{"$f":"Option5!U$85*conv_2026*U$7","v":0},{"$f":"Option5!V$85*conv_2026*V$7","v":0},{"$f":"Option5!W$85*conv_2026*W$7","v":0},{"$f":"Option5!X$85*conv_2026*X$7","v":0},{"$f":"Option5!Y$85*conv_2026*Y$7","v":0},{"$f":"Option5!Z$85*conv_2026*Z$7","v":0},{"$f":"Option5!AA$85*conv_2026*AA$7","v":0},{"$f":"Option5!AB$85*conv_2026*AB$7","v":0},{"$f":"Option5!AC$85*conv_2026*AC$7","v":0},{"$f":"Option5!AD$85*conv_2026*AD$7","v":0},{"$f":"Option5!AE$85*conv_2026*AE$7","v":0},{"$f":"Option5!AF$85*conv_2026*AF$7","v":0},{"$f":"Option5!AG$85*conv_2026*AG$7","v":0}]
["Option 5",null,{"$f":"Option5!C87","v":"Net benefits"},"Option 5Net benefits",null,null,"2026-06-30",null,{"$f":"SUM(I74:I77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC74:AC77)","v":0},{"$f":"SUM(AD74:AD77)","v":0},{"$f":"SUM(AE74:AE77)","v":0},{"$f":"SUM(AF74:AF77)","v":0},{"$f":"SUM(AG74:AG77)","v":0}]
["Option 5",null,"NPV","Option 5NPV",null,{"$f":"SUMPRODUCT(($H78:$AG78)*($H$5:$AG$5)*($H$7:$AG$7))","v":0},"2026-06-30"]
["Option 5",null,"PV of costs","Option 5PV of costs",null,{"$f":"SUM(F74:F75)","v":0},"2026-06-30"]
["Option 5",null,"PV of benefits","Option 5PV of benefits",null,{"$f":"SUM(F76:F77)","v":0},"2026-06-30"]
[null,null,null,{"$f":"A82&C82","v":""}]
[]
[]
[]
[]
[]
["CHART DATA",null,null,null,null,null,null,null,{"$f":"\"FY\"&RIGHT(I$9,2)","v":"FY27"},{"$f":"\"FY\"&RIGHT(J$9,2)","v":"FY28"},"FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51"]
[]
[]
[{"$f":"Summary!$C$25","v":"Option 2"},null,"Annualised capex",{"$f":"INDEX(Data!$C$30:$C$36, MATCH(C91, Data!$B$30:$B$36,0))","v":-1},null,null,null,{"$f":"A91&\" \"&LOWER(C91)","v":"Option 2 annualised capex"},{"$f":"MAX($D91*INDEX(I$15:W$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(J$15:X$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(K$15:Y$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(L$15:Z$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(M$15:AA$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(N$15:AB$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(O$15:AC$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(P$15:AD$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(Q$15:AE$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(R$15:AF$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(S$15:AG$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(T$15:AH$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(U$15:AI$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(V$15:AJ$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(W$15:AK$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(X$15:AL$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(Y$15:AM$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(Z$15:AN$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(AA$15:AO$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(AB$15:AP$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":2.6752519085363553},{"$f":"MAX($D91*INDEX(AC$15:AQ$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0},{"$f":"MAX($D91*INDEX(AD$15:AR$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0},{"$f":"MAX($D91*INDEX(AE$15:AS$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0},{"$f":"MAX($D91*INDEX(AF$15:AT$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0},{"$f":"MAX($D91*INDEX(AG$15:AU$81, MATCH($A91&$C91, $D$15:$D$81,0),))/mill_conv","v":0}]
[{"$f":"A16","v":"Option 1 (base case)"},null,"Total risk cost",{"$f":"INDEX(Data!$C$30:$C$36, MATCH(C92, Data!$B$30:$B$36,0))","v":1},null,null,null,{"$f":"A92&\" risk cost\"","v":"Option 1 (base case) risk cost"},{"$f":"$D92*INDEX(I$15:I$81, MATCH($A92&$C92, $D$15:$D$81,0))/mill_conv","v":60.047321688421739},59.763594652752722,58.640802027844856,57.936567752165644,59.509660556776865,60.563714969351018,64.488454626931073,65.555595023384711,66.564724453338499,66.564724453338499,{"$f":"$D92*INDEX(S$15:S$81, MATCH($A92&$C92, $D$15:$D$81,0))/mill_conv","v":66.564724453338499},66.564724453338499,66.564724453338499,66.564724453338499,66.564724453338499,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,{"$f":"I88","v":"FY27"},{"$f":"J88","v":"FY28"},"FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40","FY41","FY42","FY43","FY44","FY45","FY46","FY47","FY48","FY49","FY50","FY51"]
["Energy at risk",null,"Energy at risk (weighted)",{"$f":"MAX(H98:AG98)","v":0},null,null,null,{"$f":"A98&\" \"&LOWER(C98)","v":"Energy at risk energy at risk (weighted)"},{"$f":"INDEX('Option1 (base case)'!I$14:I$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!J$14:J$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!K$14:K$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!L$14:L$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!M$14:M$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!N$14:N$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!O$14:O$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!P$14:P$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!Q$14:Q$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!R$14:R$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!S$14:S$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!T$14:T$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!U$14:U$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!V$14:V$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!W$14:W$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!X$14:X$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!Y$14:Y$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!Z$14:Z$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!AA$14:AA$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!AB$14:AB$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!AC$14:AC$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!AD$14:AD$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!AE$14:AE$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!AF$14:AF$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0},{"$f":"INDEX('Option1 (base case)'!AG$14:AG$87, MATCH($C98, 'Option1 (base case)'!$C$14:$C$87,0))","v":0}]
[{"$f":"A23","v":"Option 1 (base case)"},null,"Energy at risk value",{"$f":"MAX(H99:AG99)","v":{"$error":"#N/A"}},null,null,null,{"$f":"A99&\" risk cost\"","v":"Option 1 (base case) risk cost"},{"$f":"INDEX('Option1 (base case)'!I$14:I$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!J$14:J$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!K$14:K$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!L$14:L$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!M$14:M$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!N$14:N$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!O$14:O$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!P$14:P$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!Q$14:Q$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!R$14:R$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!S$14:S$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!T$14:T$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!U$14:U$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!V$14:V$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!W$14:W$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!X$14:X$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!Y$14:Y$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!Z$14:Z$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!AA$14:AA$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!AB$14:AB$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!AC$14:AC$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!AD$14:AD$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!AE$14:AE$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!AF$14:AF$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}},{"$f":"INDEX('Option1 (base case)'!AG$14:AG$87, MATCH($C99, 'Option1 (base case)'!$C$14:$C$87,0))/10^6","v":{"$error":"#N/A"}}]

{"sheet":"Sensitivity_calcs","index":9,"n_rows":98,"n_cols":33,"rows_kept":98,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["SENSITIVITY CALCULATIONS"]
[]
["Discount factor",null,null,null,null,null,null,{"$f":"Consol!H5","v":0},{"$f":"Consol!I5","v":0.98294637436598087},{"$f":"Consol!J5","v":0.94970664189949849},{"$f":"Consol!K5","v":0.91759095835700344},{"$f":"Consol!L5","v":0.88656131242222558},{"$f":"Consol!M5","v":0.85658097818572532},{"$f":"Consol!N5","v":0.8276144716770294},{"$f":"Consol!O5","v":0.79962750886669509},{"$f":"Consol!P5","v":0.77258696508859437},{"$f":"Consol!Q5","v":0.74646083583439071},{"$f":"Consol!R5","v":0.72121819887380756},{"$f":"Consol!S5","v":0.69682917765585273},{"$f":"Consol!T5","v":0.67326490594768384},{"$f":"Consol!U5","v":0.6504974936692598},{"$f":"Consol!V5","v":0.62849999388334288},{"$f":"Consol!W5","v":0.60724637090178057},{"$f":"Consol!X5","v":0.58671146947031949},{"$f":"Consol!Y5","v":0.56687098499547783},{"$f":"Consol!Z5","v":0.54770143477823952},{"$f":"Consol!AA5","v":0.52918013022052135},{"$f":"Consol!AB5","v":0.5112851499715183},{"$f":"Consol!AC5","v":0.4939953139821433},{"$f":"Consol!AD5","v":0.47729015843685346},{"$f":"Consol!AE5","v":0.46114991153319179},{"$f":"Consol!AF5","v":0.4455554700803786},{"$f":"Consol!AG5","v":0.43048837688925473}]
[{"$f":"'Option1 (base case)'!A6","v":"Count"},null,null,null,null,null,null,{"$f":"Consol!H6","v":0},{"$f":"Consol!I6","v":1},{"$f":"Consol!J6","v":2},{"$f":"Consol!K6","v":3},{"$f":"Consol!L6","v":4},{"$f":"Consol!M6","v":5},{"$f":"Consol!N6","v":6},{"$f":"Consol!O6","v":7},{"$f":"Consol!P6","v":8},{"$f":"Consol!Q6","v":9},{"$f":"Consol!R6","v":10},{"$f":"Consol!S6","v":11},{"$f":"Consol!T6","v":12},{"$f":"Consol!U6","v":13},{"$f":"Consol!V6","v":14},{"$f":"Consol!W6","v":15},{"$f":"Consol!X6","v":16},{"$f":"Consol!Y6","v":17},{"$f":"Consol!Z6","v":18},{"$f":"Consol!AA6","v":19},{"$f":"Consol!AB6","v":20},{"$f":"Consol!AC6","v":21},{"$f":"Consol!AD6","v":22},{"$f":"Consol!AE6","v":23},{"$f":"Consol!AF6","v":24},{"$f":"Consol!AG6","v":25}]
["Analysis period",null,null,null,null,null,null,{"$f":"Consol!H7","v":true},{"$f":"Consol!I7","v":true},{"$f":"Consol!J7","v":true},{"$f":"Consol!K7","v":true},{"$f":"Consol!L7","v":true},{"$f":"Consol!M7","v":true},{"$f":"Consol!N7","v":true},{"$f":"Consol!O7","v":true},{"$f":"Consol!P7","v":true},{"$f":"Consol!Q7","v":true},{"$f":"Consol!R7","v":true},{"$f":"Consol!S7","v":true},{"$f":"Consol!T7","v":true},{"$f":"Consol!U7","v":true},{"$f":"Consol!V7","v":true},{"$f":"Consol!W7","v":true},{"$f":"Consol!X7","v":true},{"$f":"Consol!Y7","v":true},{"$f":"Consol!Z7","v":true},{"$f":"Consol!AA7","v":true},{"$f":"Consol!AB7","v":true},{"$f":"Consol!AC7","v":false},{"$f":"Consol!AD7","v":false},{"$f":"Consol!AE7","v":false},{"$f":"Consol!AF7","v":false},{"$f":"Consol!AG7","v":false}]
[]
[null,null,null,null,null,null,null,{"$f":"'Option1 (base case)'!H9","v":"2026-06-30"},{"$f":"'Option1 (base case)'!I9","v":"2026-27"},{"$f":"'Option1 (base case)'!J9","v":"2027-28"},{"$f":"'Option1 (base case)'!K9","v":"2028-29"},{"$f":"'Option1 (base case)'!L9","v":"2029-30"},{"$f":"'Option1 (base case)'!M9","v":"2030-31"},{"$f":"'Option1 (base case)'!N9","v":"2031-32"},{"$f":"'Option1 (base case)'!O9","v":"2032-33"},{"$f":"'Option1 (base case)'!P9","v":"2033-34"},{"$f":"'Option1 (base case)'!Q9","v":"2034-35"},{"$f":"'Option1 (base case)'!R9","v":"2035-36"},{"$f":"'Option1 (base case)'!S9","v":"2036-37"},{"$f":"'Option1 (base case)'!T9","v":"2037-38"},{"$f":"'Option1 (base case)'!U9","v":"2038-39"},{"$f":"'Option1 (base case)'!V9","v":"2039-40"},{"$f":"'Option1 (base case)'!W9","v":"2040-41"},{"$f":"'Option1 (base case)'!X9","v":"2041-42"},{"$f":"'Option1 (base case)'!Y9","v":"2042-43"},{"$f":"'Option1 (base case)'!Z9","v":"2043-44"},{"$f":"'Option1 (base case)'!AA9","v":"2044-45"},{"$f":"'Option1 (base case)'!AB9","v":"2045-46"},{"$f":"'Option1 (base case)'!AC9","v":"2046-47"},{"$f":"'Option1 (base case)'!AD9","v":"2047-48"},{"$f":"'Option1 (base case)'!AE9","v":"2048-49"},{"$f":"'Option1 (base case)'!AF9","v":"2049-50"},{"$f":"'Option1 (base case)'!AG9","v":"2050-51"}]
[]
[null,null,null,null,null,"PV",null,{"$f":"IF(H6=$D$4,UPPER($A$4),IF(H6=end, \"END\", \"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Consol!AA36","v":-2675251.9085363555},{"$f":"Consol!AB36","v":-2675251.9085363555},{"$f":"Consol!AC36","v":0},{"$f":"Consol!AD36","v":0},{"$f":"Consol!AE36","v":0},{"$f":"Consol!AF36","v":0},{"$f":"Consol!AG36","v":0}]
[]
["OPTION 1 (base case)","NPV","Net benefits",{"$f":"A14&B14","v":"OPTION 1 (base case)NPV"},null,{"$f":"SUMPRODUCT($H14:$AG14, $H$5:$AG$5)","v":0},null,{"$f":"'Option1 (base case)'!I87*conv_2026","v":0},{"$f":"'Option1 (base case)'!J87*conv_2026","v":0},{"$f":"'Option1 (base case)'!K87*conv_2026","v":0},{"$f":"'Option1 (base case)'!L87*conv_2026","v":0},{"$f":"'Option1 (base case)'!M87*conv_2026","v":0},{"$f":"'Option1 (base case)'!N87*conv_2026","v":0},{"$f":"'Option1 (base case)'!O87*conv_2026","v":0},{"$f":"'Option1 (base case)'!P87*conv_2026","v":0},{"$f":"'Option1 (base case)'!Q87*conv_2026","v":0},{"$f":"'Option1 (base case)'!R87*conv_2026","v":0},{"$f":"'Option1 (base case)'!S87*conv_2026","v":0},{"$f":"'Option1 (base case)'!T87*conv_2026","v":0},{"$f":"'Option1 (base case)'!U87*conv_2026","v":0},{"$f":"'Option1 (base case)'!V87*conv_2026","v":0},{"$f":"'Option1 (base case)'!W87*conv_2026","v":0},{"$f":"'Option1 (base case)'!X87*conv_2026","v":0},{"$f":"'Option1 (base case)'!Y87*conv_2026","v":0},{"$f":"'Option1 (base case)'!Z87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AA87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AB87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AC87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AD87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AE87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AF87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AG87*conv_2026","v":0},{"$f":"'Option1 (base case)'!AH87*conv_2026","v":0}]
[]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A110","v":"sens1"},{"$f":"'Option1 (base case)'!C110","v":"Capex 10% higher"},{"$f":"A16&B16","v":"OPTION 1 (base case)sens1"},null,{"$f":"SUMPRODUCT($H16:$AG16, $H$5:$AG$5)","v":0},null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D16, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A111","v":"sens2"},{"$f":"'Option1 (base case)'!C111","v":"Capex 10% lower"},"OPTION 1 (base case)sens2",null,{"$f":"SUMPRODUCT($H17:$AG17, $H$5:$AG$5)","v":0},null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D17, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A112","v":"sens3"},{"$f":"'Option1 (base case)'!C112","v":"Total benefits 10% higher"},"OPTION 1 (base case)sens3",null,0,null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D18, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A113","v":"sens4"},{"$f":"'Option1 (base case)'!C113","v":"Total benefits 10% lower"},"OPTION 1 (base case)sens4",null,0,null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D19, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A114","v":"sens5"},{"$f":"'Option1 (base case)'!C114","v":"Capex 10% higher & Total benefits 10% lower"},"OPTION 1 (base case)sens5",null,0,null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D20, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A115","v":"sens"},{"$f":"'Option1 (base case)'!C115","v":0},"OPTION 1 (base case)sens",null,0,null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D21, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A116","v":"sens"},{"$f":"'Option1 (base case)'!C116","v":0},"OPTION 1 (base case)sens",null,0,null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D22, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["OPTION 1 (base case)",{"$f":"'Option1 (base case)'!A117","v":"sens"},{"$f":"'Option1 (base case)'!C117","v":0},"OPTION 1 (base case)sens",null,0,null,{"$f":"(INDEX('Option1 (base case)'!H$106:H$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX('Option1 (base case)'!I$106:I$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX('Option1 (base case)'!J$106:J$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX('Option1 (base case)'!K$106:K$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX('Option1 (base case)'!L$106:L$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX('Option1 (base case)'!M$106:M$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX('Option1 (base case)'!N$106:N$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX('Option1 (base case)'!O$106:O$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX('Option1 (base case)'!P$106:P$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Q$106:Q$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX('Option1 (base case)'!R$106:R$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX('Option1 (base case)'!S$106:S$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX('Option1 (base case)'!T$106:T$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX('Option1 (base case)'!U$106:U$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX('Option1 (base case)'!V$106:V$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX('Option1 (base case)'!W$106:W$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX('Option1 (base case)'!X$106:X$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Y$106:Y$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX('Option1 (base case)'!Z$106:Z$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AA$106:AA$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AB$106:AB$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AC$106:AC$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AD$106:AD$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AE$106:AE$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AF$106:AF$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX('Option1 (base case)'!AG$106:AG$117, MATCH($D23, 'Option1 (base case)'!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
[]
[]
[]
["Option 2","NPV","Net benefits",{"$f":"A28&B28","v":"Option 2NPV"},null,{"$f":"SUMPRODUCT($H28:$AG28, $H$5:$AG$5)","v":356857795.18189871},null,{"$f":"(INDEX(Option2!H$106:H$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option2!I$106:I$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*I$7","v":15291243.92882083},{"$f":"(INDEX(Option2!J$106:J$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*J$7","v":23467140.270823169},{"$f":"(INDEX(Option2!K$106:K$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*K$7","v":27333382.749722909},{"$f":"(INDEX(Option2!L$106:L$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*L$7","v":29732261.809938729},{"$f":"(INDEX(Option2!M$106:M$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*M$7","v":34424986.788581431},{"$f":"(INDEX(Option2!N$106:N$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*N$7","v":34287501.859375954},{"$f":"(INDEX(Option2!O$106:O$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*O$7","v":34589946.311111785},{"$f":"(INDEX(Option2!P$106:P$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*P$7","v":34605751.134330697},{"$f":"(INDEX(Option2!Q$106:Q$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*Q$7","v":34541643.173560582},{"$f":"(INDEX(Option2!R$106:R$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*R$7","v":34541643.173560582},{"$f":"(INDEX(Option2!S$106:S$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*S$7","v":34541643.173560582},{"$f":"(INDEX(Option2!T$106:T$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*T$7","v":34541643.173560582},{"$f":"(INDEX(Option2!U$106:U$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*U$7","v":34541643.173560582},{"$f":"(INDEX(Option2!V$106:V$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*V$7","v":34541643.173560582},{"$f":"(INDEX(Option2!W$106:W$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*W$7","v":34541643.173560582},{"$f":"(INDEX(Option2!X$106:X$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*X$7","v":-2675251.9085363555},{"$f":"(INDEX(Option2!Y$106:Y$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*Y$7","v":-2675251.9085363555},{"$f":"(INDEX(Option2!Z$106:Z$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*Z$7","v":-2675251.9085363555},{"$f":"(INDEX(Option2!AA$106:AA$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AA$7","v":-2675251.9085363555},{"$f":"(INDEX(Option2!AB$106:AB$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AB$7","v":-2675251.9085363555},{"$f":"(INDEX(Option2!AC$106:AC$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option2!AD$106:AD$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option2!AE$106:AE$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option2!AF$106:AF$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option2!AG$106:AG$117, MATCH($D28, Option2!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
["Option 2",{"$f":"Option2!A110","v":"sens1"},{"$f":"Option2!C110","v":"Capex 10% higher"},{"$f":"A30&B30","v":"Option 2sens1"},null,{"$f":"SUMPRODUCT($H30:$AG30, $H$5:$AG$5)","v":353821765.21823168},null,{"$f":"IF($B30=0,0, (INDEX(Option2!H$106:H$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B30=0,0, (INDEX(Option2!I$106:I$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":15291243.92882083},{"$f":"IF($B30=0,0, (INDEX(Option2!J$106:J$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":23421845.000414088},{"$f":"IF($B30=0,0, (INDEX(Option2!K$106:K$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":27256946.980907585},{"$f":"IF($B30=0,0, (INDEX(Option2!L$106:L$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":29602037.90751262},{"$f":"IF($B30=0,0, (INDEX(Option2!M$106:M$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":34228707.283475414},{"$f":"IF($B30=0,0, (INDEX(Option2!N$106:N$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":34019976.668522321},{"$f":"IF($B30=0,0, (INDEX(Option2!O$106:O$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":34322421.120258152},{"$f":"IF($B30=0,0, (INDEX(Option2!P$106:P$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":34338225.943477064},{"$f":"IF($B30=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":34274117.982706949},{"$f":"IF($B30=0,0, (INDEX(Option2!R$106:R$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":34274117.982706949},{"$f":"IF($B30=0,0, (INDEX(Option2!S$106:S$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":34274117.982706949},{"$f":"IF($B30=0,0, (INDEX(Option2!T$106:T$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":34274117.982706949},{"$f":"IF($B30=0,0, (INDEX(Option2!U$106:U$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":34274117.982706949},{"$f":"IF($B30=0,0, (INDEX(Option2!V$106:V$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":34274117.982706949},{"$f":"IF($B30=0,0, (INDEX(Option2!W$106:W$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":34274117.982706949},{"$f":"IF($B30=0,0, (INDEX(Option2!X$106:X$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":-2942777.0993899913},{"$f":"IF($B30=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":-2942777.0993899913},{"$f":"IF($B30=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":-2942777.0993899913},{"$f":"IF($B30=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":-2942777.0993899913},{"$f":"IF($B30=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":-2942777.0993899913},{"$f":"IF($B30=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B30=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B30=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B30=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B30=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D30, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A111","v":"sens2"},{"$f":"Option2!C111","v":"Capex 10% lower"},"Option 2sens2",null,{"$f":"SUMPRODUCT($H31:$AG31, $H$5:$AG$5)","v":359893825.14556575},null,{"$f":"IF($B31=0,0, (INDEX(Option2!H$106:H$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B31=0,0, (INDEX(Option2!I$106:I$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":15291243.92882083},{"$f":"IF($B31=0,0, (INDEX(Option2!J$106:J$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":23512435.541232251},{"$f":"IF($B31=0,0, (INDEX(Option2!K$106:K$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":27409818.518538237},{"$f":"IF($B31=0,0, (INDEX(Option2!L$106:L$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":29862485.712364834},{"$f":"IF($B31=0,0, (INDEX(Option2!M$106:M$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":34621266.293687448},{"$f":"IF($B31=0,0, (INDEX(Option2!N$106:N$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":34555027.050229594},{"$f":"IF($B31=0,0, (INDEX(Option2!O$106:O$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":34857471.501965426},{"$f":"IF($B31=0,0, (INDEX(Option2!P$106:P$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":34873276.32518433},{"$f":"IF($B31=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":34809168.364414223},{"$f":"IF($B31=0,0, (INDEX(Option2!R$106:R$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":34809168.364414223},{"$f":"IF($B31=0,0, (INDEX(Option2!S$106:S$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":34809168.364414223},{"$f":"IF($B31=0,0, (INDEX(Option2!T$106:T$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":34809168.364414223},{"$f":"IF($B31=0,0, (INDEX(Option2!U$106:U$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":34809168.364414223},{"$f":"IF($B31=0,0, (INDEX(Option2!V$106:V$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":34809168.364414223},{"$f":"IF($B31=0,0, (INDEX(Option2!W$106:W$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":34809168.364414223},{"$f":"IF($B31=0,0, (INDEX(Option2!X$106:X$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":-2407726.7176827197},{"$f":"IF($B31=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":-2407726.7176827197},{"$f":"IF($B31=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":-2407726.7176827197},{"$f":"IF($B31=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":-2407726.7176827197},{"$f":"IF($B31=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":-2407726.7176827197},{"$f":"IF($B31=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B31=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B31=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B31=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B31=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D31, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A112","v":"sens3"},{"$f":"Option2!C112","v":"Total benefits 10% higher"},"Option 2sens3",null,395579604.6637556,null,{"$f":"IF($B32=0,0, (INDEX(Option2!H$106:H$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B32=0,0, (INDEX(Option2!I$106:I$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":16820368.321702912},{"$f":"IF($B32=0,0, (INDEX(Option2!J$106:J$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":25859149.568314567},{"$f":"IF($B32=0,0, (INDEX(Option2!K$106:K$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":30143156.793510523},{"$f":"IF($B32=0,0, (INDEX(Option2!L$106:L$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":32835711.893358711},{"$f":"IF($B32=0,0, (INDEX(Option2!M$106:M$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":38063764.972545587},{"$f":"IF($B32=0,0, (INDEX(Option2!N$106:N$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":37983777.236167185},{"$f":"IF($B32=0,0, (INDEX(Option2!O$106:O$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":38316466.133076601},{"$f":"IF($B32=0,0, (INDEX(Option2!P$106:P$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":38333851.438617401},{"$f":"IF($B32=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":38263332.68177028},{"$f":"IF($B32=0,0, (INDEX(Option2!R$106:R$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":38263332.68177028},{"$f":"IF($B32=0,0, (INDEX(Option2!S$106:S$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":38263332.68177028},{"$f":"IF($B32=0,0, (INDEX(Option2!T$106:T$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":38263332.68177028},{"$f":"IF($B32=0,0, (INDEX(Option2!U$106:U$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":38263332.68177028},{"$f":"IF($B32=0,0, (INDEX(Option2!V$106:V$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":38263332.68177028},{"$f":"IF($B32=0,0, (INDEX(Option2!W$106:W$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":38263332.68177028},{"$f":"IF($B32=0,0, (INDEX(Option2!X$106:X$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":-2675251.9085363555},{"$f":"IF($B32=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":-2675251.9085363555},{"$f":"IF($B32=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":-2675251.9085363555},{"$f":"IF($B32=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":-2675251.9085363555},{"$f":"IF($B32=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":-2675251.9085363555},{"$f":"IF($B32=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B32=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B32=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B32=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B32=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D32, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A113","v":"sens4"},{"$f":"Option2!C113","v":"Total benefits 10% lower"},"Option 2sens4",null,318135985.70004177,null,{"$f":"IF($B33=0,0, (INDEX(Option2!H$106:H$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B33=0,0, (INDEX(Option2!I$106:I$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":13762119.535938745},{"$f":"IF($B33=0,0, (INDEX(Option2!J$106:J$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":21075130.973331772},{"$f":"IF($B33=0,0, (INDEX(Option2!K$106:K$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":24523608.705935296},{"$f":"IF($B33=0,0, (INDEX(Option2!L$106:L$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":26628811.726518746},{"$f":"IF($B33=0,0, (INDEX(Option2!M$106:M$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":30786208.604617268},{"$f":"IF($B33=0,0, (INDEX(Option2!N$106:N$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":30591226.482584726},{"$f":"IF($B33=0,0, (INDEX(Option2!O$106:O$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":30863426.489146974},{"$f":"IF($B33=0,0, (INDEX(Option2!P$106:P$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":30877650.83004399},{"$f":"IF($B33=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":30819953.665350888},{"$f":"IF($B33=0,0, (INDEX(Option2!R$106:R$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":30819953.665350888},{"$f":"IF($B33=0,0, (INDEX(Option2!S$106:S$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":30819953.665350888},{"$f":"IF($B33=0,0, (INDEX(Option2!T$106:T$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":30819953.665350888},{"$f":"IF($B33=0,0, (INDEX(Option2!U$106:U$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":30819953.665350888},{"$f":"IF($B33=0,0, (INDEX(Option2!V$106:V$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":30819953.665350888},{"$f":"IF($B33=0,0, (INDEX(Option2!W$106:W$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":30819953.665350888},{"$f":"IF($B33=0,0, (INDEX(Option2!X$106:X$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":-2675251.9085363555},{"$f":"IF($B33=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":-2675251.9085363555},{"$f":"IF($B33=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":-2675251.9085363555},{"$f":"IF($B33=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":-2675251.9085363555},{"$f":"IF($B33=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":-2675251.9085363555},{"$f":"IF($B33=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B33=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B33=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B33=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B33=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D33, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A114","v":"sens5"},{"$f":"Option2!C114","v":"Capex 10% higher & Total benefits 10% lower"},"Option 2sens5",null,315099955.73637491,null,{"$f":"IF($B34=0,0, (INDEX(Option2!H$106:H$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B34=0,0, (INDEX(Option2!I$106:I$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":13762119.535938745},{"$f":"IF($B34=0,0, (INDEX(Option2!J$106:J$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":21029835.702922691},{"$f":"IF($B34=0,0, (INDEX(Option2!K$106:K$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":24447172.937119972},{"$f":"IF($B34=0,0, (INDEX(Option2!L$106:L$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":26498587.824092638},{"$f":"IF($B34=0,0, (INDEX(Option2!M$106:M$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":30589929.099511247},{"$f":"IF($B34=0,0, (INDEX(Option2!N$106:N$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":30323701.291731093},{"$f":"IF($B34=0,0, (INDEX(Option2!O$106:O$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":30595901.298293337},{"$f":"IF($B34=0,0, (INDEX(Option2!P$106:P$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":30610125.639190353},{"$f":"IF($B34=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":30552428.474497255},{"$f":"IF($B34=0,0, (INDEX(Option2!R$106:R$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":30552428.474497255},{"$f":"IF($B34=0,0, (INDEX(Option2!S$106:S$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":30552428.474497255},{"$f":"IF($B34=0,0, (INDEX(Option2!T$106:T$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":30552428.474497255},{"$f":"IF($B34=0,0, (INDEX(Option2!U$106:U$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":30552428.474497255},{"$f":"IF($B34=0,0, (INDEX(Option2!V$106:V$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":30552428.474497255},{"$f":"IF($B34=0,0, (INDEX(Option2!W$106:W$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":30552428.474497255},{"$f":"IF($B34=0,0, (INDEX(Option2!X$106:X$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":-2942777.0993899913},{"$f":"IF($B34=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":-2942777.0993899913},{"$f":"IF($B34=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":-2942777.0993899913},{"$f":"IF($B34=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":-2942777.0993899913},{"$f":"IF($B34=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":-2942777.0993899913},{"$f":"IF($B34=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B34=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B34=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B34=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B34=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D34, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A115","v":"sens"},{"$f":"Option2!C115","v":0},"Option 2sens",null,356857795.18189871,null,{"$f":"IF($B35=0,0, (INDEX(Option2!H$106:H$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B35=0,0, (INDEX(Option2!I$106:I$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":15291243.92882083},{"$f":"IF($B35=0,0, (INDEX(Option2!J$106:J$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":23467140.270823169},{"$f":"IF($B35=0,0, (INDEX(Option2!K$106:K$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":27333382.749722909},{"$f":"IF($B35=0,0, (INDEX(Option2!L$106:L$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":29732261.809938729},{"$f":"IF($B35=0,0, (INDEX(Option2!M$106:M$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":34424986.788581431},{"$f":"IF($B35=0,0, (INDEX(Option2!N$106:N$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":34287501.859375954},{"$f":"IF($B35=0,0, (INDEX(Option2!O$106:O$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":34589946.311111785},{"$f":"IF($B35=0,0, (INDEX(Option2!P$106:P$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":34605751.134330697},{"$f":"IF($B35=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":34541643.173560582},{"$f":"IF($B35=0,0, (INDEX(Option2!R$106:R$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":34541643.173560582},{"$f":"IF($B35=0,0, (INDEX(Option2!S$106:S$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":34541643.173560582},{"$f":"IF($B35=0,0, (INDEX(Option2!T$106:T$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":34541643.173560582},{"$f":"IF($B35=0,0, (INDEX(Option2!U$106:U$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":34541643.173560582},{"$f":"IF($B35=0,0, (INDEX(Option2!V$106:V$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":34541643.173560582},{"$f":"IF($B35=0,0, (INDEX(Option2!W$106:W$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":34541643.173560582},{"$f":"IF($B35=0,0, (INDEX(Option2!X$106:X$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":-2675251.9085363555},{"$f":"IF($B35=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":-2675251.9085363555},{"$f":"IF($B35=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":-2675251.9085363555},{"$f":"IF($B35=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":-2675251.9085363555},{"$f":"IF($B35=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":-2675251.9085363555},{"$f":"IF($B35=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B35=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B35=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B35=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B35=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D35, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A116","v":"sens"},{"$f":"Option2!C116","v":0},"Option 2sens",null,356857795.18189871,null,{"$f":"IF($B36=0,0, (INDEX(Option2!H$106:H$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B36=0,0, (INDEX(Option2!I$106:I$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":15291243.92882083},{"$f":"IF($B36=0,0, (INDEX(Option2!J$106:J$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":23467140.270823169},{"$f":"IF($B36=0,0, (INDEX(Option2!K$106:K$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":27333382.749722909},{"$f":"IF($B36=0,0, (INDEX(Option2!L$106:L$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":29732261.809938729},{"$f":"IF($B36=0,0, (INDEX(Option2!M$106:M$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":34424986.788581431},{"$f":"IF($B36=0,0, (INDEX(Option2!N$106:N$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":34287501.859375954},{"$f":"IF($B36=0,0, (INDEX(Option2!O$106:O$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":34589946.311111785},{"$f":"IF($B36=0,0, (INDEX(Option2!P$106:P$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":34605751.134330697},{"$f":"IF($B36=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":34541643.173560582},{"$f":"IF($B36=0,0, (INDEX(Option2!R$106:R$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":34541643.173560582},{"$f":"IF($B36=0,0, (INDEX(Option2!S$106:S$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":34541643.173560582},{"$f":"IF($B36=0,0, (INDEX(Option2!T$106:T$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":34541643.173560582},{"$f":"IF($B36=0,0, (INDEX(Option2!U$106:U$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":34541643.173560582},{"$f":"IF($B36=0,0, (INDEX(Option2!V$106:V$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":34541643.173560582},{"$f":"IF($B36=0,0, (INDEX(Option2!W$106:W$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":34541643.173560582},{"$f":"IF($B36=0,0, (INDEX(Option2!X$106:X$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":-2675251.9085363555},{"$f":"IF($B36=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":-2675251.9085363555},{"$f":"IF($B36=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":-2675251.9085363555},{"$f":"IF($B36=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":-2675251.9085363555},{"$f":"IF($B36=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":-2675251.9085363555},{"$f":"IF($B36=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B36=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B36=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B36=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B36=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D36, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
["Option 2",{"$f":"Option2!A117","v":"sens"},{"$f":"Option2!C117","v":0},"Option 2sens",null,356857795.18189871,null,{"$f":"IF($B37=0,0, (INDEX(Option2!H$106:H$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*H$7)","v":0},{"$f":"IF($B37=0,0, (INDEX(Option2!I$106:I$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*I$7)","v":15291243.92882083},{"$f":"IF($B37=0,0, (INDEX(Option2!J$106:J$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*J$7)","v":23467140.270823169},{"$f":"IF($B37=0,0, (INDEX(Option2!K$106:K$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*K$7)","v":27333382.749722909},{"$f":"IF($B37=0,0, (INDEX(Option2!L$106:L$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*L$7)","v":29732261.809938729},{"$f":"IF($B37=0,0, (INDEX(Option2!M$106:M$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*M$7)","v":34424986.788581431},{"$f":"IF($B37=0,0, (INDEX(Option2!N$106:N$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*N$7)","v":34287501.859375954},{"$f":"IF($B37=0,0, (INDEX(Option2!O$106:O$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*O$7)","v":34589946.311111785},{"$f":"IF($B37=0,0, (INDEX(Option2!P$106:P$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*P$7)","v":34605751.134330697},{"$f":"IF($B37=0,0, (INDEX(Option2!Q$106:Q$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*Q$7)","v":34541643.173560582},{"$f":"IF($B37=0,0, (INDEX(Option2!R$106:R$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*R$7)","v":34541643.173560582},{"$f":"IF($B37=0,0, (INDEX(Option2!S$106:S$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*S$7)","v":34541643.173560582},{"$f":"IF($B37=0,0, (INDEX(Option2!T$106:T$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*T$7)","v":34541643.173560582},{"$f":"IF($B37=0,0, (INDEX(Option2!U$106:U$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*U$7)","v":34541643.173560582},{"$f":"IF($B37=0,0, (INDEX(Option2!V$106:V$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*V$7)","v":34541643.173560582},{"$f":"IF($B37=0,0, (INDEX(Option2!W$106:W$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*W$7)","v":34541643.173560582},{"$f":"IF($B37=0,0, (INDEX(Option2!X$106:X$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*X$7)","v":-2675251.9085363555},{"$f":"IF($B37=0,0, (INDEX(Option2!Y$106:Y$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*Y$7)","v":-2675251.9085363555},{"$f":"IF($B37=0,0, (INDEX(Option2!Z$106:Z$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*Z$7)","v":-2675251.9085363555},{"$f":"IF($B37=0,0, (INDEX(Option2!AA$106:AA$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AA$7)","v":-2675251.9085363555},{"$f":"IF($B37=0,0, (INDEX(Option2!AB$106:AB$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AB$7)","v":-2675251.9085363555},{"$f":"IF($B37=0,0, (INDEX(Option2!AC$106:AC$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AC$7)","v":0},{"$f":"IF($B37=0,0, (INDEX(Option2!AD$106:AD$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AD$7)","v":0},{"$f":"IF($B37=0,0, (INDEX(Option2!AE$106:AE$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AE$7)","v":0},{"$f":"IF($B37=0,0, (INDEX(Option2!AF$106:AF$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AF$7)","v":0},{"$f":"IF($B37=0,0, (INDEX(Option2!AG$106:AG$117, MATCH($D37, Option2!$G$106:$G$117,0)))*conv_2026*AG$7)","v":0}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"Consol!H50","v":0},{"$f":"Consol!I50","v":26253009.053162463},{"$f":"Consol!J50","v":37570828.616766036},{"$f":"Consol!K50","v":43347420.051460803},{"$f":"Consol!L50","v":44302830.136083752},{"$f":"Consol!M50","v":47713976.136909269},{"$f":"Consol!N50","v":47345056.390900895},{"$f":"Consol!O50","v":50635004.37275672},{"$f":"Consol!P50","v":51522949.176642612},{"$f":"Consol!Q50","v":52551741.176935352},{"$f":"Consol!R50","v":52551741.176935352},{"$f":"Consol!S50","v":52551741.176935352},{"$f":"Consol!T50","v":52551741.176935352},{"$f":"Consol!U50","v":52551741.176935352},{"$f":"Consol!V50","v":52551741.176935352},{"$f":"Consol!W50","v":52551741.176935352},{"$f":"Consol!X50","v":-5817611.2931663599},{"$f":"Consol!Y50","v":-5817611.2931663599},{"$f":"Consol!Z50","v":-5817611.2931663599},{"$f":"Consol!AA50","v":-5817611.2931663599},{"$f":"Consol!AB50","v":-5817611.2931663599},{"$f":"Consol!AC50","v":0},{"$f":"Consol!AD50","v":0},{"$f":"Consol!AE50","v":0},{"$f":"Consol!AF50","v":0},{"$f":"Consol!AG50","v":0}]
[]
["Option 3","NPV","Net benefits",{"$f":"A42&B42","v":"Option 3NPV"},null,{"$f":"SUMPRODUCT($H42:$AG42, $H$5:$AG$5)","v":533193267.55692011},null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":26253009.053162463},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":37570828.616766036},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":43347420.051460803},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":44302830.136083752},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":47713976.136909269},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":47345056.390900895},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":50635004.372756727},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":51522949.176642619},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":52551741.176935352},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":52551741.176935352},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":52551741.176935352},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":52551741.176935352},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":52551741.176935352},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":52551741.176935352},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":52551741.176935352},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D42, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
["Option 3",{"$f":"Option3!A110","v":"sens1"},{"$f":"Option3!C110","v":"Capex 10% higher"},{"$f":"A44&B44","v":"Option 3sens1"},null,526518507.26277214,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":26253009.053162463},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":37493921.022217289},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":43145478.637553647},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":43964531.085215934},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":47273762.727621011},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":46763295.261584267},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":50053243.243440092},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":50941188.047325984},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":51969980.047618724},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":51969980.047618724},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":51969980.047618724},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":51969980.047618724},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":51969980.047618724},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":51969980.047618724},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":51969980.047618724},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":-6399372.4224829953},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":-6399372.4224829953},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":-6399372.4224829953},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":-6399372.4224829953},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":-6399372.4224829953},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D44, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A111","v":"sens2"},{"$f":"Option3!C111","v":"Capex 10% lower"},"Option 3sens2",null,539868027.85106802,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":26253009.053162463},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":37647736.211314783},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":43549361.46536795},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":44641129.186951578},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":48154189.546197534},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":47926817.52021753},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":51216765.502073355},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":52104710.305959247},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":53133502.306251988},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":53133502.306251988},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":53133502.306251988},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":53133502.306251988},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":53133502.306251988},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":53133502.306251988},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":53133502.306251988},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":-5235850.1638497245},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":-5235850.1638497245},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":-5235850.1638497245},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":-5235850.1638497245},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":-5235850.1638497245},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D45, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A112","v":"sens3"},{"$f":"Option3!C112","v":"Total benefits 10% higher"},"Option 3sens3",null,593187354.60676026,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":28878309.958478712},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":41404819.072991386},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":47884103.470514037},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":49071412.200559959},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":52925587.159888454},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":52661323.159307629},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":56280265.939349033},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":57257005.223623507},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":58388676.423945531},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":58388676.423945531},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":58388676.423945531},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":58388676.423945531},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":58388676.423945531},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":58388676.423945531},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":58388676.423945531},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D46, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A113","v":"sens4"},{"$f":"Option3!C113","v":"Total benefits 10% lower"},"Option 3sens4",null,473199180.50708002,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":23627708.147846218},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":33736838.160540678},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":38810736.632407568},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":39534248.071607552},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":42502365.113930084},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":42028789.622494169},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":44989742.806164414},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":45788893.129661724},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":46714805.929925181},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":46714805.929925181},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":46714805.929925181},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":46714805.929925181},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":46714805.929925181},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":46714805.929925181},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":46714805.929925181},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D47, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A114","v":"sens5"},{"$f":"Option3!C114","v":"Capex 10% higher & Total benefits 10% lower"},"Option 3sens5",null,466524420.21293211,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":23627708.147846218},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":33659930.565991923},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":38608795.21850042},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":39195949.020739734},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":42062151.704641834},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":41447028.493177541},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":44407981.676847786},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":45207132.000345081},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":46133044.800608546},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":46133044.800608546},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":46133044.800608546},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":46133044.800608546},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":46133044.800608546},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":46133044.800608546},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":46133044.800608546},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":-6399372.4224829953},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":-6399372.4224829953},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":-6399372.4224829953},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":-6399372.4224829953},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":-6399372.4224829953},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D48, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A115","v":"sens"},{"$f":"Option3!C115","v":0},"Option 3sens",null,533193267.55692011,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":26253009.053162463},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":37570828.616766036},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":43347420.051460803},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":44302830.136083752},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":47713976.136909269},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":47345056.390900895},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":50635004.372756727},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":51522949.176642619},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":52551741.176935352},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":52551741.176935352},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":52551741.176935352},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":52551741.176935352},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":52551741.176935352},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":52551741.176935352},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":52551741.176935352},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D49, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A116","v":"sens"},{"$f":"Option3!C116","v":0},"Option 3sens",null,533193267.55692011,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":26253009.053162463},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":37570828.616766036},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":43347420.051460803},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":44302830.136083752},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":47713976.136909269},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":47345056.390900895},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":50635004.372756727},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":51522949.176642619},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":52551741.176935352},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":52551741.176935352},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":52551741.176935352},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":52551741.176935352},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":52551741.176935352},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":52551741.176935352},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":52551741.176935352},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D50, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 3",{"$f":"Option3!A117","v":"sens"},{"$f":"Option3!C117","v":0},"Option 3sens",null,533193267.55692011,null,{"$f":"(INDEX(Option3!H$106:H$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option3!I$106:I$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*I$7","v":26253009.053162463},{"$f":"(INDEX(Option3!J$106:J$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*J$7","v":37570828.616766036},{"$f":"(INDEX(Option3!K$106:K$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*K$7","v":43347420.051460803},{"$f":"(INDEX(Option3!L$106:L$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*L$7","v":44302830.136083752},{"$f":"(INDEX(Option3!M$106:M$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*M$7","v":47713976.136909269},{"$f":"(INDEX(Option3!N$106:N$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*N$7","v":47345056.390900895},{"$f":"(INDEX(Option3!O$106:O$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*O$7","v":50635004.372756727},{"$f":"(INDEX(Option3!P$106:P$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*P$7","v":51522949.176642619},{"$f":"(INDEX(Option3!Q$106:Q$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*Q$7","v":52551741.176935352},{"$f":"(INDEX(Option3!R$106:R$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*R$7","v":52551741.176935352},{"$f":"(INDEX(Option3!S$106:S$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*S$7","v":52551741.176935352},{"$f":"(INDEX(Option3!T$106:T$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*T$7","v":52551741.176935352},{"$f":"(INDEX(Option3!U$106:U$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*U$7","v":52551741.176935352},{"$f":"(INDEX(Option3!V$106:V$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*V$7","v":52551741.176935352},{"$f":"(INDEX(Option3!W$106:W$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*W$7","v":52551741.176935352},{"$f":"(INDEX(Option3!X$106:X$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*X$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!Y$106:Y$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*Y$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!Z$106:Z$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*Z$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AA$106:AA$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AA$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AB$106:AB$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AB$7","v":-5817611.2931663599},{"$f":"(INDEX(Option3!AC$106:AC$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option3!AD$106:AD$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option3!AE$106:AE$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option3!AF$106:AF$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option3!AG$106:AG$117, MATCH($D51, Option3!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
[]
[]
[]
["Option 4","NPV","Net benefits",{"$f":"A56&B56","v":"Option 4NPV"},null,{"$f":"SUMPRODUCT($H56:$AG56, $H$5:$AG$5)","v":0},null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D56, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
["Option 4",{"$f":"Option4!A110","v":"sens1"},{"$f":"Option4!C110","v":"Capex 10% higher"},{"$f":"A58&B58","v":"Option 4sens1"},null,0,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D58, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A111","v":"sens2"},{"$f":"Option4!C111","v":"Capex 10% lower"},"Option 4sens2",null,0,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D59, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A112","v":"sens3"},{"$f":"Option4!C112","v":"Total benefits 10% higher"},"Option 4sens3",null,0,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D60, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A113","v":"sens4"},{"$f":"Option4!C113","v":"Total benefits 10% lower"},"Option 4sens4",null,0,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D61, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A114","v":"sens5"},{"$f":"Option4!C114","v":"Capex 10% higher & Total benefits 10% lower"},"Option 4sens5",null,0,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D62, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A115","v":"sens"},{"$f":"Option4!C115","v":0},"Option 4sens",null,0,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D63, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A116","v":"sens"},{"$f":"Option4!C116","v":0},"Option 4sens",null,0,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D64, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 4",{"$f":"Option4!A117","v":"sens"},{"$f":"Option4!C117","v":0},"Option 4sens",null,0,null,{"$f":"(INDEX(Option4!H$106:H$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option4!I$106:I$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option4!J$106:J$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option4!K$106:K$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option4!L$106:L$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option4!M$106:M$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option4!N$106:N$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option4!O$106:O$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option4!P$106:P$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option4!Q$106:Q$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option4!R$106:R$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option4!S$106:S$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option4!T$106:T$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option4!U$106:U$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option4!V$106:V$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option4!W$106:W$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option4!X$106:X$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option4!Y$106:Y$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option4!Z$106:Z$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option4!AA$106:AA$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option4!AB$106:AB$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option4!AC$106:AC$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option4!AD$106:AD$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option4!AE$106:AE$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option4!AF$106:AF$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option4!AG$106:AG$117, MATCH($D65, Option4!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
[]
[]
[]
["Option 5","NPV","Net benefits",{"$f":"A70&B70","v":"Option 5NPV"},null,{"$f":"SUMPRODUCT($H70:$AG70, $H$5:$AG$5)","v":0},null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D70, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
["Option 5",{"$f":"Option5!A110","v":"sens1"},{"$f":"Option5!C110","v":"Capex 10% higher"},{"$f":"A72&B72","v":"Option 5sens1"},null,0,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D72, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A111","v":"sens2"},{"$f":"Option5!C111","v":"Capex 10% lower"},"Option 5sens2",null,0,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D73, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A112","v":"sens3"},{"$f":"Option5!C112","v":"Total benefits 10% higher"},"Option 5sens3",null,0,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D74, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A113","v":"sens4"},{"$f":"Option5!C113","v":"Total benefits 10% lower"},"Option 5sens4",null,0,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D75, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A114","v":"sens5"},{"$f":"Option5!C114","v":"Capex 10% higher & Total benefits 10% lower"},"Option 5sens5",null,0,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D76, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A115","v":"sens"},{"$f":"Option5!C115","v":0},"Option 5sens",null,0,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D77, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A116","v":"sens"},{"$f":"Option5!C116","v":0},"Option 5sens",null,0,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D78, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
["Option 5",{"$f":"Option5!A117","v":"sens"},{"$f":"Option5!C117","v":0},"Option 5sens",null,0,null,{"$f":"(INDEX(Option5!H$106:H$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*H$7","v":0},{"$f":"(INDEX(Option5!I$106:I$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*I$7","v":0},{"$f":"(INDEX(Option5!J$106:J$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*J$7","v":0},{"$f":"(INDEX(Option5!K$106:K$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*K$7","v":0},{"$f":"(INDEX(Option5!L$106:L$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*L$7","v":0},{"$f":"(INDEX(Option5!M$106:M$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*M$7","v":0},{"$f":"(INDEX(Option5!N$106:N$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*N$7","v":0},{"$f":"(INDEX(Option5!O$106:O$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*O$7","v":0},{"$f":"(INDEX(Option5!P$106:P$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*P$7","v":0},{"$f":"(INDEX(Option5!Q$106:Q$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*Q$7","v":0},{"$f":"(INDEX(Option5!R$106:R$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*R$7","v":0},{"$f":"(INDEX(Option5!S$106:S$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*S$7","v":0},{"$f":"(INDEX(Option5!T$106:T$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*T$7","v":0},{"$f":"(INDEX(Option5!U$106:U$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*U$7","v":0},{"$f":"(INDEX(Option5!V$106:V$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*V$7","v":0},{"$f":"(INDEX(Option5!W$106:W$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*W$7","v":0},{"$f":"(INDEX(Option5!X$106:X$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*X$7","v":0},{"$f":"(INDEX(Option5!Y$106:Y$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*Y$7","v":0},{"$f":"(INDEX(Option5!Z$106:Z$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*Z$7","v":0},{"$f":"(INDEX(Option5!AA$106:AA$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AA$7","v":0},{"$f":"(INDEX(Option5!AB$106:AB$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AB$7","v":0},{"$f":"(INDEX(Option5!AC$106:AC$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AC$7","v":0},{"$f":"(INDEX(Option5!AD$106:AD$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AD$7","v":0},{"$f":"(INDEX(Option5!AE$106:AE$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AE$7","v":0},{"$f":"(INDEX(Option5!AF$106:AF$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AF$7","v":0},{"$f":"(INDEX(Option5!AG$106:AG$117, MATCH($D79, Option5!$G$106:$G$117,0)))*conv_2026*AG$7","v":0}]
[]
[]
[]
[]
["RESULTS"]
[]
[]
[]
[null,null,{"$f":"TRANSPOSE(Data!F9:F13)","v":false},false,false,true,true,null,null,null,{"$f":"AND(_xlfn.ANCHORARRAY(C88))","v":false}]
[null,null,{"$f":"TRANSPOSE(options)","v":"Option 1 (base case)"},"Option 2","Option 3","Option 4","Option 5",null,"Max",null,"Preferred"]
["NPV","None",{"$f":"IF(OR($B90=0,C$88),\"\", INDEX($F$14:$F$81, MATCH(C$89&$A90,$D$14:$D$81,0))/10^6)","v":0},356.85779518189872,533.19326755692009,"","",null,{"$f":"_xlfn.MAXIFS(C90:G90,_xlfn.ANCHORARRAY( C$88),FALSE)","v":533.19326755692009},null,{"$f":"IF(OR(B90=0,$K$88),\"\", INDEX(_xlfn.ANCHORARRAY($C$89), MATCH(I90, $C90:$G90,0)))","v":"Option 3"}]
[{"$f":"\"sens\"&Assumptions!B45","v":"sens1"},{"$f":"Assumptions!C45","v":"Capex 10% higher"},0,353.82176521823169,526.51850726277212,"","",null,526.51850726277212,null,"Option 3"]
[{"$f":"\"sens\"&Assumptions!B46","v":"sens2"},{"$f":"Assumptions!C46","v":"Capex 10% lower"},0,359.89382514556576,539.86802785106806,"","",null,539.86802785106806,null,"Option 3"]
[{"$f":"\"sens\"&Assumptions!B47","v":"sens3"},{"$f":"Assumptions!C47","v":"Total benefits 10% higher"},0,395.57960466375562,593.18735460676021,"","",null,593.18735460676021,null,"Option 3"]
[{"$f":"\"sens\"&Assumptions!B48","v":"sens4"},{"$f":"Assumptions!C48","v":"Total benefits 10% lower"},0,318.13598570004177,473.19918050708003,"","",null,473.19918050708003,null,"Option 3"]
[{"$f":"\"sens\"&Assumptions!B49","v":"sens5"},{"$f":"Assumptions!C49","v":"Capex 10% higher & Total benefits 10% lower"},0,315.09995573637491,466.52442021293211,"","",null,466.52442021293211,null,"Option 3"]
[{"$f":"\"sens\"&Assumptions!B50","v":"sens"},{"$f":"Assumptions!C50","v":0},"","","","","",null,0,null,""]
[{"$f":"\"sens\"&Assumptions!B51","v":"sens"},{"$f":"Assumptions!C51","v":0},"","","","","",null,0,null,""]
[{"$f":"\"sens\"&Assumptions!B52","v":"sens"},{"$f":"Assumptions!C52","v":0},"","","","","",null,0,null,""]

{"sheet":"unit_costs","index":10,"n_rows":9,"n_cols":5,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["Unit Cost $2023"]
[]
[null,"Dexcription","Unit","Cost","Note"]
[null,"Construction_Cost","$/km",63441,"Like for like conductor replacement"]
[null,"Pole_Replacement_Cost","$",3224,"Same number of of poles on the same location"]
[null,"Transfomer_Upgrade_Cost","$",7402,"Up to 100kVA distribution transformer"]
[null,"HV_Switch_Cost","$",11668,"1 x HV Switch per existing SWER Isolator"]

{"sheet":"1.calculation_costs","index":11,"n_rows":1023,"n_cols":16,"rows_kept":1023,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["1.calculation_costs"]
[]
[null,"iso_gis_id","feeder","NAME_PLATE","customer_count_adjusted","conductor_length_m","tx_count","pole_count","new_conductor","bca_additional_factor","construction_cost","pole_replacement_cost","tx_replacement_cost","hv_switch_cost","total_augmentation_cost"]
[null,19819814,"TRG014","MATS P7 ISO",14,17823.82,14,13,"SC",1,{"$f":"F6*unit_costs!$D$6/1000","v":1130760.96462},{"$f":"H6*unit_costs!$D$7","v":41912},{"$f":"G6*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K6:N6)","v":1287968.96462},{"$f":"COUNTIF(draft_proposal_sites!B:B,'1.calculation_costs'!B6)","v":0}]
[null,19821046,"WBL002","NARINGAL P61 ISO",2,105.4,2,2,"SC",1,{"$f":"F7*unit_costs!$D$6/1000","v":6686.6814000000004},{"$f":"H7*unit_costs!$D$7","v":6448},{"$f":"G7*unit_costs!$D$8","v":14804},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K7:N7)","v":39606.681400000001}]
[null,19821493,"WBL005","SETTLEMENT P1 ISO",22,7927.42,22,24,"SC",1,{"$f":"F8*unit_costs!$D$6/1000","v":502923.45222000004},{"$f":"H8*unit_costs!$D$7","v":77376},{"$f":"G8*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},754811.45222000009]
[null,19822875,"WBL012","NIRLANE P4 ISO",10,4849.54,10,35,"SC",1,{"$f":"F9*unit_costs!$D$6/1000","v":307659.66713999998},{"$f":"H9*unit_costs!$D$7","v":112840},{"$f":"G9*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},506187.66713999998]
[null,19822992,"WBL012","NIRRANDA SOUTH P48E ISO",6,3632.85,6,12,"SC",1,{"$f":"F10*unit_costs!$D$6/1000","v":230471.63684999998},{"$f":"H10*unit_costs!$D$7","v":38688},{"$f":"G10*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},325239.63685000001]
[null,19823824,"WBL012","MEPUNGA P121 ISO",19,194.34,19,75,"SC",1,{"$f":"F11*unit_costs!$D$6/1000","v":12329.123939999999},{"$f":"H11*unit_costs!$D$7","v":241800},{"$f":"G11*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},406435.12393999996]
[null,19827189,"KRT012","MIRA P3 ISO",17,8242.44,17,36,"SC",1,{"$f":"F12*unit_costs!$D$6/1000","v":522908.63604000001},{"$f":"H12*unit_costs!$D$7","v":116064},{"$f":"G12*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},776474.63604000001]
[null,19829689,"KRT012","YARPTURK NTH P11 ISO",9,4447.55,9,18,"SC",1,{"$f":"F13*unit_costs!$D$6/1000","v":282157.01955000003},{"$f":"H13*unit_costs!$D$7","v":58032},{"$f":"G13*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},418475.01955000003]
[null,19841707,"TRG022","MUSTONS CREEK P2 ISO",3,10106.120000000001,3,19,"SC",1,{"$f":"F14*unit_costs!$D$6/1000","v":641142.35892000003},{"$f":"H14*unit_costs!$D$7","v":61256},{"$f":"G14*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},736272.35892000003]
[null,19841868,"TRG022","VAN EVERY ISO P8",24,44720.1,24,62,"SC",1,{"$f":"F15*unit_costs!$D$6/1000","v":2837087.8640999999},{"$f":"H15*unit_costs!$D$7","v":199888},{"$f":"G15*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},3226291.8640999999]
[null,19843062,"KRT013","PYE P118 ISO",18,1027.21,18,2,"SC",1,{"$f":"F16*unit_costs!$D$6/1000","v":65167.229610000002},{"$f":"H16*unit_costs!$D$7","v":6448},{"$f":"G16*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},216519.22961000001]
[null,19843553,"KRT013","BESSIEBELLE 129 ISO",22,17480.03,22,76,"SC",1,{"$f":"F17*unit_costs!$D$6/1000","v":1108950.58323},{"$f":"H17*unit_costs!$D$7","v":245024},{"$f":"G17*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},1528486.58323]
[null,19844220,"KRT013","YAMBUK P214A ISO",30,19229.97,30,95,"SC",1,{"$f":"F18*unit_costs!$D$6/1000","v":1219968.5267699999},{"$f":"H18*unit_costs!$D$7","v":306280},{"$f":"G18*unit_costs!$D$8","v":222060},{"$f":"unit_costs!$D$9","v":11668},1759976.5267699999]
[null,19845774,"KRT013","TOOLONG RD P50 ISO",28,19328.47,28,97,"SC",1,{"$f":"F19*unit_costs!$D$6/1000","v":1226217.46527},{"$f":"H19*unit_costs!$D$7","v":312728},{"$f":"G19*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},1757869.46527]
[null,19849367,"KRT013","BROADWATER P8 ISO",9,5506.65,9,25,"SC",1,{"$f":"F20*unit_costs!$D$6/1000","v":349347.38264999999},{"$f":"H20*unit_costs!$D$7","v":80600},{"$f":"G20*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},508233.38264999999]
[null,19849385,"KRT013","WILLATOOK P8 ISO",22,17056.95,22,51,"SC",1,{"$f":"F21*unit_costs!$D$6/1000","v":1082109.9649499999},{"$f":"H21*unit_costs!$D$7","v":164424},{"$f":"G21*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},1421045.9649499999]
[null,19849421,"WBL012","GEECOUCH P4 ISO",9,3235.35,9,18,"SC",1,{"$f":"F22*unit_costs!$D$6/1000","v":205253.83934999999},{"$f":"H22*unit_costs!$D$7","v":58032},{"$f":"G22*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},341571.83935000002]
[null,19872167,"BMH006","BALLIANG P62 ISO",4,3893.74,4,18,"SC",1,{"$f":"F23*unit_costs!$D$6/1000","v":247022.75933999996},{"$f":"H23*unit_costs!$D$7","v":58032},{"$f":"G23*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},346330.75933999999]
[null,19892268,"PLD001","CROWES HILL P4 ISO",34,23964.29,34,37,"SC",1,{"$f":"F24*unit_costs!$D$6/1000","v":1520318.5218900002},{"$f":"H24*unit_costs!$D$7","v":119288},{"$f":"G24*unit_costs!$D$8","v":251668},{"$f":"unit_costs!$D$9","v":11668},1902942.5218900002]
[null,19895285,"PLD003","WANWIN P2 ISO",11,15616.31,11,55,"SC",1,{"$f":"F25*unit_costs!$D$6/1000","v":990714.32270999986},{"$f":"H25*unit_costs!$D$7","v":177320},{"$f":"G25*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},1261124.32271]
[null,19895589,"PLD003","DARTMOOR P359A ISO",28,26895.89,28,40,"SC",1,{"$f":"F26*unit_costs!$D$6/1000","v":1706302.1574899999},{"$f":"H26*unit_costs!$D$7","v":128960},{"$f":"G26*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},2054186.1574899999]
[null,19896286,"PLD003","SINCLAIR P54 ISO",17,14353.03,17,50,"SC",1,{"$f":"F27*unit_costs!$D$6/1000","v":910570.57623000001},{"$f":"H27*unit_costs!$D$7","v":161200},{"$f":"G27*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1209272.57623]
[null,19896382,"PLD003","NIGRETTA SOUTH P2 ISO",9,4260.1499999999996,9,23,"SC",1,{"$f":"F28*unit_costs!$D$6/1000","v":270268.17614999996},{"$f":"H28*unit_costs!$D$7","v":74152},{"$f":"G28*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},422706.17614999996]
[null,19896675,"PLD001","ANGELINO P9 ISO",4,2939.88,4,10,"SC",1,{"$f":"F29*unit_costs!$D$6/1000","v":186508.92708000002},{"$f":"H29*unit_costs!$D$7","v":32240},{"$f":"G29*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},260024.92708000002]
[null,19896869,"PLD001","HEYWOOD WEST 16 ISO",17,11576.52,17,53,"SC",1,{"$f":"F30*unit_costs!$D$6/1000","v":734426.00532},{"$f":"H30*unit_costs!$D$7","v":170872},{"$f":"G30*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1042800.00532]
[null,19897943,"PLD001","HOMERTON P25 ISO",14,11108.13,14,56,"SC",1,{"$f":"F31*unit_costs!$D$6/1000","v":704710.87532999995},{"$f":"H31*unit_costs!$D$7","v":180544},{"$f":"G31*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1000550.87533]
[null,19898910,"PLD001","MCLARTY P2 ISO",6,2023.34,6,10,"SC",1,{"$f":"F32*unit_costs!$D$6/1000","v":128362.71294},{"$f":"H32*unit_costs!$D$7","v":32240},{"$f":"G32*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},216682.71294]
[null,19899321,"PLD001","SPITTLE P2 ISO",11,3943.16,11,38,"SC",1,{"$f":"F33*unit_costs!$D$6/1000","v":250158.01355999999},{"$f":"H33*unit_costs!$D$7","v":122512},{"$f":"G33*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},465760.01355999999]
[null,19899526,"PLD001","FINCK P10 ISO",26,8600.26,25,21,"SC",1,{"$f":"F34*unit_costs!$D$6/1000","v":545609.09465999994},{"$f":"H34*unit_costs!$D$7","v":67704},{"$f":"G34*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},810031.09465999994]
[null,19900248,"PLD001","TYRENDARRA NTH P3 ISO",25,23471.82,25,45,"SC",1,{"$f":"F35*unit_costs!$D$6/1000","v":1489075.7326199999},{"$f":"H35*unit_costs!$D$7","v":145080},{"$f":"G35*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},1830873.7326199999]
[null,19900288,"PLD001","CASTLEMADDIE P1 ISO",8,7821.88,8,12,"SC",1,{"$f":"F36*unit_costs!$D$6/1000","v":496227.88907999999},{"$f":"H36*unit_costs!$D$7","v":38688},{"$f":"G36*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},605799.88907999999]
[null,19903440,"PLD003","AMOR P3 ISO",16,9594.75,16,22,"SC",1,{"$f":"F37*unit_costs!$D$6/1000","v":608700.53474999999},{"$f":"H37*unit_costs!$D$7","v":70928},{"$f":"G37*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},809728.53474999999]
[null,19903623,"PLD003","FOLEY P3 ISO",31,12089.85,31,27,"SC",1,{"$f":"F38*unit_costs!$D$6/1000","v":766992.17385000002},{"$f":"H38*unit_costs!$D$7","v":87048},{"$f":"G38*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},1095170.1738499999]
[null,19903967,"HSM004","MINIMAY P4 ISO",45,28824.35,28,118,"SC",1,{"$f":"F39*unit_costs!$D$6/1000","v":1828645.5883499999},{"$f":"H39*unit_costs!$D$7","v":380432},{"$f":"G39*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},2428001.5883499999]
[null,19904337,"HSM004","BOOROOPKI NORTH P4 ISO",36,47487.15,27,144,"SC",1,{"$f":"F40*unit_costs!$D$6/1000","v":3012632.28315},{"$f":"H40*unit_costs!$D$7","v":464256},{"$f":"G40*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},3688410.28315]
[null,19906048,"RCT023","MILLEWA LINE P265 ISO",22,49400.5,22,145,"SC",1,{"$f":"F41*unit_costs!$D$6/1000","v":3134017.1205000002},{"$f":"H41*unit_costs!$D$7","v":467480},{"$f":"G41*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},3776009.1205000002]
[null,19906165,"RCT023","MILLEWA LINE P311 ISO",14,37855.07,14,135,"SC",1,{"$f":"F42*unit_costs!$D$6/1000","v":2401563.4958699998},{"$f":"H42*unit_costs!$D$7","v":435240},{"$f":"G42*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},2952099.4958699998]
[null,19906227,"RCT023","MILLEWA P358 ISO",3,8216.0600000000013,3,33,"SC",1,{"$f":"F43*unit_costs!$D$6/1000","v":521235.0624600001},{"$f":"H43*unit_costs!$D$7","v":106392},{"$f":"G43*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},661501.06246000016]
[null,19906366,"RCT023","TUNART P1 ISO",10,29090,10,73,"SC",1,{"$f":"F44*unit_costs!$D$6/1000","v":1845498.69},{"$f":"H44*unit_costs!$D$7","v":235352},{"$f":"G44*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},2166538.69]
[null,19906395,"RCT023","MORKALLA NTH ISO 416",21,40163.269999999997,21,228,"SC",1,{"$f":"F45*unit_costs!$D$6/1000","v":2547998.0120699997},{"$f":"H45*unit_costs!$D$7","v":735072},{"$f":"G45*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},3450180.0120699997]
[null,19906721,"RCT023","MERRINEE NTH ISO P1",23,30403.53,23,195,"SC",1,{"$f":"F46*unit_costs!$D$6/1000","v":1928830.3467300001},{"$f":"H46*unit_costs!$D$7","v":628680},{"$f":"G46*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},2739424.3467300003]
[null,19906739,"RCT023","MERRINEE STH P3 ISO",7,5678.65,7,49,"SC",1,{"$f":"F47*unit_costs!$D$6/1000","v":360259.23465},{"$f":"H47*unit_costs!$D$7","v":157976},{"$f":"G47*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},581717.23465]
[null,19907241,"RCT023","MILLEWA P327E ISO",9,18269.12,9,63,"SC",1,{"$f":"F48*unit_costs!$D$6/1000","v":1159011.2419199999},{"$f":"H48*unit_costs!$D$7","v":203112},{"$f":"G48*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},1440409.2419199999]
[null,19908051,"PLD006","BRIDGEWATER 27A ISO",25,4464.58,25,24,"SC",1,{"$f":"F49*unit_costs!$D$6/1000","v":283237.41978},{"$f":"H49*unit_costs!$D$7","v":77376},{"$f":"G49*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},557331.41978]
[null,19908642,"PLD006","SOUTH WEST P115 ISO",2,677.73,1,7,"SC",1,{"$f":"F50*unit_costs!$D$6/1000","v":42995.868929999997},{"$f":"H50*unit_costs!$D$7","v":22568},{"$f":"G50*unit_costs!$D$8","v":7402},{"$f":"unit_costs!$D$9","v":11668},84633.868929999997]
[null,19908858,"PLD003","DARTMOOR NTH P2 ISO",21,21348.38,21,54,"SC",1,{"$f":"F51*unit_costs!$D$6/1000","v":1354362.5755800002},{"$f":"H51*unit_costs!$D$7","v":174096},{"$f":"G51*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},1695568.5755800002]
[null,19908997,"PLD003","DRIK DRIK P13 ISO",5,3743.52,5,13,"SC",1,{"$f":"F52*unit_costs!$D$6/1000","v":237492.65231999999},{"$f":"H52*unit_costs!$D$7","v":41912},{"$f":"G52*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},328082.65231999999]
[null,19909236,"PLD003","DRIK DRIK P25 ISO",14,13377.47,14,20,"SC",1,{"$f":"F53*unit_costs!$D$6/1000","v":848680.07426999998},{"$f":"H53*unit_costs!$D$7","v":64480},{"$f":"G53*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1028456.07427]
[null,19909287,"PLD003","KINKELLA P22 ISO",10,15027.73,10,19,"SC",1,{"$f":"F54*unit_costs!$D$6/1000","v":953374.21892999997},{"$f":"H54*unit_costs!$D$7","v":61256},{"$f":"G54*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},1100318.21893]
[null,19910067,"PLD003","LOWER CRAWFORD P3 ISO",4,3646.57,4,16,"SC",1,{"$f":"F55*unit_costs!$D$6/1000","v":231342.04737000001},{"$f":"H55*unit_costs!$D$7","v":51584},{"$f":"G55*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},324202.04737000004]
[null,19912672,"PLD006","TARRAGAL P1 ISO",16,9068.83,16,47,"SC",1,{"$f":"F56*unit_costs!$D$6/1000","v":575335.64402999997},{"$f":"H56*unit_costs!$D$7","v":151528},{"$f":"G56*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},856963.64402999997]
[null,19912690,"PLD006","AMOS P1 ISO",3,1057.8699999999999,3,18,"SC",1,{"$f":"F57*unit_costs!$D$6/1000","v":67112.330669999981},{"$f":"H57*unit_costs!$D$7","v":58032},{"$f":"G57*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},159018.33067]
[null,19919777,"CHM011","ULLSWATER P1 ISO",26,23676.78,26,96,"SC",1,{"$f":"F58*unit_costs!$D$6/1000","v":1502078.5999799999},{"$f":"H58*unit_costs!$D$7","v":309504},{"$f":"G58*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},2015702.5999799999]
[null,19919905,"CHM011",null,34,42953.77,28,51,"SC",1,{"$f":"F59*unit_costs!$D$6/1000","v":2725030.1225699997},{"$f":"H59*unit_costs!$D$7","v":164424},{"$f":"G59*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},3108378.1225699997]
[null,19922723,"NHL015","ELLAM P5 ISO",27,39074.79,21,143,"SC",1,{"$f":"F60*unit_costs!$D$6/1000","v":2478943.75239},{"$f":"H60*unit_costs!$D$7","v":461032},{"$f":"G60*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},3107085.75239]
[null,19923657,"HSM004","GYMBOWEN P2 ISO",32,22298.93,23,123,"SC",1,{"$f":"F61*unit_costs!$D$6/1000","v":1414666.4181300001},{"$f":"H61*unit_costs!$D$7","v":396552},{"$f":"G61*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},1993132.4181300001]
[null,19923796,"HSM004","ARAPILES P2 ISO",26,32076.21,25,135,"SC",1,{"$f":"F62*unit_costs!$D$6/1000","v":2034946.83861},{"$f":"H62*unit_costs!$D$7","v":435240},{"$f":"G62*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},2666904.83861]
[null,19924342,"HSM004","GRASS FLAT P9 ISO",40,55184.35,40,201,"SC",1,{"$f":"F63*unit_costs!$D$6/1000","v":3500950.3483500001},{"$f":"H63*unit_costs!$D$7","v":648024},{"$f":"G63*unit_costs!$D$8","v":296080},{"$f":"unit_costs!$D$9","v":11668},4456722.3483499996]
[null,19924679,"HSM002","LOWAN P5 ISO",18,27560.63,18,94,"SC",1,{"$f":"F64*unit_costs!$D$6/1000","v":1748473.9278300002},{"$f":"H64*unit_costs!$D$7","v":303056},{"$f":"G64*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},2196433.9278300004]
[null,19924741,"HSM002","CLEAR LAKE SOUTH P2 ISO",7,8229.74,7,34,"SC",1,{"$f":"F65*unit_costs!$D$6/1000","v":522102.93533999997},{"$f":"H65*unit_costs!$D$7","v":109616},{"$f":"G65*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},695200.93533999997]
[null,19925177,"HSM004","EDENHOPE P51 ISO",5,6747.4299999999994,3,22,"SC",1,{"$f":"F66*unit_costs!$D$6/1000","v":428063.70662999991},{"$f":"H66*unit_costs!$D$7","v":70928},{"$f":"G66*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},532865.70662999991]
[null,19926947,"HSM004","LAKE NATIMUK P73 ISO",5,6872.52,5,7,"SC",1,{"$f":"F67*unit_costs!$D$6/1000","v":435999.54132000008},{"$f":"H67*unit_costs!$D$7","v":22568},{"$f":"G67*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},507245.54132000008]
[null,19927300,"HSM004","NATIMUK CREEK P3 ISO",15,22105.83,15,17,"SC",1,{"$f":"F68*unit_costs!$D$6/1000","v":1402415.9610300001},{"$f":"H68*unit_costs!$D$7","v":54808},{"$f":"G68*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1579921.9610300001]
[null,19927505,"HSM004","VECTIS P6A ISO",37,34406.99,26,133,"SC",1,{"$f":"F69*unit_costs!$D$6/1000","v":2182813.8525899998},{"$f":"H69*unit_costs!$D$7","v":428792},{"$f":"G69*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},2815725.8525899998]
[null,19929810,"HSM006","DAHLEN WEST P2 ISO",24,28945.85,24,103,"SC",1,{"$f":"F70*unit_costs!$D$6/1000","v":1836353.6698499999},{"$f":"H70*unit_costs!$D$7","v":332072},{"$f":"G70*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},2357741.6698500002]
[null,19929872,"HSM006","VECTIS HILL P3 ISO",9,9691.6,9,38,"SC",1,{"$f":"F71*unit_costs!$D$6/1000","v":614844.79560000007},{"$f":"H71*unit_costs!$D$7","v":122512},{"$f":"G71*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K71:N71)","v":815642.79560000007}]
[null,19930894,"HSM002","COLRAINE P3 ISO",5,7336.3899999999994,5,23,"SC",1,{"$f":"F72*unit_costs!$D$6/1000","v":465427.91798999993},{"$f":"H72*unit_costs!$D$7","v":74152},{"$f":"G72*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},588257.91798999999]
[null,19931033,"HSM001","COROMBY SOUTH P3 ISO",21,34852.480000000003,21,137,"SC",1,{"$f":"F73*unit_costs!$D$6/1000","v":2211076.1836800002},{"$f":"H73*unit_costs!$D$7","v":441688},{"$f":"G73*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},2819874.1836800002]
[null,19931696,"HSM003","LONGERENONG P7 ISO",8,9767.24,8,35,"SC",1,{"$f":"F74*unit_costs!$D$6/1000","v":619643.47284000006},{"$f":"H74*unit_costs!$D$7","v":112840},{"$f":"G74*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},803367.47284000006]
[null,19931835,"OYN001","TYALLA ISO 53",9,23696.2,9,117,"SC",1,{"$f":"F75*unit_costs!$D$6/1000","v":1503310.6242},{"$f":"H75*unit_costs!$D$7","v":377208},{"$f":"G75*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},1958804.6242]
[null,19933363,"NHL015","ALBACUTYA WEST P6 ISO",31,37738.559999999998,20,69,"SC",1,{"$f":"F76*unit_costs!$D$6/1000","v":2394171.98496},{"$f":"H76*unit_costs!$D$7","v":222456},{"$f":"G76*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},2776335.98496]
[null,19933414,"NHL015","KENMARE P3 ISO",14,10813.64,12,77,"SC",1,{"$f":"F77*unit_costs!$D$6/1000","v":686028.13523999997},{"$f":"H77*unit_costs!$D$7","v":248248},{"$f":"G77*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1034768.13524]
[null,19933685,"NHL015","RAINBOW WEST P23 ISO",34,38385,26,151,"SC",1,{"$f":"F78*unit_costs!$D$6/1000","v":2435182.7850000001},{"$f":"H78*unit_costs!$D$7","v":486824},{"$f":"G78*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},3126126.7850000001]
[null,19936793,"NHL015","PELLA P4 ISO",21,10741.72,17,105,"SC",1,{"$f":"F79*unit_costs!$D$6/1000","v":681465.45851999999},{"$f":"H79*unit_costs!$D$7","v":338520},{"$f":"G79*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1157487.4585199999]
[null,19936888,"OYN001","BELLBIRD ISO 56",7,34215.61,7,135,"SC",1,{"$f":"F80*unit_costs!$D$6/1000","v":2170672.51401},{"$f":"H80*unit_costs!$D$7","v":435240},{"$f":"G80*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},2669394.51401]
[null,19936906,"OYN001","UNDERBOOL NORTH P4 ISO",6,12224.37,6,54,"SC",1,{"$f":"F81*unit_costs!$D$6/1000","v":775526.25717000011},{"$f":"H81*unit_costs!$D$7","v":174096},{"$f":"G81*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},1005702.2571700001]
[null,19937056,"OYN001","BOINKA SOUTH ISO 9",13,30469.119999999999,13,113,"SC",1,{"$f":"F82*unit_costs!$D$6/1000","v":1932991.4419199999},{"$f":"H82*unit_costs!$D$7","v":364312},{"$f":"G82*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},2405197.4419200001]
[null,19937096,"OYN001","BOINKA NTH P2 ISO",7,16948.669999999998,7,59,"SC",1,{"$f":"F83*unit_costs!$D$6/1000","v":1075240.5734699997},{"$f":"H83*unit_costs!$D$7","v":190216},{"$f":"G83*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},1328938.5734699997]
[null,19937916,"KGT003","KERANG EAST P5 ISO",15,15105,15,19,"SC",1,{"$f":"F84*unit_costs!$D$6/1000","v":958276.30500000005},{"$f":"H84*unit_costs!$D$7","v":61256},{"$f":"G84*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1142230.3050000002]
[null,19937967,"HSM005","KAPUNDA P4 ISO",20,25796.03,20,94,"SC",1,{"$f":"F85*unit_costs!$D$6/1000","v":1636525.9392300001},{"$f":"H85*unit_costs!$D$7","v":303056},{"$f":"G85*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},2099289.9392300001]
[null,19938359,"STL006","LUBECK P55 ISO",2,242.56,2,13,"SC",1,{"$f":"F86*unit_costs!$D$6/1000","v":15388.248960000001},{"$f":"H86*unit_costs!$D$7","v":41912},{"$f":"G86*unit_costs!$D$8","v":14804},{"$f":"unit_costs!$D$9","v":11668},83772.248959999997]
[null,19939748,"HSM001","TAYLORS LAKE P1 ISO",11,5877.66,11,13,"SC",1,{"$f":"F87*unit_costs!$D$6/1000","v":372884.62806000002},{"$f":"H87*unit_costs!$D$7","v":41912},{"$f":"G87*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},507886.62806000002]
[null,19940268,"HSM001","TAYLORS SOUTH P2 ISO",8,10750.26,8,12,"SC",1,{"$f":"F88*unit_costs!$D$6/1000","v":682007.24465999997},{"$f":"H88*unit_costs!$D$7","v":38688},{"$f":"G88*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},791579.24465999997]
[null,19940766,"HSM001","WARTOOK ISO P163",1,1527.58,1,4,"SC",1,{"$f":"F89*unit_costs!$D$6/1000","v":96911.202780000007},{"$f":"H89*unit_costs!$D$7","v":12896},{"$f":"G89*unit_costs!$D$8","v":7402},{"$f":"unit_costs!$D$9","v":11668},128877.20278000001]
[null,19941169,"STL006","BURRUM P12 ISO",15,15517.69,15,102,"SC",1,{"$f":"F90*unit_costs!$D$6/1000","v":984457.77129000006},{"$f":"H90*unit_costs!$D$7","v":328848},{"$f":"G90*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1436003.7712900001]
[null,19941264,"OYN001","DUDDO ISO P15",5,13762.9,5,58,"SC",1,{"$f":"F91*unit_costs!$D$6/1000","v":873132.13890000002},{"$f":"H91*unit_costs!$D$7","v":186992},{"$f":"G91*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},1108802.1389000001]
[null,19941447,"OYN001","DANYO NORTH ISO 2",1,1961.37,1,3,"SC",1,{"$f":"F92*unit_costs!$D$6/1000","v":124431.27416999999},{"$f":"H92*unit_costs!$D$7","v":9672},{"$f":"G92*unit_costs!$D$8","v":7402},{"$f":"unit_costs!$D$9","v":11668},153173.27416999999]
[null,19942323,"OYN001","TUTYE SOUTH P33 ISO",6,12201.05,6,49,"SC",1,{"$f":"F93*unit_costs!$D$6/1000","v":774046.81305},{"$f":"H93*unit_costs!$D$7","v":157976},{"$f":"G93*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},988102.81305]
[null,19942363,"OYN001","COWANGIE SOUTH P10 ISO",3,3476.28,3,35,"SC",1,{"$f":"F94*unit_costs!$D$6/1000","v":220538.67948000002},{"$f":"H94*unit_costs!$D$7","v":112840},{"$f":"G94*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},367252.67948000005]
[null,19942623,"OYN001","MANYA ISO 40E",6,16161.82,6,73,"SC",1,{"$f":"F95*unit_costs!$D$6/1000","v":1025322.0226200001},{"$f":"H95*unit_costs!$D$7","v":235352},{"$f":"G95*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},1316754.0226199999]
[null,19942927,"OYN001","PANITYA SOUTH P15 ISO",7,16051.62,7,71,"SC",1,{"$f":"F96*unit_costs!$D$6/1000","v":1018330.8244200001},{"$f":"H96*unit_costs!$D$7","v":228904},{"$f":"G96*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},1310716.82442]
[null,19943260,"STL006","WARRANOOKE 3 ISO",10,17687.72,10,65,"SC",1,{"$f":"F97*unit_costs!$D$6/1000","v":1122126.6445200001},{"$f":"H97*unit_costs!$D$7","v":209560},{"$f":"G97*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},1417374.6445200001]
[null,19943978,"STL006","GREENS CREEK ISO 2",23,33194.620000000003,23,129,"SC",1,{"$f":"F98*unit_costs!$D$6/1000","v":2105899.88742},{"$f":"H98*unit_costs!$D$7","v":415896},{"$f":"G98*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},2703709.88742]
[null,19944117,"STL006","SWINTON ISO 1",30,29079.52,30,116,"SC",1,{"$f":"F99*unit_costs!$D$6/1000","v":1844833.8283199999},{"$f":"H99*unit_costs!$D$7","v":373984},{"$f":"G99*unit_costs!$D$8","v":222060},{"$f":"unit_costs!$D$9","v":11668},2452545.8283199999]
[null,19945139,"NHL031","KANIVA P184 ISO",17,28786.79,17,97,"SC",1,{"$f":"F100*unit_costs!$D$6/1000","v":1826262.7443900001},{"$f":"H100*unit_costs!$D$7","v":312728},{"$f":"G100*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},2276492.7443900001]
[null,19945509,"NHL031","BUNYIP P3 ISO",7,14501.8,7,49,"SC",1,{"$f":"F101*unit_costs!$D$6/1000","v":920008.69380000001},{"$f":"H101*unit_costs!$D$7","v":157976},{"$f":"G101*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},1141466.6938]
[null,19945970,"CTN006","LITCHFIELD SOUTH P2 ISO",12,29072.240000000002,12,113,"SC",1,{"$f":"F102*unit_costs!$D$6/1000","v":1844371.9778400001},{"$f":"H102*unit_costs!$D$7","v":364312},{"$f":"G102*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},2309175.9778399998]
[null,19946912,"STL006","COURT ISO 1",25,28036.71,25,113,"SC",1,{"$f":"F103*unit_costs!$D$6/1000","v":1778676.9191099999},{"$f":"H103*unit_costs!$D$7","v":364312},{"$f":"G103*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},2339706.9191100001]
[null,19946974,"STL006","MARNOO TOWN ISO 10",33,57758.61,33,179,"SC",1,{"$f":"F104*unit_costs!$D$6/1000","v":3664263.97701},{"$f":"H104*unit_costs!$D$7","v":577096},{"$f":"G104*unit_costs!$D$8","v":244266},{"$f":"unit_costs!$D$9","v":11668},4497293.9770100005]
[null,19947080,"STL006","CARRS PLAINS 3 ISO",12,23959.5,12,79,"SC",1,{"$f":"F105*unit_costs!$D$6/1000","v":1520014.6395},{"$f":"H105*unit_costs!$D$7","v":254696},{"$f":"G105*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1875202.6395]
[null,19947175,"STL006","CALLAWADDA EAST ISO",14,17372.419999999998,14,12,"SC",1,{"$f":"F106*unit_costs!$D$6/1000","v":1102123.6972199997},{"$f":"H106*unit_costs!$D$7","v":38688},{"$f":"G106*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1256107.6972199997]
[null,19947904,"NHL031","CHAMPNESS ISO 2",5,2081.27,5,19,"SC",1,{"$f":"F107*unit_costs!$D$6/1000","v":132037.85006999999},{"$f":"H107*unit_costs!$D$7","v":61256},{"$f":"G107*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},241971.85006999999]
[null,19948545,"NHL031","YANIPY SOUTH P16 ISO",7,10426.200000000001,7,34,"SC",1,{"$f":"F108*unit_costs!$D$6/1000","v":661448.55420000001},{"$f":"H108*unit_costs!$D$7","v":109616},{"$f":"G108*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},834546.55420000001]
[null,19950704,"NHL031","LEEOR P1 ISO",13,21775.19,13,77,"SC",1,{"$f":"F109*unit_costs!$D$6/1000","v":1381439.8287899999},{"$f":"H109*unit_costs!$D$7","v":248248},{"$f":"G109*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1737581.8287899999]
[null,19950898,"NHL016","PERENNA P41 ISO",7,18532.810000000001,7,63,"SC",1,{"$f":"F110*unit_costs!$D$6/1000","v":1175739.99921},{"$f":"H110*unit_costs!$D$7","v":203112},{"$f":"G110*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},1442333.99921]
[null,19951224,"NHL016",null,17,8884.2199999999993,14,52,"SC",1,{"$f":"F111*unit_costs!$D$6/1000","v":563623.80102000001},{"$f":"H111*unit_costs!$D$7","v":167648},{"$f":"G111*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},846567.80102000001]
[null,19951396,"NHL016","NETHERBY P155 ISO",17,21314.6,17,110,"SC",1,{"$f":"F112*unit_costs!$D$6/1000","v":1352219.5385999999},{"$f":"H112*unit_costs!$D$7","v":354640},{"$f":"G112*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1844361.5385999999]
[null,19951861,"NHL015","LORQUON P77 ISO",21,29450.720000000001,21,125,"SC",1,{"$f":"F113*unit_costs!$D$6/1000","v":1868383.1275200001},{"$f":"H113*unit_costs!$D$7","v":403000},{"$f":"G113*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},2438493.1275200001]
[null,19952077,"NHL015","WOORAK 4 ISO",16,6651.75,12,47,"SC",1,{"$f":"F114*unit_costs!$D$6/1000","v":421993.67174999998},{"$f":"H114*unit_costs!$D$7","v":151528},{"$f":"G114*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},674013.67174999998]
[null,19952436,"NHL016","WOORAK WEST P3 ISO",11,16054.26,11,52,"SC",1,{"$f":"F115*unit_costs!$D$6/1000","v":1018498.30866},{"$f":"H115*unit_costs!$D$7","v":167648},{"$f":"G115*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},1279236.3086600001]
[null,19953282,"NHL031","YANAC NORTH P4 ISO",7,13061.73,7,43,"SC",1,{"$f":"F116*unit_costs!$D$6/1000","v":828649.21292999992},{"$f":"H116*unit_costs!$D$7","v":138632},{"$f":"G116*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},1030763.2129299999]
[null,19953868,"NHL031","BROUGHTON SOUTH P2 ISO",17,30843.7,17,117,"SC",1,{"$f":"F117*unit_costs!$D$6/1000","v":1956755.1717000001},{"$f":"H117*unit_costs!$D$7","v":377208},{"$f":"G117*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},2471465.1716999998]
[null,19954227,"NHL031","BOYEO P47 ISO",9,15887.84,9,60,"SC",1,{"$f":"F118*unit_costs!$D$6/1000","v":1007940.45744},{"$f":"H118*unit_costs!$D$7","v":193440},{"$f":"G118*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},1279666.45744]
[null,19954278,"NHL031","KINGHALL P1 ISO",5,9122.61,5,30,"SC",1,{"$f":"F119*unit_costs!$D$6/1000","v":578747.50101000001},{"$f":"H119*unit_costs!$D$7","v":96720},{"$f":"G119*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},724145.50101000001]
[null,19954417,"NHL031","BOYEO WEST ISO 5",16,20703.21,16,94,"SC",1,{"$f":"F120*unit_costs!$D$6/1000","v":1313432.34561},{"$f":"H120*unit_costs!$D$7","v":303056},{"$f":"G120*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1746588.34561]
[null,19955740,"NHL015","KINWIN P3 ISO",9,15953.49,9,61,"SC",1,{"$f":"F121*unit_costs!$D$6/1000","v":1012105.35909},{"$f":"H121*unit_costs!$D$7","v":196664},{"$f":"G121*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},1287055.3590899999]
[null,19955967,"NHL031","SERVICETON NORTH P126 ISO",5,4968.51,5,74,"SC",1,{"$f":"F122*unit_costs!$D$6/1000","v":315207.24291000003},{"$f":"H122*unit_costs!$D$7","v":238576},{"$f":"G122*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},602461.24291000003]
[null,19956238,"HSM003","HOMECROFT P67 ISO",8,16893.29,8,62,"SC",1,{"$f":"F123*unit_costs!$D$6/1000","v":1071727.2108900002},{"$f":"H123*unit_costs!$D$7","v":199888},{"$f":"G123*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},1342499.2108900002]
[null,19956512,"HSM003","HOMECROFT P30 ISO",18,31525.759999999998,18,110,"SC",1,{"$f":"F124*unit_costs!$D$6/1000","v":2000025.7401599998},{"$f":"H124*unit_costs!$D$7","v":354640},{"$f":"G124*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},2499569.7401599996]
[null,19956541,"HSM003","HOMECROFT P15 ISO",5,7838.02,5,28,"SC",1,{"$f":"F125*unit_costs!$D$6/1000","v":497251.82682000007},{"$f":"H125*unit_costs!$D$7","v":90272},{"$f":"G125*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},636201.82682000007]
[null,19956812,"HSM003","AUBREY P2 ISO",24,37742.83,24,151,"SC",1,{"$f":"F126*unit_costs!$D$6/1000","v":2394442.8780300003},{"$f":"H126*unit_costs!$D$7","v":486824},{"$f":"G126*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},3070582.8780300003]
[null,19957035,"HSM005","SHEEP HILLS P7 ISO",22,20405.91,22,167,"SC",1,{"$f":"F127*unit_costs!$D$6/1000","v":1294571.3363099999},{"$f":"H127*unit_costs!$D$7","v":538408},{"$f":"G127*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},2007491.3363099999]
[null,19957666,"NHL015","ANTWERP P2 ISO",11,6343.41,8,9,"SC",1,{"$f":"F128*unit_costs!$D$6/1000","v":402432.27380999998},{"$f":"H128*unit_costs!$D$7","v":29016},{"$f":"G128*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},502332.27380999998]
[null,19957706,"NHL015","KATYIL P2 ISO",22,37379.54,22,133,"SC",1,{"$f":"F129*unit_costs!$D$6/1000","v":2371395.39714},{"$f":"H129*unit_costs!$D$7","v":428792},{"$f":"G129*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},2974699.39714]
[null,19959047,"NHL015","GERANG WERNER P3 ISO",12,4469.42,9,38,"SC",1,{"$f":"F130*unit_costs!$D$6/1000","v":283544.47422000003},{"$f":"H130*unit_costs!$D$7","v":122512},{"$f":"G130*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},484342.47422000003]
[null,19959571,"HSM006","PIMPINIO WEST P5 ISO",17,24435.32,17,99,"SC",1,{"$f":"F131*unit_costs!$D$6/1000","v":1550201.1361199999},{"$f":"H131*unit_costs!$D$7","v":319176},{"$f":"G131*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},2006879.1361199999]
[null,19960854,"HSM005","KELLALAC WEST P7 ISO",13,29102.86,13,35,"SC",1,{"$f":"F132*unit_costs!$D$6/1000","v":1846314.5412600001},{"$f":"H132*unit_costs!$D$7","v":112840},{"$f":"G132*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},2067048.5412600001]
[null,19960883,"HSM005","WARRACKNABEAL P280 ISO",11,12114.9,11,35,"SC",1,{"$f":"F133*unit_costs!$D$6/1000","v":768581.37089999998},{"$f":"H133*unit_costs!$D$7","v":112840},{"$f":"G133*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},974511.37089999998]
[null,19960985,"HSM005","KEWELL EAST P6 ISO",19,22674.78,19,84,"SC",1,{"$f":"F134*unit_costs!$D$6/1000","v":1438510.71798},{"$f":"H134*unit_costs!$D$7","v":270816},{"$f":"G134*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1861632.71798]
[null,19961157,"HSM005","KEWELL P1 ISO",11,14016.67,11,53,"SC",1,{"$f":"F135*unit_costs!$D$6/1000","v":889231.56147000007},{"$f":"H135*unit_costs!$D$7","v":170872},{"$f":"G135*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K135:N135)","v":1153193.5614700001}]
[null,19961484,"HSM005","BYRNEVILLE P2 ISO",15,21181.93,15,27,"SC",1,{"$f":"F136*unit_costs!$D$6/1000","v":1343802.8211300001},{"$f":"H136*unit_costs!$D$7","v":87048},{"$f":"G136*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1553548.8211300001]
[null,19961602,"HSM005","DOOEN NORTH P2 ISO",15,25636.68,15,83,"SC",1,{"$f":"F137*unit_costs!$D$6/1000","v":1626416.6158800002},{"$f":"H137*unit_costs!$D$7","v":267592},{"$f":"G137*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},2016706.6158800002]
[null,19962083,"HSM001","MURTOA NORTH P11 ISO",19,24837.13,19,117,"SC",1,{"$f":"F138*unit_costs!$D$6/1000","v":1575692.3643300002},{"$f":"H138*unit_costs!$D$7","v":377208},{"$f":"G138*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},2105206.3643300002]
[null,19962134,"HSM001","MOOR PARK P5 ISO",7,14435.49,7,50,"SC",1,{"$f":"F139*unit_costs!$D$6/1000","v":915801.92109000008},{"$f":"H139*unit_costs!$D$7","v":161200},{"$f":"G139*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},1140483.9210900001]
[null,19962390,"HSM006","WAIL EAST P10 ISO",63,45481.56,50,240,"SC",1,{"$f":"F140*unit_costs!$D$6/1000","v":2885395.6479600002},{"$f":"H140*unit_costs!$D$7","v":773760},{"$f":"G140*unit_costs!$D$8","v":370100},{"$f":"unit_costs!$D$9","v":11668},4040923.6479600002]
[null,19963350,"STL006","LAEN 68 ISO",24,35222.550000000003,24,148,"SC",1,{"$f":"F141*unit_costs!$D$6/1000","v":2234553.7945500002},{"$f":"H141*unit_costs!$D$7","v":477152},{"$f":"G141*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},2901021.7945500002]
[null,19963742,"STL006","MINYIP SOUTH WEST 1 ISO",18,18305.8,18,115,"SC",1,{"$f":"F142*unit_costs!$D$6/1000","v":1161338.2578},{"$f":"H142*unit_costs!$D$7","v":370760},{"$f":"G142*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},1677002.2578]
[null,19963837,"STL006","BANYENA ISO 65",31,44028.46,31,187,"SC",1,{"$f":"F143*unit_costs!$D$6/1000","v":2793209.5308600003},{"$f":"H143*unit_costs!$D$7","v":602888},{"$f":"G143*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},3637227.5308600003]
[null,19964900,"NHL015","TARRANYURK EAST P4 ISO",20,23046.33,20,86,"SC",1,{"$f":"F144*unit_costs!$D$6/1000","v":1462082.2215300002},{"$f":"H144*unit_costs!$D$7","v":277264},{"$f":"G144*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},1899054.2215300002]
[null,19965083,"NHL016","HINDMARSH P87 ISO",14,7786.1699999999992,10,68,"SC",1,{"$f":"F145*unit_costs!$D$6/1000","v":493962.41096999997},{"$f":"H145*unit_costs!$D$7","v":219232},{"$f":"G145*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},798882.41096999997]
[null,19968436,"NHL016","DETPA SOUTH P1 ISO",5,6567.68,4,15,"SC",1,{"$f":"F146*unit_costs!$D$6/1000","v":416660.18687999999},{"$f":"H146*unit_costs!$D$7","v":48360},{"$f":"G146*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},506296.18687999999]
[null,19968509,"NHL015","JEPARIT GOLF P14 ISO",24,35363.379999999997,24,120,"SC",1,{"$f":"F147*unit_costs!$D$6/1000","v":2243488.1905799997},{"$f":"H147*unit_costs!$D$7","v":386880},{"$f":"G147*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},2819684.1905799997]
[null,19968736,"NHL015","PEPPERS PLAINS P7 ISO",24,27793.95,24,123,"SC",1,{"$f":"F148*unit_costs!$D$6/1000","v":1763275.9819500002},{"$f":"H148*unit_costs!$D$7","v":396552},{"$f":"G148*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},2349143.9819499999]
[null,19969040,"NHL015","GLENLEE P39 ISO",22,11038.5,18,36,"SC",1,{"$f":"F149*unit_costs!$D$6/1000","v":700293.47849999997},{"$f":"H149*unit_costs!$D$7","v":116064},{"$f":"G149*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},961261.47849999997]
[null,19969626,"HTN032","KARABEAL NORTH P3 ISO",10,16116.49,10,14,"SC",1,{"$f":"F150*unit_costs!$D$6/1000","v":1022446.2420900001},{"$f":"H150*unit_costs!$D$7","v":45136},{"$f":"G150*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},1153270.2420900001]
[null,19970479,"HTN032","GLENBURGER P1 ISO",1,1902.8,1,8,"SC",1,{"$f":"F151*unit_costs!$D$6/1000","v":120715.53479999999},{"$f":"H151*unit_costs!$D$7","v":25792},{"$f":"G151*unit_costs!$D$8","v":7402},{"$f":"unit_costs!$D$9","v":11668},165577.53479999999]
[null,19971256,"HTN032","SLEEMAN ISO 314",27,23198.400000000001,27,92,"SC",1,{"$f":"F152*unit_costs!$D$6/1000","v":1471729.6944000002},{"$f":"H152*unit_costs!$D$7","v":296608},{"$f":"G152*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},1979859.6944000002]
[null,19971615,"HTN032","SKENE P1 ISO",13,16860.87,13,49,"SC",1,{"$f":"F153*unit_costs!$D$6/1000","v":1069670.45367},{"$f":"H153*unit_costs!$D$7","v":157976},{"$f":"G153*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1335540.45367]
[null,19971809,"HTN032","DUNKELD WEST P1 ISO",20,23118.77,20,81,"SC",1,{"$f":"F154*unit_costs!$D$6/1000","v":1466677.88757},{"$f":"H154*unit_costs!$D$7","v":261144},{"$f":"G154*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},1887529.88757]
[null,19973422,"HSM003","BRIM EAST P3 ISO",35,61562.38,35,222,"SC",1,{"$f":"F155*unit_costs!$D$6/1000","v":3905578.9495799998},{"$f":"H155*unit_costs!$D$7","v":715728},{"$f":"G155*unit_costs!$D$8","v":259070},{"$f":"unit_costs!$D$9","v":11668},4892044.9495799998]
[null,19973722,"HSM003","YELLANGIP P2 ISO",23,45262.75,23,162,"SC",1,{"$f":"F156*unit_costs!$D$6/1000","v":2871514.1227500001},{"$f":"H156*unit_costs!$D$7","v":522288},{"$f":"G156*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},3575716.1227500001]
[null,19973762,"HSM003","BATCHICA EAST ISO 3",5,6386.49,5,25,"SC",1,{"$f":"F157*unit_costs!$D$6/1000","v":405165.31208999996},{"$f":"H157*unit_costs!$D$7","v":80600},{"$f":"G157*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},534443.3120899999]
[null,19974693,"HSM003","BEULAH EAST P1A ISO",24,18514.95,24,152,"SC",1,{"$f":"F158*unit_costs!$D$6/1000","v":1174606.9429500001},{"$f":"H158*unit_costs!$D$7","v":490048},{"$f":"G158*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},1853970.9429500001]
[null,19977196,"HTN032","LAKE DOLING P5 ISO",23,11138.52,23,73,"SC",1,{"$f":"F159*unit_costs!$D$6/1000","v":706638.84732000006},{"$f":"H159*unit_costs!$D$7","v":235352},{"$f":"G159*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},1123904.8473200002]
[null,19978413,"OYN005","PATCHEWOLLOCK NORTH P4 ISO",28,41565.74,28,189,"SC",1,{"$f":"F160*unit_costs!$D$6/1000","v":2636972.1113399998},{"$f":"H160*unit_costs!$D$7","v":609336},{"$f":"G160*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},3465232.1113399998]
[null,19979297,"HSM003","GLENORE P4 ISO",21,36836.129999999997,21,138,"SC",1,{"$f":"F161*unit_costs!$D$6/1000","v":2336920.9233300001},{"$f":"H161*unit_costs!$D$7","v":444912},{"$f":"G161*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},2948942.9233300001]
[null,19979558,"HSM003","HOPEVALE P384 ISO",11,27056.14,11,95,"SC",1,{"$f":"F162*unit_costs!$D$6/1000","v":1716468.5777400001},{"$f":"H162*unit_costs!$D$7","v":306280},{"$f":"G162*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},2115838.5777400001]
[null,19979653,"HSM003","ROSEBERY EAST P3 ISO",20,40199.82,20,110,"SC",1,{"$f":"F163*unit_costs!$D$6/1000","v":2550316.7806199999},{"$f":"H163*unit_costs!$D$7","v":354640},{"$f":"G163*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},3064664.7806199999]
[null,19980785,"NHL015","RAINBOW EAST P2 ISO",20,25471.34,19,108,"SC",1,{"$f":"F164*unit_costs!$D$6/1000","v":1615927.28094},{"$f":"H164*unit_costs!$D$7","v":348192},{"$f":"G164*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},2116425.28094]
[null,19981030,"OYN005","SEA LAKE P484E ISO",20,18421.5,20,142,"SC",1,{"$f":"F165*unit_costs!$D$6/1000","v":1168678.3814999999},{"$f":"H165*unit_costs!$D$7","v":457808},{"$f":"G165*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},1786194.3814999999]
[null,19981444,"OYN005","GAMA EAST ISO 4",3,7840.92,3,27,"SC",1,{"$f":"F166*unit_costs!$D$6/1000","v":497435.80572},{"$f":"H166*unit_costs!$D$7","v":87048},{"$f":"G166*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},618357.80572000006]
[null,19981528,"OYN005","TEMPY EAST P3 ISO",20,38850.47,20,158,"SC",1,{"$f":"F167*unit_costs!$D$6/1000","v":2464712.6672700001},{"$f":"H167*unit_costs!$D$7","v":509392},{"$f":"G167*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},3133812.6672700001]
[null,19981813,"OYN005","WOOMELANG P122 ISO",2,3375.33,2,14,"SC",1,{"$f":"F168*unit_costs!$D$6/1000","v":214134.31052999999},{"$f":"H168*unit_costs!$D$7","v":45136},{"$f":"G168*unit_costs!$D$8","v":14804},{"$f":"unit_costs!$D$9","v":11668},285742.31053000002]
[null,19982062,"OYN005","NYALLO P2 ISO",9,17283.5,9,69,"SC",1,{"$f":"F169*unit_costs!$D$6/1000","v":1096482.5234999999},{"$f":"H169*unit_costs!$D$7","v":222456},{"$f":"G169*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},1397224.5234999999]
[null,19982157,"OYN005","HOPETOUN P120 ISO",13,20607.22,13,76,"SC",1,{"$f":"F170*unit_costs!$D$6/1000","v":1307342.64402},{"$f":"H170*unit_costs!$D$7","v":245024},{"$f":"G170*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1660260.64402]
[null,19982769,"OYN005","BANYAN P3 ISO",24,41090.89,24,173,"SC",1,{"$f":"F171*unit_costs!$D$6/1000","v":2606847.1524899998},{"$f":"H171*unit_costs!$D$7","v":557752},{"$f":"G171*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},3353915.1524899998]
[null,19983008,"OYN005","OATS P4A ISO",8,10426.969999999999,8,38,"SC",1,{"$f":"F172*unit_costs!$D$6/1000","v":661497.40376999998},{"$f":"H172*unit_costs!$D$7","v":122512},{"$f":"G172*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},854893.40376999998]
[null,19983048,"OYN005","WOOMELANG NTH P7A ISO",13,14986.82,13,76,"SC",1,{"$f":"F173*unit_costs!$D$6/1000","v":950778.84762000002},{"$f":"H173*unit_costs!$D$7","v":245024},{"$f":"G173*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1303696.8476200001]
[null,19983165,"OYN005","CHARLEVA P36 ISO",8,14924.06,8,50,"SC",1,{"$f":"F174*unit_costs!$D$6/1000","v":946797.29045999993},{"$f":"H174*unit_costs!$D$7","v":161200},{"$f":"G174*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},1178881.2904599998]
[null,19983348,"OYN005","WATCHUPGA WEST P2 ISO",25,26061.25,25,133,"SC",1,{"$f":"F175*unit_costs!$D$6/1000","v":1653351.76125},{"$f":"H175*unit_costs!$D$7","v":428792},{"$f":"G175*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},2278861.76125]
[null,19983465,"OYN005","WATCHUPGA NORTH P5 ISO",4,3192.21,4,21,"SC",1,{"$f":"F176*unit_costs!$D$6/1000","v":202516.99461000002},{"$f":"H176*unit_costs!$D$7","v":67704},{"$f":"G176*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},311496.99461000005]
[null,19983981,"OYN005","TYRRELL P8 ISO",18,34125.870000000003,18,147,"SC",1,{"$f":"F177*unit_costs!$D$6/1000","v":2164979.3186699999},{"$f":"H177*unit_costs!$D$7","v":473928},{"$f":"G177*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},2783811.3186699999]
[null,19984534,"CTN003","SEA LAKE SOUTH P15 ISO",3,5051.97,3,17,"SC",1,{"$f":"F178*unit_costs!$D$6/1000","v":320502.02877000003},{"$f":"H178*unit_costs!$D$7","v":54808},{"$f":"G178*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},409184.02877000003]
[null,19985318,"CTN003","CULGOA WEST P7 ISO",5,6916.59,5,32,"SC",1,{"$f":"F179*unit_costs!$D$6/1000","v":438795.38618999999},{"$f":"H179*unit_costs!$D$7","v":103168},{"$f":"G179*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},590641.38618999999]
[null,19985788,"CTN001","BIRCHIP P630 ISO",17,36899.300000000003,17,127,"SC",1,{"$f":"F180*unit_costs!$D$6/1000","v":2340928.4913000003},{"$f":"H180*unit_costs!$D$7","v":409448},{"$f":"G180*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},2887878.4913000003]
[null,19985828,"CTN001","BALLAPUR P1 ISO",30,48588.18,30,171,"SC",1,{"$f":"F181*unit_costs!$D$6/1000","v":3082482.7273800001},{"$f":"H181*unit_costs!$D$7","v":551304},{"$f":"G181*unit_costs!$D$8","v":222060},{"$f":"unit_costs!$D$9","v":11668},3867514.7273800001]
[null,19986641,"CTN003","CULGOA EAST P8  ISO",14,21965.93,14,35,"SC",1,{"$f":"F182*unit_costs!$D$6/1000","v":1393540.56513},{"$f":"H182*unit_costs!$D$7","v":112840},{"$f":"G182*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1621676.56513]
[null,19986956,"CTN003","WYCHEPROOF P450 ISO",28,49071.38,28,144,"SC",1,{"$f":"F183*unit_costs!$D$6/1000","v":3113137.4185799998},{"$f":"H183*unit_costs!$D$7","v":464256},{"$f":"G183*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},3796317.4185799998]
[null,19987733,"CTN001","WATCHEM WEST P8 ISO",26,47873.87,26,114,"SC",1,{"$f":"F184*unit_costs!$D$6/1000","v":3037166.1866700002},{"$f":"H184*unit_costs!$D$7","v":367536},{"$f":"G184*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},3608822.1866700002]
[null,19987751,"CTN001","WATCHEM WEST P9 ISO",26,44567.12,26,148,"SC",1,{"$f":"F185*unit_costs!$D$6/1000","v":2827382.65992},{"$f":"H185*unit_costs!$D$7","v":477152},{"$f":"G185*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},3508654.65992]
[null,19988381,"CTN001","THALIA P2 ISO",18,19410.43,18,106,"SC",1,{"$f":"F186*unit_costs!$D$6/1000","v":1231417.0896300001},{"$f":"H186*unit_costs!$D$7","v":341744},{"$f":"G186*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},1718065.0896300001]
[null,19988615,"CTN001","BIRCHIP P142 ISO",1,3561.95,1,13,"SC",1,{"$f":"F187*unit_costs!$D$6/1000","v":225973.66994999998},{"$f":"H187*unit_costs!$D$7","v":41912},{"$f":"G187*unit_costs!$D$8","v":7402},{"$f":"unit_costs!$D$9","v":11668},286955.66995000001]
[null,19988805,"CTN001","BIRCHIP P2 ISO",23,43407.17,23,159,"SC",1,{"$f":"F188*unit_costs!$D$6/1000","v":2753794.2719699997},{"$f":"H188*unit_costs!$D$7","v":512616},{"$f":"G188*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},3448324.2719699997]
[null,19989164,"CTN002","FEEDLOT P17 ISO",4,8444.7900000000009,4,34,"SC",1,{"$f":"F189*unit_costs!$D$6/1000","v":535745.92239000008},{"$f":"H189*unit_costs!$D$7","v":109616},{"$f":"G189*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},686637.92239000008]
[null,19990018,"CTN006","WOOROONOOK P160 ISO",31,44243.13,31,175,"SC",1,{"$f":"F190*unit_costs!$D$6/1000","v":2806828.4103299999},{"$f":"H190*unit_costs!$D$7","v":564200},{"$f":"G190*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},3612158.4103299999]
[null,19990806,"CTN006","ST ARNAUD P102 ISO",22,31884.74,22,117,"SC",1,{"$f":"F191*unit_costs!$D$6/1000","v":2022799.7903400001},{"$f":"H191*unit_costs!$D$7","v":377208},{"$f":"G191*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},2574519.7903399998]
[null,19991451,"CTN006","DONALD SOUTH E ISO",21,29029.72,21,130,"SC",1,{"$f":"F192*unit_costs!$D$6/1000","v":1841674.46652},{"$f":"H192*unit_costs!$D$7","v":419120},{"$f":"G192*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},2427904.4665200002]
[null,19992125,"CTN006","BURRUMBITE P4 ISO",10,7695.49,10,37,"SC",1,{"$f":"F193*unit_costs!$D$6/1000","v":488209.58108999999},{"$f":"H193*unit_costs!$D$7","v":119288},{"$f":"G193*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},693185.58108999999]
[null,19992601,"CTN006","WINJALLOCK P17 ISO",31,35226.26,31,145,"SC",1,{"$f":"F194*unit_costs!$D$6/1000","v":2234789.1606600005},{"$f":"H194*unit_costs!$D$7","v":467480},{"$f":"G194*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},2943399.1606600005]
[null,19992817,"CTN006","TRAYNORS P18 ISO",15,20318.580000000002,15,54,"SC",1,{"$f":"F195*unit_costs!$D$6/1000","v":1289031.0337800002},{"$f":"H195*unit_costs!$D$7","v":174096},{"$f":"G195*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1585825.0337800002]
[null,19993099,"CTN006","BALDWIN ISO 3",5,10133.85,5,33,"SC",1,{"$f":"F196*unit_costs!$D$6/1000","v":642901.57785},{"$f":"H196*unit_costs!$D$7","v":106392},{"$f":"G196*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},797971.57785]
[null,19993986,"CTN006","BANYENA P7 ISO",21,23552.32,21,62,"SC",1,{"$f":"F197*unit_costs!$D$6/1000","v":1494182.73312},{"$f":"H197*unit_costs!$D$7","v":199888},{"$f":"G197*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},1861180.73312]
[null,19994540,"CTN006","ST ARNAUD P193 ISO",5,13423.35,5,54,"SC",1,{"$f":"F198*unit_costs!$D$6/1000","v":851590.74735000008},{"$f":"H198*unit_costs!$D$7","v":174096},{"$f":"G198*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},1074364.7473500001]
[null,19995060,"CTN004","KOOREH P44 ISO",29,29978.92,24,111,"SC",1,{"$f":"F199*unit_costs!$D$6/1000","v":1901892.6637199998},{"$f":"H199*unit_costs!$D$7","v":357864},{"$f":"G199*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K199:N199)","v":2449072.6637199996}]
[null,19995958,"CTN004","KOOREH P11 ISO",10,9127.9,10,33,"SC",1,{"$f":"F200*unit_costs!$D$6/1000","v":579083.10389999999},{"$f":"H200*unit_costs!$D$7","v":106392},{"$f":"G200*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},771163.10389999999]
[null,19996768,"MRO005","STUART MILL STH P2 ISO",7,4408.42,7,22,"SC",1,{"$f":"F201*unit_costs!$D$6/1000","v":279674.57322000002},{"$f":"H201*unit_costs!$D$7","v":70928},{"$f":"G201*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},414084.57322000002]
[null,19998733,"CHA006","GLADFIELD PARK P10 ISO",20,15779.31,20,58,"SC",1,{"$f":"F202*unit_costs!$D$6/1000","v":1001055.2057099999},{"$f":"H202*unit_costs!$D$7","v":186992},{"$f":"G202*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},1347755.2057099999]
[null,19998982,"BMH003","FISKVILLE P6 ISO",12,7902.41,12,37,"SC",1,{"$f":"F203*unit_costs!$D$6/1000","v":501336.79281000001},{"$f":"H203*unit_costs!$D$7","v":119288},{"$f":"G203*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},721116.79281000001]
[null,19999269,"BMH003","MOUNTWALL P147 ISO",17,4553.25,17,40,"SC",1,{"$f":"F204*unit_costs!$D$6/1000","v":288862.73324999999},{"$f":"H204*unit_costs!$D$7","v":128960},{"$f":"G204*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},555324.73325000005]
[null,20011475,"CTN003","SUMMERHAYES P20 ISO",6,9065.6200000000008,6,37,"SC",1,{"$f":"F205*unit_costs!$D$6/1000","v":575131.99842000008},{"$f":"H205*unit_costs!$D$7","v":119288},{"$f":"G205*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},750499.99842000008]
[null,20011614,"CTN003","BERRIWILLOCK SOUTH P11 ISO",13,22957.08,13,78,"SC",1,{"$f":"F206*unit_costs!$D$6/1000","v":1456420.1122800002},{"$f":"H206*unit_costs!$D$7","v":251472},{"$f":"G206*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1815786.1122800002]
[null,20011643,"CTN003","BERRI EAST P3 ISO",8,15558.25,6,52,"SC",1,{"$f":"F207*unit_costs!$D$6/1000","v":987030.93825000001},{"$f":"H207*unit_costs!$D$7","v":167648},{"$f":"G207*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},1210758.9382500001]
[null,20011694,"SHL001","CHILLINGOLLAH P119 ISO",8,3673.44,8,27,"SC",1,{"$f":"F208*unit_costs!$D$6/1000","v":233046.70703999998},{"$f":"H208*unit_costs!$D$7","v":87048},{"$f":"G208*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},390978.70704000001]
[null,20012130,"HTN032","WARRAYURE ESTATE P5 ISO",15,18798.47,15,76,"SC",1,{"$f":"F209*unit_costs!$D$6/1000","v":1192593.7352700001},{"$f":"H209*unit_costs!$D$7","v":245024},{"$f":"G209*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1560315.7352700001]
[null,20014178,"KGT003","SNAKE P8 ISO",13,4097,13,23,"SC",1,{"$f":"F210*unit_costs!$D$6/1000","v":259917.777},{"$f":"H210*unit_costs!$D$7","v":74152},{"$f":"G210*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},441963.777]
[null,20014721,"KGT003","ORCHARD P10 ISO",12,690.51,12,12,"SC",1,{"$f":"F211*unit_costs!$D$6/1000","v":43806.644909999995},{"$f":"H211*unit_costs!$D$7","v":38688},{"$f":"G211*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},182986.64491]
[null,20015446,"SHL001","GOWANFORD P18 ISO",4,6055.18,4,25,"SC",1,{"$f":"F212*unit_costs!$D$6/1000","v":384146.67437999998},{"$f":"H212*unit_costs!$D$7","v":80600},{"$f":"G212*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},506022.67437999998]
[null,20016842,"SHL001","MEATIAN P40 ISO",15,17203.75,15,36,"SC",1,{"$f":"F213*unit_costs!$D$6/1000","v":1091423.10375},{"$f":"H213*unit_costs!$D$7","v":116064},{"$f":"G213*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1330185.10375]
[null,20017124,"SHL001","ROBSON SWER P1 ISO",34,37001.730000000003,27,136,"SC",1,{"$f":"F214*unit_costs!$D$6/1000","v":2347426.7529300004},{"$f":"H214*unit_costs!$D$7","v":438464},{"$f":"G214*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},2997412.7529300004]
[null,20017143,"CTN003","LALBERT P45 ISO",22,32515.66,15,108,"SC",1,{"$f":"F215*unit_costs!$D$6/1000","v":2062825.98606},{"$f":"H215*unit_costs!$D$7","v":348192},{"$f":"G215*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},2533715.98606]
[null,20018539,"CTN003","ELVYNWOOD P9 ISO",4,4369.05,4,3,"SC",1,{"$f":"F216*unit_costs!$D$6/1000","v":277176.90104999999},{"$f":"H216*unit_costs!$D$7","v":9672},{"$f":"G216*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},328124.90104999999]
[null,20019070,"SHL001","MUMBEL P1A ISO",4,8334.83,4,31,"SC",1,{"$f":"F217*unit_costs!$D$6/1000","v":528769.95002999995},{"$f":"H217*unit_costs!$D$7","v":99944},{"$f":"G217*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},669989.95002999995]
[null,20020939,"CTN003","BUDGERUM WEST P3 ISO",8,14634.24,8,72,"SC",1,{"$f":"F218*unit_costs!$D$6/1000","v":928410.81984000001},{"$f":"H218*unit_costs!$D$7","v":232128},{"$f":"G218*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},1231422.81984]
[null,20021045,"CTN003","QUAMBATOOK SOUTH P13 ISO",29,53795.14,29,206,"SC",1,{"$f":"F219*unit_costs!$D$6/1000","v":3412817.4767399998},{"$f":"H219*unit_costs!$D$7","v":664144},{"$f":"G219*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},4303287.4767399998]
[null,20023138,"HSM004","HARROW P63 ISO",45,37570.1,21,134,"SC",1,{"$f":"F220*unit_costs!$D$6/1000","v":2383484.7141},{"$f":"H220*unit_costs!$D$7","v":432016},{"$f":"G220*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},2982610.7141]
[null,20024176,"CHM011","JALLAKIN P10 ISO",28,30990.1,28,140,"SC",1,{"$f":"F221*unit_costs!$D$6/1000","v":1966042.9341},{"$f":"H221*unit_costs!$D$7","v":451360},{"$f":"G221*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},2636326.9341000002]
[null,20024833,"CHM011","THA ONA P1 ISO",6,4885.97,6,25,"SC",1,{"$f":"F222*unit_costs!$D$6/1000","v":309970.82277000003},{"$f":"H222*unit_costs!$D$7","v":80600},{"$f":"G222*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},446650.82277000003]
[null,20025353,"HSM001","KNAWING P2 ISO",14,16812.52,14,54,"SC",1,{"$f":"F223*unit_costs!$D$6/1000","v":1066603.0813200001},{"$f":"H223*unit_costs!$D$7","v":174096},{"$f":"G223*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1355995.0813200001]
[null,20025741,"HSM002","BRIMPAEN P79 ISO",18,20174.080000000002,18,74,"SC",1,{"$f":"F224*unit_costs!$D$6/1000","v":1279863.8092800002},{"$f":"H224*unit_costs!$D$7","v":238576},{"$f":"G224*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},1663343.8092800002]
[null,20026023,"HSM002","BRIMPAEN 114 ISO",22,35380.050000000003,22,28,"SC",1,{"$f":"F225*unit_costs!$D$6/1000","v":2244545.7520500002},{"$f":"H225*unit_costs!$D$7","v":90272},{"$f":"G225*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},2509329.7520500002]
[null,20026976,"HTN032","BULLAWIN P4 ISOLATING ISO",7,2210.87,7,33,"SC",1,{"$f":"F226*unit_costs!$D$6/1000","v":140259.80366999999},{"$f":"H226*unit_costs!$D$7","v":106392},{"$f":"G226*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},310133.80366999999]
[null,20027247,"CHM011","POWERS CREEK P32 ISO",38,43988.160000000003,38,92,"SC",1,{"$f":"F227*unit_costs!$D$6/1000","v":2790652.8585600005},{"$f":"H227*unit_costs!$D$7","v":296608},{"$f":"G227*unit_costs!$D$8","v":281276},{"$f":"unit_costs!$D$9","v":11668},3380204.8585600005]
[null,20027738,"CHM011","FULLERTON RD P7 ISO",10,7166.1,10,42,"SC",1,{"$f":"F228*unit_costs!$D$6/1000","v":454624.55010000005},{"$f":"H228*unit_costs!$D$7","v":135408},{"$f":"G228*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},675720.55010000011]
[null,20028152,"HSM004","CRAIGNOOK P18 ISO",6,1988.28,3,7,"SC",1,{"$f":"F229*unit_costs!$D$6/1000","v":126138.47148000001},{"$f":"H229*unit_costs!$D$7","v":22568},{"$f":"G229*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},182580.47148000001]
[null,20028291,"HSM004","ST EVINS P1 ISO",28,22753.16,16,79,"SC",1,{"$f":"F230*unit_costs!$D$6/1000","v":1443483.2235599998},{"$f":"H230*unit_costs!$D$7","v":254696},{"$f":"G230*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1828279.2235599998]
[null,20028837,"CHM011","AVONDALE P2 ISO",12,9794.86,9,33,"SC",1,{"$f":"F231*unit_costs!$D$6/1000","v":621395.71325999999},{"$f":"H231*unit_costs!$D$7","v":106392},{"$f":"G231*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},806073.71325999999]
[null,20028922,"CHM011","MCCABE P6 ISO",3,5997.81,3,20,"SC",1,{"$f":"F232*unit_costs!$D$6/1000","v":380507.06421000004},{"$f":"H232*unit_costs!$D$7","v":64480},{"$f":"G232*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},478861.06421000004]
[null,20029475,"CHM011","TARRAYOUKYAN P75 ISO",13,7833.72,8,27,"SC",1,{"$f":"F233*unit_costs!$D$6/1000","v":496979.03052000003},{"$f":"H233*unit_costs!$D$7","v":87048},{"$f":"G233*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},654911.03052000003]
[null,20031167,"HSM002","DOUGLAS P37 ISO",25,23528.29,25,128,"SC",1,{"$f":"F234*unit_costs!$D$6/1000","v":1492658.2458900001},{"$f":"H234*unit_costs!$D$7","v":412672},{"$f":"G234*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},2102048.2458899999]
[null,20031317,"HSM002","BALMORAL P234 ISO",5,9074.94,5,28,"SC",1,{"$f":"F235*unit_costs!$D$6/1000","v":575723.26854000008},{"$f":"H235*unit_costs!$D$7","v":90272},{"$f":"G235*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},714673.26854000008]
[null,20031621,"HSM002","GLENVALE P6 ISO",10,17080.41,10,55,"SC",1,{"$f":"F236*unit_costs!$D$6/1000","v":1083598.2908099999},{"$f":"H236*unit_costs!$D$7","v":177320},{"$f":"G236*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},1346606.2908099999]
[null,20033571,"HSM002","PERNS LANE ISO 5",8,8274.91,8,30,"SC",1,{"$f":"F237*unit_costs!$D$6/1000","v":524968.56530999998},{"$f":"H237*unit_costs!$D$7","v":96720},{"$f":"G237*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},692572.56530999998]
[null,20037638,"CHM011","KIANYA P2 ISO",16,7940.46,11,47,"SC",1,{"$f":"F238*unit_costs!$D$6/1000","v":503750.72286000004},{"$f":"H238*unit_costs!$D$7","v":151528},{"$f":"G238*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},748368.7228600001]
[null,20038569,"KGT004","LODDON RIVER P88 ISO",17,30117.94,17,65,"SC",1,{"$f":"F239*unit_costs!$D$6/1000","v":1910712.2315400001},{"$f":"H239*unit_costs!$D$7","v":209560},{"$f":"G239*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},2257774.2315400001]
[null,20041373,"SHL001","TEEVEE P11 ISO",15,27670.99,12,76,"SC",1,{"$f":"F240*unit_costs!$D$6/1000","v":1755475.2765900001},{"$f":"H240*unit_costs!$D$7","v":245024},{"$f":"G240*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},2100991.2765899999]
[null,20045998,"KGT004","BAEL BAEL NORTH P1 ISO",20,29718.07,20,118,"SC",1,{"$f":"F241*unit_costs!$D$6/1000","v":1885344.0788699999},{"$f":"H241*unit_costs!$D$7","v":380432},{"$f":"G241*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},2425484.0788699999]
[null,20046375,"KGT004","NORMANVILLE P2 ISO",14,15528.86,14,95,"SC",1,{"$f":"F242*unit_costs!$D$6/1000","v":985166.40726000001},{"$f":"H242*unit_costs!$D$7","v":306280},{"$f":"G242*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1406742.40726]
[null,20046951,"KGT004","LODDON RIVER P74 ISO",26,33952.06,26,125,"SC",1,{"$f":"F243*unit_costs!$D$6/1000","v":2153952.63846},{"$f":"H243*unit_costs!$D$7","v":403000},{"$f":"G243*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},2761072.63846]
[null,20048858,"KGT003","KOROOP WEST P4 ISO",16,7204.3899999999994,16,57,"SC",1,{"$f":"F244*unit_costs!$D$6/1000","v":457053.70598999993},{"$f":"H244*unit_costs!$D$7","v":183768},{"$f":"G244*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},770921.70598999993]
[null,20050369,"KGT003","LANCASTER P5 ISO",6,206.98,6,2,"SC",1,{"$f":"F245*unit_costs!$D$6/1000","v":13131.018179999999},{"$f":"H245*unit_costs!$D$7","v":6448},{"$f":"G245*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},75659.018179999999]
[null,20051784,"CHA003","MC MILLANS P4 ISO",7,3869.47,7,19,"SC",1,{"$f":"F246*unit_costs!$D$6/1000","v":245483.04626999999},{"$f":"H246*unit_costs!$D$7","v":61256},{"$f":"G246*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},370221.04626999999]
[null,20052528,"CHA006","COHUNA P148 ISO",13,12239.1,13,50,"SC",1,{"$f":"F247*unit_costs!$D$6/1000","v":776460.74310000008},{"$f":"H247*unit_costs!$D$7","v":161200},{"$f":"G247*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1045554.7431000001]
[null,20053664,"CHA006","SWAMP P20 ISO",9,8554.4,9,36,"SC",1,{"$f":"F248*unit_costs!$D$6/1000","v":542699.69039999996},{"$f":"H248*unit_costs!$D$7","v":116064},{"$f":"G248*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},737049.69039999996]
[null,20055874,"CHA006","MACORNA P34 ISO",10,11693.94,10,28,"SC",1,{"$f":"F249*unit_costs!$D$6/1000","v":741875.24754000013},{"$f":"H249*unit_costs!$D$7","v":90272},{"$f":"G249*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},917835.24754000013]
[null,20055892,"CHA006","MINCHA P11 ISO",25,24665.98,25,110,"SC",1,{"$f":"F250*unit_costs!$D$6/1000","v":1564834.4371800001},{"$f":"H250*unit_costs!$D$7","v":354640},{"$f":"G250*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},2116192.4371800004]
[null,20057094,"CHA005","HADDON P8 ISO",8,2318.59,8,16,"SC",1,{"$f":"F251*unit_costs!$D$6/1000","v":147093.66819},{"$f":"H251*unit_costs!$D$7","v":51584},{"$f":"G251*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},269561.66819]
[null,20062674,"OYN001","TORRITA NTH P7 ISO",11,21585.91,11,79,"SC",1,{"$f":"F252*unit_costs!$D$6/1000","v":1369431.71631},{"$f":"H252*unit_costs!$D$7","v":254696},{"$f":"G252*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},1717217.71631]
[null,20062890,"OYN001","UNDERBOOL SOUTH P8 ISO",12,25119.17,12,91,"SC",1,{"$f":"F253*unit_costs!$D$6/1000","v":1593585.2639699997},{"$f":"H253*unit_costs!$D$7","v":293384},{"$f":"G253*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1987461.2639699997]
[null,20063458,"OYN005","NUNGA EAST P1 ISO",4,8151.22,4,30,"SC",1,{"$f":"F254*unit_costs!$D$6/1000","v":517121.54802000005},{"$f":"H254*unit_costs!$D$7","v":96720},{"$f":"G254*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},655117.5480200001]
[null,20064360,"OYN005","TEMPY NORTH P1 ISO",16,20469.04,16,105,"SC",1,{"$f":"F255*unit_costs!$D$6/1000","v":1298576.3666400001},{"$f":"H255*unit_costs!$D$7","v":338520},{"$f":"G255*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1767196.3666400001]
[null,20064499,"OYN003","KIAMAL EAST P1 ISO",12,20686.84,12,69,"SC",1,{"$f":"F256*unit_costs!$D$6/1000","v":1312393.81644},{"$f":"H256*unit_costs!$D$7","v":222456},{"$f":"G256*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1635341.81644]
[null,20064881,"OYN001","OUYEN WEST P3 ISO",11,27295,11,95,"SC",1,{"$f":"F257*unit_costs!$D$6/1000","v":1731622.095},{"$f":"H257*unit_costs!$D$7","v":306280},{"$f":"G257*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},2130992.0949999997]
[null,20064921,"OYN003","OUYEN EAST ISO 2",3,4532.28,3,6,"SC",1,{"$f":"F258*unit_costs!$D$6/1000","v":287532.37547999999},{"$f":"H258*unit_costs!$D$7","v":19344},{"$f":"G258*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},340750.37547999999]
[null,20065390,"OYN001","GALAH SOUTH ISO 2",5,8364.83,5,4,"SC",1,{"$f":"F259*unit_costs!$D$6/1000","v":530673.18002999993},{"$f":"H259*unit_costs!$D$7","v":12896},{"$f":"G259*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},592247.18002999993]
[null,20065430,"OYN001","BOULKA SOUTH P8 ISO",12,28644.080000000002,12,102,"SC",1,{"$f":"F260*unit_costs!$D$6/1000","v":1817209.0792800002},{"$f":"H260*unit_costs!$D$7","v":328848},{"$f":"G260*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},2246549.0792800002]
[null,20069389,"SHL002","YARRABY P1 ISO",15,28270.03,15,135,"SC",1,{"$f":"F261*unit_costs!$D$6/1000","v":1793478.9732300001},{"$f":"H261*unit_costs!$D$7","v":435240},{"$f":"G261*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},2351416.9732300001]
[null,20071988,"SHL002","PIRA P46 ISO",19,45659.37,19,160,"SC",1,{"$f":"F262*unit_costs!$D$6/1000","v":2896676.0921700001},{"$f":"H262*unit_costs!$D$7","v":515840},{"$f":"G262*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},3564822.0921700001]
[null,20072996,"BBD014","KOOLOONONG P50 ISO",11,29042.639999999999,9,116,"SC",1,{"$f":"F263*unit_costs!$D$6/1000","v":1842494.12424},{"$f":"H263*unit_costs!$D$7","v":373984},{"$f":"G263*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K263:N263)","v":2294764.1242399998}]
[null,20074279,"BBD014",null,17,49233.919999999998,16,205,"SC",1,{"$f":"F264*unit_costs!$D$6/1000","v":3123449.1187199997},{"$f":"H264*unit_costs!$D$7","v":660920},{"$f":"G264*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},3914469.1187199997]
[null,20075900,"OYN003","LEITPAR P2 ISO",11,26177.4,11,97,"SC",1,{"$f":"F265*unit_costs!$D$6/1000","v":1660720.4334},{"$f":"H265*unit_costs!$D$7","v":312728},{"$f":"G265*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},2066538.4334]
[null,20076061,"OYN003","MANANGATANG P291 ISO",23,46514.9,23,170,"SC",1,{"$f":"F266*unit_costs!$D$6/1000","v":2950951.7708999999},{"$f":"H266*unit_costs!$D$7","v":548080},{"$f":"G266*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},3680945.7708999999]
[null,20076178,"OYN003","WINNAMBOOL P3 ISO",17,35223.370000000003,17,144,"SC",1,{"$f":"F267*unit_costs!$D$6/1000","v":2234605.81617},{"$f":"H267*unit_costs!$D$7","v":464256},{"$f":"G267*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},2836363.81617]
[null,20076394,"SHL002","WAHPOOL P10 ISO",17,18289.75,17,124,"SC",1,{"$f":"F268*unit_costs!$D$6/1000","v":1160320.02975},{"$f":"H268*unit_costs!$D$7","v":399776},{"$f":"G268*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1697598.02975]
[null,20076467,"SHL002","MANANGATANG P208 ISO",14,31620.27,14,129,"SC",1,{"$f":"F269*unit_costs!$D$6/1000","v":2006021.54907},{"$f":"H269*unit_costs!$D$7","v":415896},{"$f":"G269*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},2537213.5490699997]
[null,20080192,"MNA034","HILL P18 ISO",7,3479.45,7,15,"SC",1,{"$f":"F270*unit_costs!$D$6/1000","v":220739.78744999997},{"$f":"H270*unit_costs!$D$7","v":48360},{"$f":"G270*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},332581.78744999995]
[null,20082058,"MRO005","REDBANK NORTH ISO 8",4,5685.0499999999993,4,22,"SC",1,{"$f":"F271*unit_costs!$D$6/1000","v":360665.25704999996},{"$f":"H271*unit_costs!$D$7","v":70928},{"$f":"G271*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},472869.25704999996]
[null,20087488,"MRO005","TANWOOD P2 ISO",29,29275.55,29,111,"SC",1,{"$f":"F272*unit_costs!$D$6/1000","v":1857270.1675499999},{"$f":"H272*unit_costs!$D$7","v":357864},{"$f":"G272*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},2441460.1675499999]
[null,20088998,"STL007","LANDSBOROUGH P306 ISO",31,22653.57,31,33,"SC",1,{"$f":"F273*unit_costs!$D$6/1000","v":1437165.1343699999},{"$f":"H273*unit_costs!$D$7","v":106392},{"$f":"G273*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},1784687.1343699999]
[null,20089423,"STL007","MALAKOFF ISO 4",23,35504.92,23,73,"SC",1,{"$f":"F274*unit_costs!$D$6/1000","v":2252467.6297199996},{"$f":"H274*unit_costs!$D$7","v":235352},{"$f":"G274*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},2669733.6297199996]
[null,20090442,"ART023","BEN NEVIS 17 ISO",3,2206.91,3,12,"SC",1,{"$f":"F275*unit_costs!$D$6/1000","v":140008.57730999999},{"$f":"H275*unit_costs!$D$7","v":38688},{"$f":"G275*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},212570.57730999999]
[null,20090768,"ART023","WARRAK P116 ISO",67,32116.5,35,181,"SC",1,{"$f":"F276*unit_costs!$D$6/1000","v":2037502.8765},{"$f":"H276*unit_costs!$D$7","v":583544},{"$f":"G276*unit_costs!$D$8","v":259070},{"$f":"unit_costs!$D$9","v":11668},2891784.8765000002]
[null,20092142,"BAS011","LOOKOUTHILL P48 ISO",45,22033.98,45,140,"SC",1,{"$f":"F277*unit_costs!$D$6/1000","v":1397857.7251800001},{"$f":"H277*unit_costs!$D$7","v":451360},{"$f":"G277*unit_costs!$D$8","v":333090},{"$f":"unit_costs!$D$9","v":11668},2193975.7251800001]
[null,20096386,"STL006","DEEP EAST ISO 374L",39,19000.060000000001,39,53,"SC",1,{"$f":"F278*unit_costs!$D$6/1000","v":1205382.8064600001},{"$f":"H278*unit_costs!$D$7","v":170872},{"$f":"G278*unit_costs!$D$8","v":288678},{"$f":"unit_costs!$D$9","v":11668},1676600.8064600001]
[null,20098479,"STL005","HALLS GAP P48 ISO",30,15102.8,30,71,"SC",1,{"$f":"F279*unit_costs!$D$6/1000","v":958136.73479999998},{"$f":"H279*unit_costs!$D$7","v":228904},{"$f":"G279*unit_costs!$D$8","v":222060},{"$f":"unit_costs!$D$9","v":11668},1420768.7348]
[null,20100352,"ART031","GRANGE P1 ISO",28,16756.919999999998,28,70,"SC",1,{"$f":"F280*unit_costs!$D$6/1000","v":1063075.7617199998},{"$f":"H280*unit_costs!$D$7","v":225680},{"$f":"G280*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},1507679.7617199998]
[null,20101686,"STL005","POMONAL P41 ISO",30,16941.87,24,136,"SC",1,{"$f":"F281*unit_costs!$D$6/1000","v":1074809.1746699999},{"$f":"H281*unit_costs!$D$7","v":438464},{"$f":"G281*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},1702589.1746699999]
[null,20102111,"STL005","POMONAL P70 ISO",22,2722.27,17,28,"SC",1,{"$f":"F282*unit_costs!$D$6/1000","v":172703.53107},{"$f":"H282*unit_costs!$D$7","v":90272},{"$f":"G282*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},400477.53107000003]
[null,20102250,"STL005","BONOLLO P1E ISO",8,4884.3,5,18,"SC",1,{"$f":"F283*unit_costs!$D$6/1000","v":309864.8763},{"$f":"H283*unit_costs!$D$7","v":58032},{"$f":"G283*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},416574.8763]
[null,20103057,"ART031","MOSVALE ISO 3",4,4997.53,4,18,"SC",1,{"$f":"F284*unit_costs!$D$6/1000","v":317048.30072999996},{"$f":"H284*unit_costs!$D$7","v":58032},{"$f":"G284*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},416356.30072999996]
[null,20103196,"ART031","RHYMNEY 7 ISO",29,17870.740000000002,29,96,"SC",1,{"$f":"F285*unit_costs!$D$6/1000","v":1133737.6163400002},{"$f":"H285*unit_costs!$D$7","v":309504},{"$f":"G285*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},1669567.6163400002]
[null,20106367,"ART033","WANGENIP ISO 1",3,3718.55,3,15,"SC",1,{"$f":"F286*unit_costs!$D$6/1000","v":235908.53055000002},{"$f":"H286*unit_costs!$D$7","v":48360},{"$f":"G286*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},318142.53055000002]
[null,20107962,"ART033","MOUNTWILL 68 ISO",13,12510.87,13,67,"SC",1,{"$f":"F287*unit_costs!$D$6/1000","v":793702.1036700001},{"$f":"H287*unit_costs!$D$7","v":216008},{"$f":"G287*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1117604.1036700001]
[null,20108504,"ART033","BANMOY P104 ISO",34,9168.99,21,62,"SC",1,{"$f":"F288*unit_costs!$D$6/1000","v":581689.89459000004},{"$f":"H288*unit_costs!$D$7","v":199888},{"$f":"G288*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},948687.89459000004]
[null,20108607,"ART023","GLENLOFTY ISO 2",16,10643.51,10,38,"SC",1,{"$f":"F289*unit_costs!$D$6/1000","v":675234.91790999996},{"$f":"H289*unit_costs!$D$7","v":122512},{"$f":"G289*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},883434.91790999996]
[null,20109241,"NKA006","BEARII P30 ISO",26,7662.81,26,17,"SC",1,{"$f":"F290*unit_costs!$D$6/1000","v":486136.32921000005},{"$f":"H290*unit_costs!$D$7","v":54808},{"$f":"G290*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},745064.32921000011]
[null,20118378,"STN011","MIDLAND HWY P122 ISO",31,23604.87,31,104,"SC",1,{"$f":"F291*unit_costs!$D$6/1000","v":1497516.5576699998},{"$f":"H291*unit_costs!$D$7","v":335296},{"$f":"G291*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},2073942.5576699998]
[null,20119980,"STN024","WATER TRUST ISO P9A",24,26771.95,24,56,"SC",1,{"$f":"F292*unit_costs!$D$6/1000","v":1698439.2799500001},{"$f":"H292*unit_costs!$D$7","v":180544},{"$f":"G292*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},2068299.2799500001]
[null,20120064,"SHN024","LANE P8 ISO",19,12295,19,63,"SC",1,{"$f":"F293*unit_costs!$D$6/1000","v":780007.09499999997},{"$f":"H293*unit_costs!$D$7","v":203112},{"$f":"G293*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1135425.095]
[null,20121766,"STN024","CURRAWA P9 ISO",23,20500.259999999998,23,69,"SC",1,{"$f":"F294*unit_costs!$D$6/1000","v":1300556.9946599999},{"$f":"H294*unit_costs!$D$7","v":222456},{"$f":"G294*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},1704926.9946599999]
[null,20133605,"MNA014","LANGI ISO 7",15,5571.18,15,44,"SC",1,{"$f":"F295*unit_costs!$D$6/1000","v":353441.23038000002},{"$f":"H295*unit_costs!$D$7","v":141856},{"$f":"G295*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},617995.23038000008]
[null,20133777,"KYM003","UNDERA P15 ISO",10,2325.39,10,21,"SC",1,{"$f":"F296*unit_costs!$D$6/1000","v":147525.06698999999},{"$f":"H296*unit_costs!$D$7","v":67704},{"$f":"G296*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},300917.06698999996]
[null,20136175,"MNA014","COHENS PUMP P26 ISO",17,3689.87,17,34,"SC",1,{"$f":"F297*unit_costs!$D$6/1000","v":234089.04267},{"$f":"H297*unit_costs!$D$7","v":109616},{"$f":"G297*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},481207.04267]
[null,20150082,"STN011","SEACH P2A ISO",26,30611.41,26,117,"SC",1,{"$f":"F298*unit_costs!$D$6/1000","v":1942018.46181},{"$f":"H298*unit_costs!$D$7","v":377208},{"$f":"G298*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},2523346.4618100002]
[null,20151196,"ART033","YENDELLOCK ISO 1",3,4758.0200000000004,3,17,"SC",1,{"$f":"F299*unit_costs!$D$6/1000","v":301853.54682000005},{"$f":"H299*unit_costs!$D$7","v":54808},{"$f":"G299*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},390535.54682000005]
[null,20153015,"HTN032","GLENHEARD P18 ISO",3,4464.68,3,14,"SC",1,{"$f":"F300*unit_costs!$D$6/1000","v":283243.76387999998},{"$f":"H300*unit_costs!$D$7","v":45136},{"$f":"G300*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},362253.76387999998]
[null,20154279,"ART033","MININERA P77 ISO",4,3680.85,4,157,"SC",1,{"$f":"F301*unit_costs!$D$6/1000","v":233516.80484999999},{"$f":"H301*unit_costs!$D$7","v":506168},{"$f":"G301*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},780960.80484999996]
[null,20154781,"HTN032","GELNTHOMPSON SOUTH P20 ISO",37,34617.19,37,126,"SC",1,{"$f":"F302*unit_costs!$D$6/1000","v":2196149.1507899999},{"$f":"H302*unit_costs!$D$7","v":406224},{"$f":"G302*unit_costs!$D$8","v":273874},{"$f":"unit_costs!$D$9","v":11668},2887915.1507899999]
[null,20155756,"ART033","ROONGA ISO 4",14,11356.69,14,56,"SC",1,{"$f":"F303*unit_costs!$D$6/1000","v":720479.77029000013},{"$f":"H303*unit_costs!$D$7","v":180544},{"$f":"G303*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1016319.7702900001]
[null,20158553,"ART033","MALIN 20 ISO",3,5382.33,3,19,"SC",1,{"$f":"F304*unit_costs!$D$6/1000","v":341460.39752999996},{"$f":"H304*unit_costs!$D$7","v":61256},{"$f":"G304*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},436590.39752999996]
[null,20158604,"TRG022","BERRAMBOOL ISO P3",30,61837.48,30,47,"SC",1,{"$f":"F305*unit_costs!$D$6/1000","v":3923031.5686800005},{"$f":"H305*unit_costs!$D$7","v":151528},{"$f":"G305*unit_costs!$D$8","v":222060},{"$f":"unit_costs!$D$9","v":11668},4308287.5686800005]
[null,20162748,"CDN006","FYANS-LUCAS ISO 1A",4,238.67,4,22,"SC",1,{"$f":"F306*unit_costs!$D$6/1000","v":15141.463469999999},{"$f":"H306*unit_costs!$D$7","v":70928},{"$f":"G306*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},127345.46347]
[null,20162817,"TRG022","KYNUNA NTH ISO P1",19,56901.8,19,115,"SC",1,{"$f":"F307*unit_costs!$D$6/1000","v":3609907.0938000004},{"$f":"H307*unit_costs!$D$7","v":370760},{"$f":"G307*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},4132973.0938000004]
[null,20163297,"MRO008","MOUNTAIN HUT P353 ISO",8,10595.32,8,43,"SC",1,{"$f":"F308*unit_costs!$D$6/1000","v":672177.69611999998},{"$f":"H308*unit_costs!$D$7","v":138632},{"$f":"G308*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},881693.69611999998]
[null,20163513,"MRO008","LAMPLOUGH P34 ISO",45,29024.03,45,109,"SC",1,{"$f":"F309*unit_costs!$D$6/1000","v":1841313.4872300001},{"$f":"H309*unit_costs!$D$7","v":351416},{"$f":"G309*unit_costs!$D$8","v":333090},{"$f":"unit_costs!$D$9","v":11668},2537487.4872300001]
[null,20166904,"BAS011","LEONARD P13 ISO",28,7923.63,28,50,"SC",1,{"$f":"F310*unit_costs!$D$6/1000","v":502683.01082999998},{"$f":"H310*unit_costs!$D$7","v":161200},{"$f":"G310*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},882807.01083000004]
[null,20167987,"BAS011","TRAWALLA 28 ISO",17,20643.98,17,80,"SC",1,{"$f":"F311*unit_costs!$D$6/1000","v":1309674.7351800001},{"$f":"H311*unit_costs!$D$7","v":257920},{"$f":"G311*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1705096.7351800001]
[null,20169820,"BAS033","LINTSOUTH P1 ISO",21,5625.75,12,53,"SC",1,{"$f":"F312*unit_costs!$D$6/1000","v":356903.20575000002},{"$f":"H312*unit_costs!$D$7","v":170872},{"$f":"G312*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},628267.20574999996]
[null,20170058,"BAS011","STONELEIGH 126 ISO",16,18975.62,16,78,"SC",1,{"$f":"F313*unit_costs!$D$6/1000","v":1203832.3084199999},{"$f":"H313*unit_costs!$D$7","v":251472},{"$f":"G313*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1585404.3084199999]
[null,20171132,"BAS033","WHATELEY P1 ISO",5,6386.85,5,25,"SC",1,{"$f":"F314*unit_costs!$D$6/1000","v":405188.15085000003},{"$f":"H314*unit_costs!$D$7","v":80600},{"$f":"G314*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},534466.15085000009]
[null,20171162,"BAS033","MANNIBADAR P2 ISO",47,32019.93,30,113,"SC",1,{"$f":"F315*unit_costs!$D$6/1000","v":2031376.37913},{"$f":"H315*unit_costs!$D$7","v":364312},{"$f":"G315*unit_costs!$D$8","v":222060},{"$f":"unit_costs!$D$9","v":11668},2629416.3791300002]
[null,20171477,"BAS033","ILLABAROOK P137 ISO",5,5240.34,5,21,"SC",1,{"$f":"F316*unit_costs!$D$6/1000","v":332452.40993999998},{"$f":"H316*unit_costs!$D$7","v":67704},{"$f":"G316*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},448834.40993999998]
[null,20172045,"BAS033","SKIPNORTH 9 ISO",15,11561.41,10,47,"SC",1,{"$f":"F317*unit_costs!$D$6/1000","v":733467.41180999996},{"$f":"H317*unit_costs!$D$7","v":151528},{"$f":"G317*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},970683.41180999996]
[null,20172327,"BAS033","GEEROAD 6 ISO",12,4838.9799999999996,6,22,"SC",1,{"$f":"F318*unit_costs!$D$6/1000","v":306989.73017999995},{"$f":"H318*unit_costs!$D$7","v":70928},{"$f":"G318*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},433997.73017999995]
[null,20173171,"BAS033","MANNIBADAR P71 ISO",47,37914.400000000001,33,160,"SC",1,{"$f":"F319*unit_costs!$D$6/1000","v":2405327.4504},{"$f":"H319*unit_costs!$D$7","v":515840},{"$f":"G319*unit_costs!$D$8","v":244266},{"$f":"unit_costs!$D$9","v":11668},3177101.4504]
[null,20173365,"BAS011","BREWSTER 7 ISO",17,13856.49,17,86,"SC",1,{"$f":"F320*unit_costs!$D$6/1000","v":879069.58209000004},{"$f":"H320*unit_costs!$D$7","v":277264},{"$f":"G320*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1293835.5820900002]
[null,20173559,"CDN004","ROCKLEA P5 ISO",15,8731.5400000000009,15,81,"SC",1,{"$f":"F321*unit_costs!$D$6/1000","v":553937.62914000009},{"$f":"H321*unit_costs!$D$7","v":261144},{"$f":"G321*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},937779.62914000009]
[null,20173929,"ART033","STREATHAM P194 ISO",4,4854,4,5,"SC",1,{"$f":"F322*unit_costs!$D$6/1000","v":307942.614},{"$f":"H322*unit_costs!$D$7","v":16120},{"$f":"G322*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},365338.614]
[null,20174332,"ART033","CAL ISO 5",3,2788.51,3,4,"SC",1,{"$f":"F323*unit_costs!$D$6/1000","v":176905.86291000003},{"$f":"H323*unit_costs!$D$7","v":12896},{"$f":"G323*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},223675.86291000003]
[null,20174647,"CDN006","VITE VITE NTH ISO P12",26,22623.75,26,138,"SC",1,{"$f":"F324*unit_costs!$D$6/1000","v":1435273.32375},{"$f":"H324*unit_costs!$D$7","v":444912},{"$f":"G324*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},2084305.32375]
[null,20174929,"CDN006","TRAWALLA ISO 10",18,20222,18,38,"SC",1,{"$f":"F325*unit_costs!$D$6/1000","v":1282903.902},{"$f":"H325*unit_costs!$D$7","v":122512},{"$f":"G325*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},1550319.902]
[null,20174991,"CDN006","PURA PURA RD P134 ISO",12,11951.44,12,20,"SC",1,{"$f":"F326*unit_costs!$D$6/1000","v":758211.30504000012},{"$f":"H326*unit_costs!$D$7","v":64480},{"$f":"G326*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},923183.30504000012]
[null,20175086,"CDN006","BRAESIDE P1 ISO",5,4678.55,5,17,"SC",1,{"$f":"F327*unit_costs!$D$6/1000","v":296811.89055000001},{"$f":"H327*unit_costs!$D$7","v":54808},{"$f":"G327*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K327:N327)","v":400297.89055000001}]
[null,20175163,"BAS011","EURAMSOUTH 9 ISO",7,9063.48,7,41,"SC",1,{"$f":"F328*unit_costs!$D$6/1000","v":574996.23467999999},{"$f":"H328*unit_costs!$D$7","v":132184},{"$f":"G328*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},770662.23467999999]
[null,20178774,"TRG013","GLENFYNE EAST P18A ISO",8,10743.49,8,24,"SC",1,{"$f":"F329*unit_costs!$D$6/1000","v":681577.74909000006},{"$f":"H329*unit_costs!$D$7","v":77376},{"$f":"G329*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},829837.74909000006]
[null,20184215,"TRG022","TOURAC ISO 1",19,37352.14,19,75,"SC",1,{"$f":"F330*unit_costs!$D$6/1000","v":2369657.1137399999},{"$f":"H330*unit_costs!$D$7","v":241800},{"$f":"G330*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},2763763.1137399999]
[null,20184651,"TRG022","MARA P7 ISO",8,3373.51,8,9,"SC",1,{"$f":"F331*unit_costs!$D$6/1000","v":214018.84791000004},{"$f":"H331*unit_costs!$D$7","v":29016},{"$f":"G331*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},313918.84791000001]
[null,20188288,"TRG013","CHAPMAN P8 ISO",4,4001.62,4,7,"SC",1,{"$f":"F332*unit_costs!$D$6/1000","v":253866.77441999997},{"$f":"H332*unit_costs!$D$7","v":22568},{"$f":"G332*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},317710.77441999997]
[null,20189098,"TRG024","TAYLOR P12 ISO",14,11646.4,14,22,"SC",1,{"$f":"F333*unit_costs!$D$6/1000","v":738859.26240000001},{"$f":"H333*unit_costs!$D$7","v":70928},{"$f":"G333*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},925083.26240000001]
[null,20191033,"TRG024","PETERBOROUGH P22 ISO",11,5032.33,11,19,"SC",1,{"$f":"F334*unit_costs!$D$6/1000","v":319256.04752999998},{"$f":"H334*unit_costs!$D$7","v":61256},{"$f":"G334*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},473602.04752999998]
[null,20191227,"TRG013","WALBURG P1 ISO",6,4773.71,6,11,"SC",1,{"$f":"F335*unit_costs!$D$6/1000","v":302848.93611000001},{"$f":"H335*unit_costs!$D$7","v":35464},{"$f":"G335*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},394392.93611000001]
[null,20191256,"TRG013","MERRETTS RD P11 ISO",9,8780.19,9,21,"SC",1,{"$f":"F336*unit_costs!$D$6/1000","v":557024.03379000013},{"$f":"H336*unit_costs!$D$7","v":67704},{"$f":"G336*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},703014.03379000013]
[null,20191806,"TRG013","SCOTTS SOUTH P5 ISO",19,17767.189999999999,19,34,"SC",1,{"$f":"F337*unit_costs!$D$6/1000","v":1127168.30079},{"$f":"H337*unit_costs!$D$7","v":109616},{"$f":"G337*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1389090.30079]
[null,20193057,"TRG024","PAARATTE P14 ISO",5,3651.96,5,14,"SC",1,{"$f":"F338*unit_costs!$D$6/1000","v":231683.99436000001},{"$f":"H338*unit_costs!$D$7","v":45136},{"$f":"G338*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},325497.99436000001]
[null,20193390,"TRG013","SCANLON P2 ISO",4,39.200000000000003,4,2,"SC",1,{"$f":"F339*unit_costs!$D$6/1000","v":2486.8872000000001},{"$f":"H339*unit_costs!$D$7","v":6448},{"$f":"G339*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},50210.887199999997]
[null,20193552,"TRG013","TIMBOON P378 ISO",3,3487.62,3,6,"SC",1,{"$f":"F340*unit_costs!$D$6/1000","v":221258.10041999997},{"$f":"H340*unit_costs!$D$7","v":19344},{"$f":"G340*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},274476.10041999997]
[null,20196676,"TRG024","BRUSHFIELD P24 ISO",6,5583.22,6,8,"SC",1,{"$f":"F341*unit_costs!$D$6/1000","v":354205.06002000003},{"$f":"H341*unit_costs!$D$7","v":25792},{"$f":"G341*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},436077.06002000003]
[null,20197768,"CHA006","GARVIN P15 ISO",8,9836.75,8,36,"SC",1,{"$f":"F342*unit_costs!$D$6/1000","v":624053.25674999994},{"$f":"H342*unit_costs!$D$7","v":116064},{"$f":"G342*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},811001.25674999994]
[null,20198200,"CHA006","YARRAWALLA SOUTH P5 ISO",11,10890.16,11,49,"SC",1,{"$f":"F343*unit_costs!$D$6/1000","v":690882.64055999997},{"$f":"H343*unit_costs!$D$7","v":157976},{"$f":"G343*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},941948.64055999997]
[null,20198559,"KYM001","GREENS LAKE P80 ISO",8,6393.75,8,24,"SC",1,{"$f":"F344*unit_costs!$D$6/1000","v":405625.89374999999},{"$f":"H344*unit_costs!$D$7","v":77376},{"$f":"G344*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},553885.89375000005]
[null,20198973,"SHP021","LAKE COOPER P8 ISO",8,12278.96,8,44,"SC",1,{"$f":"F345*unit_costs!$D$6/1000","v":778989.50135999988},{"$f":"H345*unit_costs!$D$7","v":141856},{"$f":"G345*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},991729.50135999988]
[null,20201861,"CHA006","MIXER P13 ISO",7,9676.69,7,33,"SC",1,{"$f":"F346*unit_costs!$D$6/1000","v":613898.89029000013},{"$f":"H346*unit_costs!$D$7","v":106392},{"$f":"G346*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},783772.89029000013]
[null,20202176,"CTN002","MINMINDIE P28 ISO",33,47957.73,33,181,"SC",1,{"$f":"F347*unit_costs!$D$6/1000","v":3042486.3489300003},{"$f":"H347*unit_costs!$D$7","v":583544},{"$f":"G347*unit_costs!$D$8","v":244266},{"$f":"unit_costs!$D$9","v":11668},3881964.3489300003]
[null,20202271,"CTN002","MINMINDIE P20 ISO",31,35472.57,31,126,"SC",1,{"$f":"F348*unit_costs!$D$6/1000","v":2250415.3133700001},{"$f":"H348*unit_costs!$D$7","v":406224},{"$f":"G348*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},2897769.3133700001]
[null,20209655,"BET005","MOSQUITO CREEK P1 ISO",25,11104.55,25,50,"SC",1,{"$f":"F349*unit_costs!$D$6/1000","v":704483.75654999993},{"$f":"H349*unit_costs!$D$7","v":161200},{"$f":"G349*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},1062401.75655]
[null,20210329,"BGO023","KNOWSLEY SOUTH P11 ISO",10,5221.13,10,22,"SC",1,{"$f":"F350*unit_costs!$D$6/1000","v":331233.70832999999},{"$f":"H350*unit_costs!$D$7","v":70928},{"$f":"G350*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},487849.70832999999]
[null,20211568,"MRO005","MOLIAGUL P53 ISO",8,12498.88,8,46,"SC",1,{"$f":"F351*unit_costs!$D$6/1000","v":792941.44607999991},{"$f":"H351*unit_costs!$D$7","v":148304},{"$f":"G351*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},1012129.4460799999]
[null,20215213,"CLC013","YEO 16 ISO",7,5691.36,7,22,"SC",1,{"$f":"F352*unit_costs!$D$6/1000","v":361065.56975999998},{"$f":"H352*unit_costs!$D$7","v":70928},{"$f":"G352*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},495475.56975999998]
[null,20215481,"CLC013","YEO ISO 27",8,3018.59,8,18,"SC",1,{"$f":"F353*unit_costs!$D$6/1000","v":191502.36819000001},{"$f":"H353*unit_costs!$D$7","v":58032},{"$f":"G353*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},320418.36819000001]
[null,20218091,"BET005","McLEOD P10B ISO",5,518.41,5,5,"SC",1,{"$f":"F354*unit_costs!$D$6/1000","v":32888.448810000002},{"$f":"H354*unit_costs!$D$7","v":16120},{"$f":"G354*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},97686.448810000002]
[null,20221178,"MRO007","WOODSTOCK WEST ISO",20,23899.71,20,63,"SC",1,{"$f":"F355*unit_costs!$D$6/1000","v":1516221.50211},{"$f":"H355*unit_costs!$D$7","v":203112},{"$f":"G355*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},1879041.50211]
[null,20223143,"CDN006","BORMILL P1 ISO",17,22267.17,17,82,"SC",1,{"$f":"F356*unit_costs!$D$6/1000","v":1412651.5319699999},{"$f":"H356*unit_costs!$D$7","v":264368},{"$f":"G356*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1814521.5319699999]
[null,20226963,"BAS033","SOUTHROSS P35 ISO",63,14990.37,58,92,"SC",1,{"$f":"F357*unit_costs!$D$6/1000","v":951004.0631700001},{"$f":"H357*unit_costs!$D$7","v":296608},{"$f":"G357*unit_costs!$D$8","v":429316},{"$f":"unit_costs!$D$9","v":11668},1688596.06317]
[null,20228425,"CLC004","UNDERWOODS LANE P14 ISO",12,4547.74,12,31,"SC",1,{"$f":"F358*unit_costs!$D$6/1000","v":288513.17333999998},{"$f":"H358*unit_costs!$D$7","v":99944},{"$f":"G358*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},488949.17333999998]
[null,20234016,"CDN004","ISMALIA P17 ISO",24,25284.1,21,41,"SC",1,{"$f":"F359*unit_costs!$D$6/1000","v":1604048.5880999998},{"$f":"H359*unit_costs!$D$7","v":132184},{"$f":"G359*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},1903342.5880999998]
[null,20235134,"BAS022","DORANSOUTH 12 ISO",31,9632.0300000000007,31,63,"SC",1,{"$f":"F360*unit_costs!$D$6/1000","v":611065.61523},{"$f":"H360*unit_costs!$D$7","v":203112},{"$f":"G360*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},1055307.6152300001]
[null,20235196,"BAS022","LAL LAL P5 ISO",16,2182.7600000000002,16,21,"SC",1,{"$f":"F361*unit_costs!$D$6/1000","v":138476.47716000004},{"$f":"H361*unit_costs!$D$7","v":67704},{"$f":"G361*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},336280.47716000001]
[null,20239754,"BAN003","MOUNTEGN P112E ISO",10,6480.12,10,27,"SC",1,{"$f":"F362*unit_costs!$D$6/1000","v":411105.29292000004},{"$f":"H362*unit_costs!$D$7","v":87048},{"$f":"G362*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},583841.29292000004]
[null,20242298,"BET007","SEDGWICK NORTH P4 ISO",15,2356.2199999999998,11,12,"SC",1,{"$f":"F363*unit_costs!$D$6/1000","v":149480.95301999999},{"$f":"H363*unit_costs!$D$7","v":38688},{"$f":"G363*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},281258.95302000002]
[null,20243680,"MRO007","SMEATON RD P18 ISO",38,42896.3,38,209,"SC",1,{"$f":"F364*unit_costs!$D$6/1000","v":2721384.1683},{"$f":"H364*unit_costs!$D$7","v":673816},{"$f":"G364*unit_costs!$D$8","v":281276},{"$f":"unit_costs!$D$9","v":11668},3688144.1683]
[null,20244369,"BAS022","SERBIAN P2 ISO",10,8253.66,10,40,"SC",1,{"$f":"F365*unit_costs!$D$6/1000","v":523620.44406000001},{"$f":"H365*unit_costs!$D$7","v":128960},{"$f":"G365*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},738268.44406000001]
[null,20245377,"CDN004","LESLIE MANOR P5 ISO",40,47823.44,40,174,"SC",1,{"$f":"F366*unit_costs!$D$6/1000","v":3033966.8570400001},{"$f":"H366*unit_costs!$D$7","v":560976},{"$f":"G366*unit_costs!$D$8","v":296080},{"$f":"unit_costs!$D$9","v":11668},3902690.8570400001]
[null,20245461,"BAS023","GREENHILL P14 ISO",27,7197.14,27,42,"SC",1,{"$f":"F367*unit_costs!$D$6/1000","v":456593.75874000002},{"$f":"H367*unit_costs!$D$7","v":135408},{"$f":"G367*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},803523.75873999996]
[null,20248340,"CLC013","BARWON 12 ISO",16,7648.56,16,32,"SC",1,{"$f":"F368*unit_costs!$D$6/1000","v":485232.29496000003},{"$f":"H368*unit_costs!$D$7","v":103168},{"$f":"G368*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},718500.29496000009]
[null,20250372,"CDN004","MILANGIL P133 ISO",12,5231,12,37,"SC",1,{"$f":"F369*unit_costs!$D$6/1000","v":331859.87099999998},{"$f":"H369*unit_costs!$D$7","v":119288},{"$f":"G369*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},551639.87100000004]
[null,20252909,"CLC003","BARONGAROOK WEST P10 ISO",21,10016.84,21,49,"SC",1,{"$f":"F370*unit_costs!$D$6/1000","v":635478.34644000011},{"$f":"H370*unit_costs!$D$7","v":157976},{"$f":"G370*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},960564.34644000011]
[null,20256392,"CLC003","BARRYS RD P1A ISO",10,1311.01,10,21,"SC",1,{"$f":"F371*unit_costs!$D$6/1000","v":83171.785409999997},{"$f":"H371*unit_costs!$D$7","v":67704},{"$f":"G371*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},236563.78541000001]
[null,20258958,"MRO005","DUNLUCE P37 ISO",5,5787.2,5,20,"SC",1,{"$f":"F372*unit_costs!$D$6/1000","v":367145.75520000001},{"$f":"H372*unit_costs!$D$7","v":64480},{"$f":"G372*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},480303.75520000001]
[null,20259163,"MRO005","BROOM HILL P1 ISO",3,3901.19,3,14,"SC",1,{"$f":"F373*unit_costs!$D$6/1000","v":247495.39478999999},{"$f":"H373*unit_costs!$D$7","v":45136},{"$f":"G373*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},326505.39478999999]
[null,20265377,"BAS022","SHELFORD 16 ISO",35,23703.72,35,124,"SC",1,{"$f":"F374*unit_costs!$D$6/1000","v":1503787.70052},{"$f":"H374*unit_costs!$D$7","v":399776},{"$f":"G374*unit_costs!$D$8","v":259070},{"$f":"unit_costs!$D$9","v":11668},2174301.70052]
[null,20265879,"CLC013","YAUGHER 1 ISO",33,11989.86,33,69,"SC",1,{"$f":"F375*unit_costs!$D$6/1000","v":760648.70825999998},{"$f":"H375*unit_costs!$D$7","v":222456},{"$f":"G375*unit_costs!$D$8","v":244266},{"$f":"unit_costs!$D$9","v":11668},1239038.70826]
[null,20266524,"CLC003","COLE P3 ISO",2,436.21,2,5,"SC",1,{"$f":"F376*unit_costs!$D$6/1000","v":27673.598610000001},{"$f":"H376*unit_costs!$D$7","v":16120},{"$f":"G376*unit_costs!$D$8","v":14804},{"$f":"unit_costs!$D$9","v":11668},70265.598610000001]
[null,20271477,"CDN001","PURRUM SCHOOL P80 ISO",7,3141.04,7,19,"SC",1,{"$f":"F377*unit_costs!$D$6/1000","v":199270.71863999998},{"$f":"H377*unit_costs!$D$7","v":61256},{"$f":"G377*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},324008.71863999998]
[null,20271737,"CDN002","CARPENDEIT P96 ISO",12,5850.0099999999993,12,14,"SC",1,{"$f":"F378*unit_costs!$D$6/1000","v":371130.48440999998},{"$f":"H378*unit_costs!$D$7","v":45136},{"$f":"G378*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},516758.48440999998]
[null,20272445,"MRO005","MCARDLES P1 ISO",34,21824.25,34,99,"SC",1,{"$f":"F379*unit_costs!$D$6/1000","v":1384552.24425},{"$f":"H379*unit_costs!$D$7","v":319176},{"$f":"G379*unit_costs!$D$8","v":251668},{"$f":"unit_costs!$D$9","v":11668},1967064.24425]
[null,20273724,"BAS022","CORINDHAP P25 ISO",36,25705.1,36,74,"SC",1,{"$f":"F380*unit_costs!$D$6/1000","v":1630757.2490999999},{"$f":"H380*unit_costs!$D$7","v":238576},{"$f":"G380*unit_costs!$D$8","v":266472},{"$f":"unit_costs!$D$9","v":11668},2147473.2490999997]
[null,20273841,"WIN011","NOBLE ISO 4",31,14063.84,31,68,"SC",1,{"$f":"F381*unit_costs!$D$6/1000","v":892224.07344000007},{"$f":"H381*unit_costs!$D$7","v":219232},{"$f":"G381*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},1352586.0734399999]
[null,20275564,"CLC006","SMART P13 ISO",24,34475.75,24,86,"SC",1,{"$f":"F382*unit_costs!$D$6/1000","v":2187176.0557499998},{"$f":"H382*unit_costs!$D$7","v":277264},{"$f":"G382*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},2653756.0557499998]
[null,20275582,"CLC006","ROCKWOOD P90 ISO",27,28566.400000000001,27,122,"SC",1,{"$f":"F383*unit_costs!$D$6/1000","v":1812280.9824000001},{"$f":"H383*unit_costs!$D$7","v":393328},{"$f":"G383*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},2417130.9824000001]
[null,20278855,"CDN002","LUCAS P31 ISO",5,522.29,5,22,"SC",1,{"$f":"F384*unit_costs!$D$6/1000","v":33134.599889999998},{"$f":"H384*unit_costs!$D$7","v":70928},{"$f":"G384*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},152740.59989000001]
[null,20280442,"MRO008","DAISY HILL P46 ISO",25,10183.43,25,30,"SC",1,{"$f":"F385*unit_costs!$D$6/1000","v":646046.98262999998},{"$f":"H385*unit_costs!$D$7","v":96720},{"$f":"G385*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},939484.98262999998]
[null,20283580,"MRO005","BETLEY ISO 8",25,13432.18,25,151,"SC",1,{"$f":"F386*unit_costs!$D$6/1000","v":852150.93137999997},{"$f":"H386*unit_costs!$D$7","v":486824},{"$f":"G386*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},1535692.93138]
[null,20283616,"MRO005","HAVELOCK P23 ISO",38,13525.25,38,71,"SC",1,{"$f":"F387*unit_costs!$D$6/1000","v":858055.38525000005},{"$f":"H387*unit_costs!$D$7","v":228904},{"$f":"G387*unit_costs!$D$8","v":281276},{"$f":"unit_costs!$D$9","v":11668},1379903.3852500001]
[null,20283634,"MRO005","MT HOOGHLY P7 ISO",11,14582.81,11,52,"SC",1,{"$f":"F388*unit_costs!$D$6/1000","v":925148.04920999997},{"$f":"H388*unit_costs!$D$7","v":167648},{"$f":"G388*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},1185886.0492099999]
[null,20284653,"WIN023","CRESSY RD P29 ISO",36,13890.01,23,110,"SC",1,{"$f":"F389*unit_costs!$D$6/1000","v":881196.12440999993},{"$f":"H389*unit_costs!$D$7","v":354640},{"$f":"G389*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},1417750.1244099999]
[null,20284737,"WIN023","CRESSY RD 11 ISO",19,12623.4,14,54,"SC",1,{"$f":"F390*unit_costs!$D$6/1000","v":800841.11939999997},{"$f":"H390*unit_costs!$D$7","v":174096},{"$f":"G390*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1090233.1194]
[null,20284964,"CLC006","WERNETH P11 ISO",22,23867.919999999998,22,131,"SC",1,{"$f":"F391*unit_costs!$D$6/1000","v":1514204.7127199997},{"$f":"H391*unit_costs!$D$7","v":422344},{"$f":"G391*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K391:N391)","v":2111060.7127199997}]
[null,20285202,"CLC006","MT REBECCA 3 ISO",14,5196.29,14,75,"SC",1,{"$f":"F392*unit_costs!$D$6/1000","v":329657.83389000001},{"$f":"H392*unit_costs!$D$7","v":241800},{"$f":"G392*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},686753.83389000001]
[null,20285528,"CLC006","ALHAMBR 1I ISO",4,2993.4,4,17,"SC",1,{"$f":"F393*unit_costs!$D$6/1000","v":189904.28940000001},{"$f":"H393*unit_costs!$D$7","v":54808},{"$f":"G393*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},285988.28940000001]
[null,20286294,"CLC003","SWAN MARSH P130 ISO",4,1728.02,3,9,"SC",1,{"$f":"F394*unit_costs!$D$6/1000","v":109627.31681999999},{"$f":"H394*unit_costs!$D$7","v":29016},{"$f":"G394*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},172517.31682000001]
[null,20288739,"BAS033","SOUTHROSS P43 ISO",18,4517.49,18,14,"SC",1,{"$f":"F395*unit_costs!$D$6/1000","v":286594.08308999997},{"$f":"H395*unit_costs!$D$7","v":45136},{"$f":"G395*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},476634.08308999997]
[null,20288867,"CLC003","FORD P11 ISO",3,2272.98,3,10,"SC",1,{"$f":"F396*unit_costs!$D$6/1000","v":144200.12418000001},{"$f":"H396*unit_costs!$D$7","v":32240},{"$f":"G396*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},210314.12418000001]
[null,20290293,"CLC003","STANFORD P6 ISO",5,3264.06,5,13,"SC",1,{"$f":"F397*unit_costs!$D$6/1000","v":207075.23046000002},{"$f":"H397*unit_costs!$D$7","v":41912},{"$f":"G397*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},297665.23045999999]
[null,20292536,"COB011","BUCKS RD P5 ISO",1,64.349999999999994,1,2,"SC",1,{"$f":"F398*unit_costs!$D$6/1000","v":4082.4283499999997},{"$f":"H398*unit_costs!$D$7","v":6448},{"$f":"G398*unit_costs!$D$8","v":7402},{"$f":"unit_costs!$D$9","v":11668},29600.428350000002]
[null,20292686,"COB011","BUCKS RD P28 ISO",4,973.15,4,7,"SC",1,{"$f":"F399*unit_costs!$D$6/1000","v":61737.609149999997},{"$f":"H399*unit_costs!$D$7","v":22568},{"$f":"G399*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},125581.60915]
[null,20293918,"COB011","COORIEMUNGLE RD P68 ISO",6,961.63,6,16,"SC",1,{"$f":"F400*unit_costs!$D$6/1000","v":61006.768830000001},{"$f":"H400*unit_costs!$D$7","v":51584},{"$f":"G400*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},168670.76883000002]
[null,20296225,"CHA006","MITIAMO EAST P5 ISO",27,54446.86,27,202,"SC",1,{"$f":"F401*unit_costs!$D$6/1000","v":3454163.2452600002},{"$f":"H401*unit_costs!$D$7","v":651248},{"$f":"G401*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},4316933.2452600002]
[null,20299268,"CTN002","YANDO P10 ISO",29,33070.800000000003,29,142,"SC",1,{"$f":"F402*unit_costs!$D$6/1000","v":2098044.6228},{"$f":"H402*unit_costs!$D$7","v":457808},{"$f":"G402*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},2782178.6228]
[null,20299770,"CTN002","BOORT P318A ISO",14,23992.27,14,54,"SC",1,{"$f":"F403*unit_costs!$D$6/1000","v":1522093.6010699999},{"$f":"H403*unit_costs!$D$7","v":174096},{"$f":"G403*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1811485.6010699999]
[null,20302437,"CTN002","BOORT P110 ISO",5,6947.42,5,27,"SC",1,{"$f":"F404*unit_costs!$D$6/1000","v":440751.27222000004},{"$f":"H404*unit_costs!$D$7","v":87048},{"$f":"G404*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},576477.27222000004]
[null,20303181,"EHK024","CALM DOWNS P6 ISO",4,2920.13,4,16,"SC",1,{"$f":"F405*unit_costs!$D$6/1000","v":185255.96733000001},{"$f":"H405*unit_costs!$D$7","v":51584},{"$f":"G405*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},278115.96733000001]
[null,20304427,"EHK024","SALISBURY WEST P11E ISO",28,45198.89,28,158,"SC",1,{"$f":"F406*unit_costs!$D$6/1000","v":2867462.7804899998},{"$f":"H406*unit_costs!$D$7","v":509392},{"$f":"G406*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},3595778.7804899998]
[null,20305336,"EHK024","BETS CTN 66kV P338A ISO",19,19781.8,19,70,"SC",1,{"$f":"F407*unit_costs!$D$6/1000","v":1254977.1738},{"$f":"H407*unit_costs!$D$7","v":225680},{"$f":"G407*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1632963.1738]
[null,20310841,"EHK024","MYERS FLAT ISO 9",24,13873.97,24,58,"SC",1,{"$f":"F408*unit_costs!$D$6/1000","v":880178.53076999995},{"$f":"H408*unit_costs!$D$7","v":186992},{"$f":"G408*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},1256486.5307700001]
[null,20312263,"ECA012","DULLARD RD P1 ISO",15,15356.79,15,59,"SC",1,{"$f":"F409*unit_costs!$D$6/1000","v":974250.11439000012},{"$f":"H409*unit_costs!$D$7","v":190216},{"$f":"G409*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1287164.1143900002]
[null,20316479,"CMN003","SUTTON GRANGE EA ISO",13,13770.06,13,51,"SC",1,{"$f":"F410*unit_costs!$D$6/1000","v":873586.37645999994},{"$f":"H410*unit_costs!$D$7","v":164424},{"$f":"G410*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1145904.3764599999]
[null,20318572,"EHK031","FIEDLER P20 ISO",26,10111.719999999999,26,51,"SC",1,{"$f":"F411*unit_costs!$D$6/1000","v":641497.62852000003},{"$f":"H411*unit_costs!$D$7","v":164424},{"$f":"G411*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},1010041.62852]
[null,20320900,"EHK024","PIAVELLA P1 ISO",19,29567.8,19,99,"SC",1,{"$f":"F412*unit_costs!$D$6/1000","v":1875810.7997999999},{"$f":"H412*unit_costs!$D$7","v":319176},{"$f":"G412*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},2347292.7998000002]
[null,20321424,"SHP012","MUNDAY P33 ISO",18,22432.55,18,79,"SC",1,{"$f":"F413*unit_costs!$D$6/1000","v":1423143.4045499999},{"$f":"H413*unit_costs!$D$7","v":254696},{"$f":"G413*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},1822743.4045499999]
[null,20324078,"ECA007","CREEK VIEW ISO 10",37,29840.400000000001,37,110,"SC",1,{"$f":"F414*unit_costs!$D$6/1000","v":1893104.8164000001},{"$f":"H414*unit_costs!$D$7","v":354640},{"$f":"G414*unit_costs!$D$8","v":273874},{"$f":"unit_costs!$D$9","v":11668},2533286.8163999999]
[null,20325955,"EHK024","ODONOGHUE ISO P1",12,11851.27,12,47,"SC",1,{"$f":"F415*unit_costs!$D$6/1000","v":751856.42007000011},{"$f":"H415*unit_costs!$D$7","v":151528},{"$f":"G415*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1003876.4200700001]
[null,20326226,"WIN023","SHELLEY P2 ISO",7,165.81,4,17,"SC",1,{"$f":"F416*unit_costs!$D$6/1000","v":10519.15221},{"$f":"H416*unit_costs!$D$7","v":54808},{"$f":"G416*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},106603.15221]
[null,20329265,"EHK024","NEILBOROUGH EAST P5 ISO",8,6437.82,8,22,"SC",1,{"$f":"F417*unit_costs!$D$6/1000","v":408421.73862000002},{"$f":"H417*unit_costs!$D$7","v":70928},{"$f":"G417*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},550233.73861999996]
[null,20330141,"BET007","SEDGWICK P19 ISO",16,1392.06,8,20,"SC",1,{"$f":"F418*unit_costs!$D$6/1000","v":88313.678459999996},{"$f":"H418*unit_costs!$D$7","v":64480},{"$f":"G418*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},223677.67846]
[null,20333470,"CLC006","FYFFES ISO 4",30,21879.84,30,98,"SC",1,{"$f":"F419*unit_costs!$D$6/1000","v":1388078.9294400001},{"$f":"H419*unit_costs!$D$7","v":315952},{"$f":"G419*unit_costs!$D$8","v":222060},{"$f":"unit_costs!$D$9","v":11668},1937758.9294400001]
[null,20333752,"CLC006","STONYHURST RD P5 ISO",9,6565.1,9,25,"SC",1,{"$f":"F420*unit_costs!$D$6/1000","v":416496.50910000002},{"$f":"H420*unit_costs!$D$7","v":80600},{"$f":"G420*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},575382.50910000002]
[null,20334950,"BET004","HYDE P1 ISO",14,1704.01,14,24,"SC",1,{"$f":"F421*unit_costs!$D$6/1000","v":108104.09840999999},{"$f":"H421*unit_costs!$D$7","v":77376},{"$f":"G421*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},300776.09840999998]
[null,20336332,"SHP012","GLENWOOD P5 ISO",9,13340.51,9,56,"SC",1,{"$f":"F422*unit_costs!$D$6/1000","v":846335.29490999994},{"$f":"H422*unit_costs!$D$7","v":180544},{"$f":"G422*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},1105165.2949099999]
[null,20336438,"SHP012","LEES P36 ISO",9,12806.54,9,10,"SC",1,{"$f":"F423*unit_costs!$D$6/1000","v":812459.70414000016},{"$f":"H423*unit_costs!$D$7","v":32240},{"$f":"G423*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},922985.70414000016]
[null,20339030,"BET004","HAPPY JACK P155 ISO",8,2878,8,13,"SC",1,{"$f":"F424*unit_costs!$D$6/1000","v":182583.198},{"$f":"H424*unit_costs!$D$7","v":41912},{"$f":"G424*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},295379.19799999997]
[null,20353500,"BMH006","KOONONGPARK P1 ISO",11,11800.84,11,59,"SC",1,{"$f":"F425*unit_costs!$D$6/1000","v":748657.09044000006},{"$f":"H425*unit_costs!$D$7","v":190216},{"$f":"G425*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},1031963.0904400001]
[null,20357159,"SHP014","COLBINABBIN RD P40 ISO",22,9387.64,22,48,"SC",1,{"$f":"F426*unit_costs!$D$6/1000","v":595561.26924000005},{"$f":"H426*unit_costs!$D$7","v":154752},{"$f":"G426*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},924825.26924000005]
[null,20360521,"CLC006","SANDY LANE ISO P2",11,6019.48,11,37,"SC",1,{"$f":"F427*unit_costs!$D$6/1000","v":381881.83067999996},{"$f":"H427*unit_costs!$D$7","v":119288},{"$f":"G427*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},594259.8306799999]
[null,20361880,"WND023","SPRING PLAINS P58 ISO",47,29376.58,45,153,"SC",1,{"$f":"F428*unit_costs!$D$6/1000","v":1863679.6117800002},{"$f":"H428*unit_costs!$D$7","v":493272},{"$f":"G428*unit_costs!$D$8","v":333090},{"$f":"unit_costs!$D$9","v":11668},2701709.6117799999]
[null,20364241,"ECA007","BOYD P19 ISO",24,32040.44,24,76,"SC",1,{"$f":"F429*unit_costs!$D$6/1000","v":2032677.5540400001},{"$f":"H429*unit_costs!$D$7","v":245024},{"$f":"G429*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},2467017.5540399998]
[null,20365858,"WIN011","NEWHAVEN P15 ISO",22,10308.89,22,70,"SC",1,{"$f":"F430*unit_costs!$D$6/1000","v":654006.29049000004},{"$f":"H430*unit_costs!$D$7","v":225680},{"$f":"G430*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},1054198.29049]
[null,20368770,"BGO023","COSTERFIELD P135 ISO",16,13027.13,16,59,"SC",1,{"$f":"F431*unit_costs!$D$6/1000","v":826454.15432999993},{"$f":"H431*unit_costs!$D$7","v":190216},{"$f":"G431*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1146770.1543299998]
[null,20375645,"WND023","BAYNTON P15 ISO",22,24206.16,22,111,"SC",1,{"$f":"F432*unit_costs!$D$6/1000","v":1535662.9965599999},{"$f":"H432*unit_costs!$D$7","v":357864},{"$f":"G432*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},2068038.9965599999]
[null,20381097,"WND013","GLENAROUA P11 ISO",23,13011.52,22,89,"SC",1,{"$f":"F433*unit_costs!$D$6/1000","v":825463.84032000008},{"$f":"H433*unit_costs!$D$7","v":286936},{"$f":"G433*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},1286911.84032]
[null,20384235,"BMH003","MOUNTWALL P48 ISO",26,17836.64,26,67,"SC",1,{"$f":"F434*unit_costs!$D$6/1000","v":1131574.2782399999},{"$f":"H434*unit_costs!$D$7","v":216008},{"$f":"G434*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},1551702.2782399999]
[null,20385551,"WND013","PYERS ISO 4",7,2790.98,7,12,"SC",1,{"$f":"F435*unit_costs!$D$6/1000","v":177062.56218000001},{"$f":"H435*unit_costs!$D$7","v":38688},{"$f":"G435*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},279232.56218000001]
[null,20392630,"CMN001","DUSTING P13 ISO",12,891.56,12,21,"SC",1,{"$f":"F436*unit_costs!$D$6/1000","v":56561.457959999992},{"$f":"H436*unit_costs!$D$7","v":67704},{"$f":"G436*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},224757.45796]
[null,20395662,"BMH006","BALLIANG P30 ISO",18,9640,18,47,"SC",1,{"$f":"F437*unit_costs!$D$6/1000","v":611571.24},{"$f":"H437*unit_costs!$D$7","v":151528},{"$f":"G437*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},908003.24]
[null,20396846,"CMN001","VAUGHAN ISO 11",59,20663.099999999999,34,97,"SC",1,{"$f":"F438*unit_costs!$D$6/1000","v":1310887.7271},{"$f":"H438*unit_costs!$D$7","v":312728},{"$f":"G438*unit_costs!$D$8","v":251668},{"$f":"unit_costs!$D$9","v":11668},1886951.7271]
[null,20401509,"BAN003","BUNDING 14 ISO",37,16977.009999999998,24,42,"SC",1,{"$f":"F439*unit_costs!$D$6/1000","v":1077038.4914099998},{"$f":"H439*unit_costs!$D$7","v":135408},{"$f":"G439*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},1401762.4914099998]
[null,20407357,"BAN006","EVANSFORD P22A ISO",20,14634.63,16,63,"SC",1,{"$f":"F440*unit_costs!$D$6/1000","v":928435.5618299999},{"$f":"H440*unit_costs!$D$7","v":203112},{"$f":"G440*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1261647.56183]
[null,20418533,"RCT022","CARWARP WEST 2E ISO",16,24974.77,16,109,"SC",1,{"$f":"F441*unit_costs!$D$6/1000","v":1584424.3835699998},{"$f":"H441*unit_costs!$D$7","v":351416},{"$f":"G441*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},2065940.3835699998]
[null,20419244,"MRO007","AMHERST 2 ISO",35,18116.669999999998,35,90,"SC",1,{"$f":"F442*unit_costs!$D$6/1000","v":1149339.6614699997},{"$f":"H442*unit_costs!$D$7","v":290160},{"$f":"G442*unit_costs!$D$8","v":259070},{"$f":"unit_costs!$D$9","v":11668},1710237.6614699997]
[null,20419295,"MRO007","NOYES ISO 7",40,11801.1,40,77,"SC",1,{"$f":"F443*unit_costs!$D$6/1000","v":748673.58510000003},{"$f":"H443*unit_costs!$D$7","v":248248},{"$f":"G443*unit_costs!$D$8","v":296080},{"$f":"unit_costs!$D$9","v":11668},1304669.5851]
[null,20419357,"TRG013","EASTERN CREEK RD P37 ISO",5,6137.83,5,12,"SC",1,{"$f":"F444*unit_costs!$D$6/1000","v":389390.07302999997},{"$f":"H444*unit_costs!$D$7","v":38688},{"$f":"G444*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},476756.07302999997]
[null,20424509,"BAS011","RUSSELLPARK P24A ISO",12,5650.88,12,45,"SC",1,{"$f":"F445*unit_costs!$D$6/1000","v":358497.47807999997},{"$f":"H445*unit_costs!$D$7","v":145080},{"$f":"G445*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},604069.47808000003]
[null,20424857,"BAS011","GOLDSMITH 146 ISO",17,8756.0300000000007,17,39,"SC",1,{"$f":"F446*unit_costs!$D$6/1000","v":555491.29923},{"$f":"H446*unit_costs!$D$7","v":125736},{"$f":"G446*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},818729.29923]
[null,20424930,"BAS011","HADDON 1 ISO",4,5132.78,4,24,"SC",1,{"$f":"F447*unit_costs!$D$6/1000","v":325628.69597999996},{"$f":"H447*unit_costs!$D$7","v":77376},{"$f":"G447*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},444280.69597999996]
[null,20428138,"RCT022","HATTAH LAKES P101E ISO",7,9197.48,5,31,"SC",1,{"$f":"F448*unit_costs!$D$6/1000","v":583497.32867999992},{"$f":"H448*unit_costs!$D$7","v":99944},{"$f":"G448*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},732119.32867999992]
[null,20429157,"BAS011","MITCHELL 9 ISO",7,935.85,7,9,"SC",1,{"$f":"F449*unit_costs!$D$6/1000","v":59371.259850000002},{"$f":"H449*unit_costs!$D$7","v":29016},{"$f":"G449*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},151869.25985]
[null,20435093,"BAN009","TOUREAST P4 ISO",27,24191.17,27,108,"SC",1,{"$f":"F450*unit_costs!$D$6/1000","v":1534712.0159699998},{"$f":"H450*unit_costs!$D$7","v":348192},{"$f":"G450*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},2094426.0159699998]
[null,20436486,"BAS033","CAPECLEAR P1 ISO",81,19796.48,53,125,"SC",1,{"$f":"F451*unit_costs!$D$6/1000","v":1255908.48768},{"$f":"H451*unit_costs!$D$7","v":403000},{"$f":"G451*unit_costs!$D$8","v":392306},{"$f":"unit_costs!$D$9","v":11668},2062882.48768]
[null,20436801,"BAS033","BERRINGA P26 ISO",60,15630.87,38,79,"SC",1,{"$f":"F452*unit_costs!$D$6/1000","v":991638.02367000002},{"$f":"H452*unit_costs!$D$7","v":254696},{"$f":"G452*unit_costs!$D$8","v":281276},{"$f":"unit_costs!$D$9","v":11668},1539278.02367]
[null,20438260,"BAN009","HILLVIEW P6 ISO",36,11364.74,36,61,"SC",1,{"$f":"F453*unit_costs!$D$6/1000","v":720990.47034},{"$f":"H453*unit_costs!$D$7","v":196664},{"$f":"G453*unit_costs!$D$8","v":266472},{"$f":"unit_costs!$D$9","v":11668},1195794.47034]
[null,20444130,"TRG013","WAARRE EAST P22 ISO",8,2752.19,8,14,"SC",1,{"$f":"F454*unit_costs!$D$6/1000","v":174601.68578999999},{"$f":"H454*unit_costs!$D$7","v":45136},{"$f":"G454*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},290621.68579000002]
[null,20445270,"COB011","VALLEY VIEW RD P4 ISO",10,5309.71,10,25,"SC",1,{"$f":"F455*unit_costs!$D$6/1000","v":336853.31211},{"$f":"H455*unit_costs!$D$7","v":80600},{"$f":"G455*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K455:N455)","v":503141.31211}]
[null,20448521,"CLC003","CHARLEYS CREEK P1 ISO",10,9435.27,10,35,"SC",1,{"$f":"F456*unit_costs!$D$6/1000","v":598582.9640700001},{"$f":"H456*unit_costs!$D$7","v":112840},{"$f":"G456*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},797110.9640700001]
[null,20451231,"WND011","ASHBOURNE ISO 16",28,11598.84,24,54,"SC",1,{"$f":"F457*unit_costs!$D$6/1000","v":735842.00844000001},{"$f":"H457*unit_costs!$D$7","v":174096},{"$f":"G457*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},1099254.00844]
[null,20451795,"TRG022","CAIRNLEA P27 ISO",10,20349.72,10,32,"SC",1,{"$f":"F458*unit_costs!$D$6/1000","v":1291006.5865199999},{"$f":"H458*unit_costs!$D$7","v":103168},{"$f":"G458*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},1479862.5865199999]
[null,20451831,"TRG022","CARAMUT NTH ISO 5",28,46915.199999999997,28,86,"SC",1,{"$f":"F459*unit_costs!$D$6/1000","v":2976347.2031999999},{"$f":"H459*unit_costs!$D$7","v":277264},{"$f":"G459*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},3472535.2031999999]
[null,20451878,"CLC013","TUXION RD 11 ISO",20,4209.45,20,26,"SC",1,{"$f":"F460*unit_costs!$D$6/1000","v":267051.71745},{"$f":"H460*unit_costs!$D$7","v":83824},{"$f":"G460*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},510583.71745]
[null,20452145,"GSB012","DARRAWEIT SOUTH ISO",29,16719.45,25,71,"SC",1,{"$f":"F461*unit_costs!$D$6/1000","v":1060698.62745},{"$f":"H461*unit_costs!$D$7","v":228904},{"$f":"G461*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},1486320.62745]
[null,20456185,"RCT023","MILLEWA LINE P102 ISO",4,13292.94,4,62,"SC",1,{"$f":"F462*unit_costs!$D$6/1000","v":843317.40654000011},{"$f":"H462*unit_costs!$D$7","v":199888},{"$f":"G462*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},1084481.4065400001]
[null,20464295,"CDN006","VITE VITE P6 ISO",27,27603.4,27,128,"SC",1,{"$f":"F463*unit_costs!$D$6/1000","v":1751187.2994000001},{"$f":"H463*unit_costs!$D$7","v":412672},{"$f":"G463*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},2375381.2993999999]
[null,20464313,"CDN004","WHITE P9 ISO",5,4436.0600000000004,5,27,"SC",1,{"$f":"F464*unit_costs!$D$6/1000","v":281428.08246000006},{"$f":"H464*unit_costs!$D$7","v":87048},{"$f":"G464*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},417154.08246000006]
[null,20464331,"CDN002","DANEDITE P15 ISO",11,3920.14,11,15,"SC",1,{"$f":"F465*unit_costs!$D$6/1000","v":248697.60173999998},{"$f":"H465*unit_costs!$D$7","v":48360},{"$f":"G465*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},390147.60173999995]
[null,20464349,"CDN002","CASTLES P3 ISO",4,2051.86,4,7,"SC",1,{"$f":"F466*unit_costs!$D$6/1000","v":130172.05026},{"$f":"H466*unit_costs!$D$7","v":22568},{"$f":"G466*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},194016.05025999999]
[null,20464367,"CDN002","GULLIVER P1 ISO",2,21.33,2,6,"SC",1,{"$f":"F467*unit_costs!$D$6/1000","v":1353.1965299999997},{"$f":"H467*unit_costs!$D$7","v":19344},{"$f":"G467*unit_costs!$D$8","v":14804},{"$f":"unit_costs!$D$9","v":11668},47169.196530000001]
[null,20466900,"CDN006","SWEENEY P1 ISO",4,1436.7,4,9,"SC",1,{"$f":"F468*unit_costs!$D$6/1000","v":91145.684699999998},{"$f":"H468*unit_costs!$D$7","v":29016},{"$f":"G468*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},161437.68469999998]
[null,20468326,"CDN006","KURWEETON P42 ISO",11,13943.77,11,54,"SC",1,{"$f":"F469*unit_costs!$D$6/1000","v":884606.71257000009},{"$f":"H469*unit_costs!$D$7","v":174096},{"$f":"G469*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},1151792.71257]
[null,20477004,"WIN022","SYMES 53 ISO",1,24.83,1,3,"SC",1,{"$f":"F470*unit_costs!$D$6/1000","v":1575.2400299999997},{"$f":"H470*unit_costs!$D$7","v":9672},{"$f":"G470*unit_costs!$D$8","v":7402},{"$f":"unit_costs!$D$9","v":11668},30317.240030000001]
[null,20477421,"WBL005","WANGOOM RD 16 ISO",8,3178.13,8,12,"SC",1,{"$f":"F471*unit_costs!$D$6/1000","v":201623.74533000001},{"$f":"H471*unit_costs!$D$7","v":38688},{"$f":"G471*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},311195.74533000001]
[null,20477549,"CDN006","KILNOORAT RD P6 ISO",4,6895.82,4,24,"SC",1,{"$f":"F472*unit_costs!$D$6/1000","v":437477.71662000002},{"$f":"H472*unit_costs!$D$7","v":77376},{"$f":"G472*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},556129.71662000008]
[null,20479437,"CHA006","MACORNA WEST P3 ISO",25,21725.65,25,75,"SC",1,{"$f":"F473*unit_costs!$D$6/1000","v":1378296.9616500002},{"$f":"H473*unit_costs!$D$7","v":241800},{"$f":"G473*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},1816814.9616500002]
[null,20479664,"TRG022","DARLINGTON P56 ISO",3,8031.24,3,15,"SC",1,{"$f":"F474*unit_costs!$D$6/1000","v":509509.89684},{"$f":"H474*unit_costs!$D$7","v":48360},{"$f":"G474*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},591743.89684000006]
[null,20483282,"BAN003","GLENLYON 96  ISO",48,13755.94,37,74,"SC",1,{"$f":"F475*unit_costs!$D$6/1000","v":872690.58954000007},{"$f":"H475*unit_costs!$D$7","v":238576},{"$f":"G475*unit_costs!$D$8","v":273874},{"$f":"unit_costs!$D$9","v":11668},1396808.5895400001]
[null,20489497,"TRG014","KENNA P11 ISO",5,6343.13,5,17,"SC",1,{"$f":"F476*unit_costs!$D$6/1000","v":402414.51032999996},{"$f":"H476*unit_costs!$D$7","v":54808},{"$f":"G476*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},505900.51032999996]
[null,20490131,"TRG013","TIMBOON P425 ISO",13,8007.25,13,28,"SC",1,{"$f":"F477*unit_costs!$D$6/1000","v":507987.94725000003},{"$f":"H477*unit_costs!$D$7","v":90272},{"$f":"G477*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},706153.94724999997]
[null,20490150,"TRG014","ANDERS P12 ISO",10,11194.22,10,30,"SC",1,{"$f":"F478*unit_costs!$D$6/1000","v":710172.51101999998},{"$f":"H478*unit_costs!$D$7","v":96720},{"$f":"G478*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},892580.51101999998]
[null,20490180,"BAS011","GOLDSMITH P269 ISO",33,36399.019999999997,33,147,"SC",1,{"$f":"F479*unit_costs!$D$6/1000","v":2309190.2278199997},{"$f":"H479*unit_costs!$D$7","v":473928},{"$f":"G479*unit_costs!$D$8","v":244266},{"$f":"unit_costs!$D$9","v":11668},3039052.2278199997]
[null,20490218,"KRT012","QUAMBY NTH P1 ISO",33,25715.19,24,106,"SC",1,{"$f":"F480*unit_costs!$D$6/1000","v":1631397.36879},{"$f":"H480*unit_costs!$D$7","v":341744},{"$f":"G480*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},2162457.3687899997]
[null,20490229,"KRT012","QUAMBURTON P6 ISO",13,5895.21,7,24,"SC",1,{"$f":"F481*unit_costs!$D$6/1000","v":373998.01761000004},{"$f":"H481*unit_costs!$D$7","v":77376},{"$f":"G481*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},514856.01761000004]
[null,20490248,"TRG022","ELLERSLIE P55 ISO",14,13272.3,14,56,"SC",1,{"$f":"F482*unit_costs!$D$6/1000","v":842007.98429999989},{"$f":"H482*unit_costs!$D$7","v":180544},{"$f":"G482*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1137847.9842999999]
[null,20490267,"TRG022","EWING P2 ISO",13,15713.61,13,36,"SC",1,{"$f":"F483*unit_costs!$D$6/1000","v":996887.13200999994},{"$f":"H483*unit_costs!$D$7","v":116064},{"$f":"G483*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1220845.1320099998]
[null,20490286,"KRT013","WOODBURN P15A ISO",7,5663.33,7,73,"SC",1,{"$f":"F484*unit_costs!$D$6/1000","v":359287.31852999999},{"$f":"H484*unit_costs!$D$7","v":235352},{"$f":"G484*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},658121.31853000005]
[null,20490297,"KRT012","QUAMBY EAST P20 ISO",5,4928.58,5,21,"SC",1,{"$f":"F485*unit_costs!$D$6/1000","v":312674.04377999995},{"$f":"H485*unit_costs!$D$7","v":67704},{"$f":"G485*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},429056.04377999995]
[null,20490968,"KRT013","MORPOR P2 ISO",5,5354.55,5,8,"SC",1,{"$f":"F486*unit_costs!$D$6/1000","v":339698.00654999999},{"$f":"H486*unit_costs!$D$7","v":25792},{"$f":"G486*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},414168.00654999999]
[null,20491162,"PLD001","FOGL P1 ISO",18,6367.6,18,20,"SC",1,{"$f":"F487*unit_costs!$D$6/1000","v":403966.91160000005},{"$f":"H487*unit_costs!$D$7","v":64480},{"$f":"G487*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},613350.91159999999]
[null,20491272,"BET007","KOFOED P2 ISO",35,3590.46,19,32,"SC",1,{"$f":"F488*unit_costs!$D$6/1000","v":227782.37286},{"$f":"H488*unit_costs!$D$7","v":103168},{"$f":"G488*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},483256.37286]
[null,20491781,"BET007","SPRING GULLY ISO P117",35,5856.01,29,37,"SC",1,{"$f":"F489*unit_costs!$D$6/1000","v":371511.13041000004},{"$f":"H489*unit_costs!$D$7","v":119288},{"$f":"G489*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},717125.13040999998]
[null,20494773,"KRT031","ROSEMOUNT RD P6 ISO",4,2819.2,4,12,"SC",1,{"$f":"F490*unit_costs!$D$6/1000","v":178852.86719999998},{"$f":"H490*unit_costs!$D$7","v":38688},{"$f":"G490*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},258816.86719999998]
[null,20494846,"ECA007","HUNTER SOUTH P21 ISO",31,28408.240000000002,31,121,"SC",1,{"$f":"F491*unit_costs!$D$6/1000","v":1802247.15384},{"$f":"H491*unit_costs!$D$7","v":390104},{"$f":"G491*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},2433481.1538399998]
[null,20494857,"EHK024","FALLS P11 ISO",5,5705.19,5,21,"SC",1,{"$f":"F492*unit_costs!$D$6/1000","v":361942.95878999995},{"$f":"H492*unit_costs!$D$7","v":67704},{"$f":"G492*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},478324.95878999995]
[null,20495668,"HSM002","TELANGATUK EAST P35 ISO",13,17126.45,11,71,"SC",1,{"$f":"F493*unit_costs!$D$6/1000","v":1086519.11445},{"$f":"H493*unit_costs!$D$7","v":228904},{"$f":"G493*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},1408513.11445]
[null,20495755,"ART033","WILLAURA P278 ISO",45,20209.099999999999,22,112,"SC",1,{"$f":"F494*unit_costs!$D$6/1000","v":1282085.5130999999},{"$f":"H494*unit_costs!$D$7","v":361088},{"$f":"G494*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},1817685.5130999999]
[null,20495774,"NHL031","LAWLOIT TOWN P3A ISO",13,27479.59,13,105,"SC",1,{"$f":"F495*unit_costs!$D$6/1000","v":1743332.66919},{"$f":"H495*unit_costs!$D$7","v":338520},{"$f":"G495*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},2189746.6691899998]
[null,20495814,"NHL031","LILLIMUR SOUTH P7 ISO",24,31750.25,24,114,"SC",1,{"$f":"F496*unit_costs!$D$6/1000","v":2014267.6102499999},{"$f":"H496*unit_costs!$D$7","v":367536},{"$f":"G496*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},2571119.6102499999]
[null,20495844,"ART033","BIGGINS P37A ISO",24,21994.51,24,110,"SC",1,{"$f":"F497*unit_costs!$D$6/1000","v":1395353.7089099998},{"$f":"H497*unit_costs!$D$7","v":354640},{"$f":"G497*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},1939309.7089099998]
[null,20495863,"ART033","MOYSTON P130 ISO",58,25083.9,39,154,"SC",1,{"$f":"F498*unit_costs!$D$6/1000","v":1591347.6999000001},{"$f":"H498*unit_costs!$D$7","v":496496},{"$f":"G498*unit_costs!$D$8","v":288678},{"$f":"unit_costs!$D$9","v":11668},2388189.6999000004]
[null,20495874,"HSM003","WERRIGAR NORTH P5 ISO",3,4030.24,3,13,"SC",1,{"$f":"F499*unit_costs!$D$6/1000","v":255682.45583999998},{"$f":"H499*unit_costs!$D$7","v":41912},{"$f":"G499*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},331468.45583999995]
[null,20495907,"HSM002","BALMORAL SOUTH P16 ISO",45,32079.63,45,93,"SC",1,{"$f":"F500*unit_costs!$D$6/1000","v":2035163.8068300001},{"$f":"H500*unit_costs!$D$7","v":299832},{"$f":"G500*unit_costs!$D$8","v":333090},{"$f":"unit_costs!$D$9","v":11668},2679753.8068300001]
[null,20495956,"HSM002","IKA TEE 66KV LINE P157 ISO",14,14346.87,14,53,"SC",1,{"$f":"F501*unit_costs!$D$6/1000","v":910179.77967000008},{"$f":"H501*unit_costs!$D$7","v":170872},{"$f":"G501*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1196347.7796700001]
[null,20495974,"CHM011","MUNDARRA P3 ISO",36,21276.12,22,22,"SC",1,{"$f":"F502*unit_costs!$D$6/1000","v":1349778.3289199998},{"$f":"H502*unit_costs!$D$7","v":70928},{"$f":"G502*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},1595218.3289199998]
[null,20496004,"CTN003","HOMEWOOD P22 ISO",16,17318.009999999998,16,86,"SC",1,{"$f":"F503*unit_costs!$D$6/1000","v":1098671.8724099998},{"$f":"H503*unit_costs!$D$7","v":277264},{"$f":"G503*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1506035.8724099998]
[null,20496023,"SHL001","CONWAY P1 ISO",14,25106.98,14,111,"SC",1,{"$f":"F504*unit_costs!$D$6/1000","v":1592811.91818},{"$f":"H504*unit_costs!$D$7","v":357864},{"$f":"G504*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},2065971.91818]
[null,20496034,"SHL001","CHILLINGOLLAH P55 ISO",6,13542.64,6,57,"SC",1,{"$f":"F505*unit_costs!$D$6/1000","v":859158.62424000003},{"$f":"H505*unit_costs!$D$7","v":183768},{"$f":"G505*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},1099006.62424]
[null,20496045,"HSM003","HOPETOUN P189A ISO",23,44892.68,23,99,"SC",1,{"$f":"F506*unit_costs!$D$6/1000","v":2848036.5118800001},{"$f":"H506*unit_costs!$D$7","v":319176},{"$f":"G506*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},3349126.5118800001]
[null,20496116,"HSM004","HARROW P225 ISO",36,27555.19,22,96,"SC",1,{"$f":"F507*unit_costs!$D$6/1000","v":1748128.8087899999},{"$f":"H507*unit_costs!$D$7","v":309504},{"$f":"G507*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},2232144.8087900002]
[null,20496348,"KRT013","ORFORD 84 ISO",20,7849.630000000001,20,40,"SC",1,{"$f":"F508*unit_costs!$D$6/1000","v":497988.37683000002},{"$f":"H508*unit_costs!$D$7","v":128960},{"$f":"G508*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},786656.37682999996]
[null,20496437,"SHP021","COLBINABBIN P214 ISO",40,46050.15,40,139,"SC",1,{"$f":"F509*unit_costs!$D$6/1000","v":2921467.5661500003},{"$f":"H509*unit_costs!$D$7","v":448136},{"$f":"G509*unit_costs!$D$8","v":296080},{"$f":"unit_costs!$D$9","v":11668},3677351.5661500003]
[null,20496467,"CTN006","LITCHFIELD  P74 ISO",30,47701.71,30,163,"SC",1,{"$f":"F510*unit_costs!$D$6/1000","v":3026244.1841100003},{"$f":"H510*unit_costs!$D$7","v":525512},{"$f":"G510*unit_costs!$D$8","v":222060},{"$f":"unit_costs!$D$9","v":11668},3785484.1841100003]
[null,20496486,"STL006","WAL WAL ISO P2",25,37541.839999999997,25,151,"SC",1,{"$f":"F511*unit_costs!$D$6/1000","v":2381691.8714399994},{"$f":"H511*unit_costs!$D$7","v":486824},{"$f":"G511*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},3065233.8714399994]
[null,20496497,"HSM004","PLOZZA P15 ISO",32,4698.4799999999996,21,38,"SC",1,{"$f":"F512*unit_costs!$D$6/1000","v":298076.26967999997},{"$f":"H512*unit_costs!$D$7","v":122512},{"$f":"G512*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},587698.26967999991]
[null,20496586,"CHM011","PATYAH P53 ISO",9,9265.14,9,15,"SC",1,{"$f":"F513*unit_costs!$D$6/1000","v":587789.74673999997},{"$f":"H513*unit_costs!$D$7","v":48360},{"$f":"G513*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},714435.74673999997]
[null,20496605,"CHM011","PATYAH P28 ISO",18,12889.43,18,64,"SC",1,{"$f":"F514*unit_costs!$D$6/1000","v":817718.32863},{"$f":"H514*unit_costs!$D$7","v":206336},{"$f":"G514*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},1168958.3286299999]
[null,20496964,"BGO023","WILD DUCK P1 ISO",43,20889.5,43,156,"SC",1,{"$f":"F515*unit_costs!$D$6/1000","v":1325250.7694999999},{"$f":"H515*unit_costs!$D$7","v":502944},{"$f":"G515*unit_costs!$D$8","v":318286},{"$f":"unit_costs!$D$9","v":11668},2158148.7694999999]
[null,20497034,"CTN006","DONALD P237A ISO",25,41145.24,25,170,"SC",1,{"$f":"F516*unit_costs!$D$6/1000","v":2610295.1708399998},{"$f":"H516*unit_costs!$D$7","v":548080},{"$f":"G516*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},3355093.1708399998]
[null,20497052,"CTN006","DOBOOBETIC P8 ISO",18,36916.58,18,84,"SC",1,{"$f":"F517*unit_costs!$D$6/1000","v":2342024.75178},{"$f":"H517*unit_costs!$D$7","v":270816},{"$f":"G517*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},2757744.75178]
[null,20497088,"CTN001","BIRCHIP P411 ISO",16,24049.51,16,91,"SC",1,{"$f":"F518*unit_costs!$D$6/1000","v":1525724.9639099999},{"$f":"H518*unit_costs!$D$7","v":293384},{"$f":"G518*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1949208.9639099999]
[null,20497106,"RCT022","CLEARY P1 ISO",5,12290.14,5,46,"SC",1,{"$f":"F519*unit_costs!$D$6/1000","v":779698.77174},{"$f":"H519*unit_costs!$D$7","v":148304},{"$f":"G519*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K519:N519)","v":976680.77174}]
[null,20497125,"CTN001","CHERRY P5AE ISO",7,8702.83,7,12,"SC",1,{"$f":"F520*unit_costs!$D$6/1000","v":552116.23803000001},{"$f":"H520*unit_costs!$D$7","v":38688},{"$f":"G520*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},654286.23803000001]
[null,20497143,"CTN002","MERCER P1A ISO",17,20813.240000000002,17,100,"SC",1,{"$f":"F521*unit_costs!$D$6/1000","v":1320412.7588400003},{"$f":"H521*unit_costs!$D$7","v":322400},{"$f":"G521*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1780314.7588400003]
[null,20497210,"CLC003","RIVERSLEA P8 ISO",13,9754.59,13,34,"SC",1,{"$f":"F522*unit_costs!$D$6/1000","v":618840.94419000007},{"$f":"H522*unit_costs!$D$7","v":109616},{"$f":"G522*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},836350.94419000007]
[null,20497221,"CLC003","CARLISLE RD P10 ISO",11,2283.81,11,22,"SC",1,{"$f":"F523*unit_costs!$D$6/1000","v":144887.19021},{"$f":"H523*unit_costs!$D$7","v":70928},{"$f":"G523*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},308905.19021000003]
[null,20497240,"STN011","GOWANGARDIE ISO 14",43,30837.11,43,126,"SC",1,{"$f":"F524*unit_costs!$D$6/1000","v":1956337.0955099999},{"$f":"H524*unit_costs!$D$7","v":406224},{"$f":"G524*unit_costs!$D$8","v":318286},{"$f":"unit_costs!$D$9","v":11668},2692515.0955099999]
[null,20497251,"COB011","HEYKENDRICK P16 ISO",7,135.99,7,2,"SC",1,{"$f":"F525*unit_costs!$D$6/1000","v":8627.34159},{"$f":"H525*unit_costs!$D$7","v":6448},{"$f":"G525*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},78557.341589999996]
[null,20497493,"BAS011","GRAININD P10 ISO",13,13378.75,13,55,"SC",1,{"$f":"F526*unit_costs!$D$6/1000","v":848761.27875000006},{"$f":"H526*unit_costs!$D$7","v":177320},{"$f":"G526*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1133975.2787500001]
[null,20497512,"BAS011","STONELEIGH 158 ISO",18,25542.400000000001,18,91,"SC",1,{"$f":"F527*unit_costs!$D$6/1000","v":1620435.3984000001},{"$f":"H527*unit_costs!$D$7","v":293384},{"$f":"G527*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},2058723.3984000001]
[null,20497523,"BAS022","TUDDY P2 ISO",27,7170.9,27,54,"SC",1,{"$f":"F528*unit_costs!$D$6/1000","v":454929.06689999998},{"$f":"H528*unit_costs!$D$7","v":174096},{"$f":"G528*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},840547.06689999998]
[null,20497594,"STL006","LAEN NORTH ISO 66",16,30248.61,16,62,"SC",1,{"$f":"F529*unit_costs!$D$6/1000","v":1919002.0670099999},{"$f":"H529*unit_costs!$D$7","v":199888},{"$f":"G529*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},2248990.0670099999]
[null,20497634,"CLC006","MINGAWALLA P6 ISO",38,27547.98,38,62,"SC",1,{"$f":"F530*unit_costs!$D$6/1000","v":1747671.3991800002},{"$f":"H530*unit_costs!$D$7","v":199888},{"$f":"G530*unit_costs!$D$8","v":281276},{"$f":"unit_costs!$D$9","v":11668},2240503.3991800002]
[null,20497652,"CLC013","TYRELL 1 ISO",15,9377.0300000000007,15,43,"SC",1,{"$f":"F531*unit_costs!$D$6/1000","v":594888.16023000004},{"$f":"H531*unit_costs!$D$7","v":138632},{"$f":"G531*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},856218.16023000004]
[null,20497688,"BMH006","GRIFFITHS P1 ISO",12,13732.33,12,61,"SC",1,{"$f":"F532*unit_costs!$D$6/1000","v":871192.74752999994},{"$f":"H532*unit_costs!$D$7","v":196664},{"$f":"G532*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1168348.7475299998]
[null,20497724,"CLC003","HORDERN VALE P34 ISO",11,5199.22,11,21,"SC",1,{"$f":"F533*unit_costs!$D$6/1000","v":329843.71602000005},{"$f":"H533*unit_costs!$D$7","v":67704},{"$f":"G533*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},490637.71602000005]
[null,20497765,"NKA003","PIG FARM P2 ISO",16,11341.08,16,52,"SC",1,{"$f":"F534*unit_costs!$D$6/1000","v":719489.45627999993},{"$f":"H534*unit_costs!$D$7","v":167648},{"$f":"G534*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1017237.4562799999]
[null,20497776,"NKA002","PARDY ISO 25",12,8342.56,12,14,"SC",1,{"$f":"F535*unit_costs!$D$6/1000","v":529260.34895999997},{"$f":"H535*unit_costs!$D$7","v":45136},{"$f":"G535*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},674888.34895999997]
[null,20497787,"ECA012","FIMMELL P1 ISO",7,6284.58,7,11,"SC",1,{"$f":"F536*unit_costs!$D$6/1000","v":398700.03977999999},{"$f":"H536*unit_costs!$D$7","v":35464},{"$f":"G536*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},497646.03977999999]
[null,20497839,"SHN024","BRAYBON P59 ISO",13,3505.52,13,7,"SC",1,{"$f":"F537*unit_costs!$D$6/1000","v":222393.69431999998},{"$f":"H537*unit_costs!$D$7","v":22568},{"$f":"G537*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},352855.69432000001]
[null,20497858,"SHN024","MARIONVALE P36 ISO",13,4475.84,13,10,"SC",1,{"$f":"F538*unit_costs!$D$6/1000","v":283951.76543999999},{"$f":"H538*unit_costs!$D$7","v":32240},{"$f":"G538*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},424085.76543999999]
[null,20497940,"CHA003","KEELY P9 ISO",3,2101.38,3,17,"SC",1,{"$f":"F539*unit_costs!$D$6/1000","v":133313.64858000001},{"$f":"H539*unit_costs!$D$7","v":54808},{"$f":"G539*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},221995.64858000001]
[null,20497981,"BAS022","BOOTH P1 ISO",13,4483.55,13,22,"SC",1,{"$f":"F540*unit_costs!$D$6/1000","v":284440.89555000002},{"$f":"H540*unit_costs!$D$7","v":70928},{"$f":"G540*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},463262.89555000002]
[null,20498000,"BAS022","DEREEL P39 ISO",38,7950.28,38,52,"SC",1,{"$f":"F541*unit_costs!$D$6/1000","v":504373.71347999998},{"$f":"H541*unit_costs!$D$7","v":167648},{"$f":"G541*unit_costs!$D$8","v":281276},{"$f":"unit_costs!$D$9","v":11668},964965.71347999992]
[null,20498041,"CLC006","ROKEWOOD 128A ISO",10,1055.9000000000001,10,23,"SC",1,{"$f":"F542*unit_costs!$D$6/1000","v":66987.351900000009},{"$f":"H542*unit_costs!$D$7","v":74152},{"$f":"G542*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},226827.35190000001]
[null,20498052,"GSB014","GLEN DROUITT P7 ISO",15,2604.29,15,13,"SC",1,{"$f":"F543*unit_costs!$D$6/1000","v":165218.76188999999},{"$f":"H543*unit_costs!$D$7","v":41912},{"$f":"G543*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},329828.76188999997]
[null,20498551,"SHP021","TILTON P2 ISO",19,19021.009999999998,19,42,"SC",1,{"$f":"F544*unit_costs!$D$6/1000","v":1206711.8954099999},{"$f":"H544*unit_costs!$D$7","v":135408},{"$f":"G544*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1494425.8954099999]
[null,20498643,"WBL012","WHISKEY CREEK RD P4 ISO",10,3808.62,10,18,"SC",1,{"$f":"F545*unit_costs!$D$6/1000","v":241622.66141999999},{"$f":"H545*unit_costs!$D$7","v":58032},{"$f":"G545*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},385342.66142000002]
[null,20498702,"NKA005","EDWARDS P2A ISO",10,4518.2700000000004,10,42,"SC",1,{"$f":"F546*unit_costs!$D$6/1000","v":286643.56707000005},{"$f":"H546*unit_costs!$D$7","v":135408},{"$f":"G546*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},507739.56707000005]
[null,20498976,"BAN003","KIRBY P2 ISO",17,2479.92,12,20,"SC",1,{"$f":"F547*unit_costs!$D$6/1000","v":157328.60472},{"$f":"H547*unit_costs!$D$7","v":64480},{"$f":"G547*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},322300.60472]
[null,20499023,"BET007","DRECHSLER ISO 8",26,9492.9500000000007,22,34,"SC",1,{"$f":"F548*unit_costs!$D$6/1000","v":602242.24095000001},{"$f":"H548*unit_costs!$D$7","v":109616},{"$f":"G548*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},886370.24095000001]
[null,20500027,"MLN022","ROSEGLEN 23 ISO",12,3936.42,12,19,"SC",1,{"$f":"F549*unit_costs!$D$6/1000","v":249730.42121999999},{"$f":"H549*unit_costs!$D$7","v":61256},{"$f":"G549*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},411478.42122000002]
[null,20500727,"CHA006","HORFIELD SOUTH P9 ISO",8,13955.75,8,52,"SC",1,{"$f":"F550*unit_costs!$D$6/1000","v":885366.73574999999},{"$f":"H550*unit_costs!$D$7","v":167648},{"$f":"G550*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},1123898.73575]
[null,20501500,"CHA006","MILLROAD P69 ISO",9,5746,9,31,"SC",1,{"$f":"F551*unit_costs!$D$6/1000","v":364531.98599999998},{"$f":"H551*unit_costs!$D$7","v":99944},{"$f":"G551*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},542761.98600000003]
[null,20502519,"BGO023","HEATHCOTE P341 ISO",12,14651.6,12,55,"SC",1,{"$f":"F552*unit_costs!$D$6/1000","v":929512.15560000006},{"$f":"H552*unit_costs!$D$7","v":177320},{"$f":"G552*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1207324.1556000002]
[null,20504979,"CDN002","JACKA P6A ISO",5,1327.33,5,8,"SC",1,{"$f":"F553*unit_costs!$D$6/1000","v":84207.142529999997},{"$f":"H553*unit_costs!$D$7","v":25792},{"$f":"G553*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},158677.14253000001]
[null,20505951,"HSM003","LAH EAST P4 ISO",17,25593.99,17,108,"SC",1,{"$f":"F554*unit_costs!$D$6/1000","v":1623708.3195900002},{"$f":"H554*unit_costs!$D$7","v":348192},{"$f":"G554*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},2109402.3195900004]
[null,20513731,"COB011","HEYKENDRICK P26 ISO",4,5239.33,4,26,"SC",1,{"$f":"F555*unit_costs!$D$6/1000","v":332388.33452999999},{"$f":"H555*unit_costs!$D$7","v":83824},{"$f":"G555*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},457488.33452999999]
[null,20513936,"BGO023","MOGIL P19 ISO",49,37477.480000000003,49,170,"SC",1,{"$f":"F556*unit_costs!$D$6/1000","v":2377608.8086800002},{"$f":"H556*unit_costs!$D$7","v":548080},{"$f":"G556*unit_costs!$D$8","v":362698},{"$f":"unit_costs!$D$9","v":11668},3300054.8086800002]
[null,20514636,"MNA014","MARTINO 4 ISO",17,7880.44,17,17,"SC",1,{"$f":"F557*unit_costs!$D$6/1000","v":499942.99403999996},{"$f":"H557*unit_costs!$D$7","v":54808},{"$f":"G557*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},692252.99404000002]
[null,20515866,"BGO023","TOOBORAC SOUTH P10A ISO",28,20831.939999999999,28,76,"SC",1,{"$f":"F558*unit_costs!$D$6/1000","v":1321599.1055399999},{"$f":"H558*unit_costs!$D$7","v":245024},{"$f":"G558*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},1785547.1055399999]
[null,20516133,"BET005","LYAL RD P1 ISO",24,13862.23,24,56,"SC",1,{"$f":"F559*unit_costs!$D$6/1000","v":879433.73342999991},{"$f":"H559*unit_costs!$D$7","v":180544},{"$f":"G559*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},1249293.73343]
[null,20516500,"CTN003","QUAMBATOOK P190 ISO",12,25615.360000000001,11,96,"SC",1,{"$f":"F560*unit_costs!$D$6/1000","v":1625064.05376},{"$f":"H560*unit_costs!$D$7","v":309504},{"$f":"G560*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},2027658.05376]
[null,20516519,"CTN003","QUAMBATOOK P88A ISO",10,8393.76,5,53,"SC",1,{"$f":"F561*unit_costs!$D$6/1000","v":532508.52815999999},{"$f":"H561*unit_costs!$D$7","v":170872},{"$f":"G561*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},752058.52815999999]
[null,20516538,"CTN001","ELEVATOR P4B ISO",15,18595.14,15,70,"SC",1,{"$f":"F562*unit_costs!$D$6/1000","v":1179694.2767400001},{"$f":"H562*unit_costs!$D$7","v":225680},{"$f":"G562*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1528072.2767400001]
[null,20516557,"CTN006","DONALD P59 ISO",25,32700.04,25,133,"SC",1,{"$f":"F563*unit_costs!$D$6/1000","v":2074523.2376400002},{"$f":"H563*unit_costs!$D$7","v":428792},{"$f":"G563*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},2700033.2376399999]
[null,20516744,"BMH003","ANDREWS MYRNIONG 4 ISO",35,14775.92,27,80,"SC",1,{"$f":"F564*unit_costs!$D$6/1000","v":937399.14072000002},{"$f":"H564*unit_costs!$D$7","v":257920},{"$f":"G564*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},1406841.14072]
[null,20516961,"CTN004","KOOREH ISO 76A",18,19898.13,17,76,"SC",1,{"$f":"F565*unit_costs!$D$6/1000","v":1262357.2653300001},{"$f":"H565*unit_costs!$D$7","v":245024},{"$f":"G565*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1644883.2653300001]
[null,20516979,"CTN004","MELROSE 1 ISO",47,40380.949999999997,31,147,"SC",1,{"$f":"F566*unit_costs!$D$6/1000","v":2561807.84895},{"$f":"H566*unit_costs!$D$7","v":473928},{"$f":"G566*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},3276865.84895]
[null,20518062,"BAS011","SNAKELINT 25 ISO",27,6526.2,27,56,"SC",1,{"$f":"F567*unit_costs!$D$6/1000","v":414028.65419999999},{"$f":"H567*unit_costs!$D$7","v":180544},{"$f":"G567*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},806094.65419999999]
[null,20519796,"BAN003","SPARGO P84 ISO",32,6295.66,24,36,"SC",1,{"$f":"F568*unit_costs!$D$6/1000","v":399402.96606000001},{"$f":"H568*unit_costs!$D$7","v":116064},{"$f":"G568*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},704782.96606000001]
[null,20519807,"BAN003","BREAKODAY P2 ISO",18,5016.7,16,44,"SC",1,{"$f":"F569*unit_costs!$D$6/1000","v":318264.46470000001},{"$f":"H569*unit_costs!$D$7","v":141856},{"$f":"G569*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},590220.46470000001]
[null,20521531,"WND013","GOLDIE NORTH ISO 17A",69,19200.59,54,122,"SC",1,{"$f":"F570*unit_costs!$D$6/1000","v":1218104.6301900002},{"$f":"H570*unit_costs!$D$7","v":393328},{"$f":"G570*unit_costs!$D$8","v":399708},{"$f":"unit_costs!$D$9","v":11668},2022808.6301900002]
[null,20526231,"KGT003","MILNES BRIDGE P14 ISO",16,12649.93,16,46,"SC",1,{"$f":"F571*unit_costs!$D$6/1000","v":802524.20912999997},{"$f":"H571*unit_costs!$D$7","v":148304},{"$f":"G571*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1080928.2091299999]
[null,20526308,"KRT013","TOWNSEND P2 ISO",10,2747.13,10,25,"SC",1,{"$f":"F572*unit_costs!$D$6/1000","v":174280.67433000001},{"$f":"H572*unit_costs!$D$7","v":80600},{"$f":"G572*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},340568.67433000001]
[null,20526337,"BAS022","MACKEE P10 ISO",24,5873.65,24,48,"SC",1,{"$f":"F573*unit_costs!$D$6/1000","v":372630.22964999999},{"$f":"H573*unit_costs!$D$7","v":154752},{"$f":"G573*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},716698.22964999999]
[null,20526773,"TRG024","PETERBOROUGH P185 ISO",2,1277.98,2,11,"SC",1,{"$f":"F574*unit_costs!$D$6/1000","v":81076.329180000001},{"$f":"H574*unit_costs!$D$7","v":35464},{"$f":"G574*unit_costs!$D$8","v":14804},{"$f":"unit_costs!$D$9","v":11668},143012.32918]
[null,20528023,"CLC013","TELEGRAPH 17 ISO",4,3060.32,4,7,"SC",1,{"$f":"F575*unit_costs!$D$6/1000","v":194149.76112000001},{"$f":"H575*unit_costs!$D$7","v":22568},{"$f":"G575*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},257993.76112000001]
[null,20528635,"BAS023","SKELTON P9 ISO",30,6591.14,24,78,"SC",1,{"$f":"F576*unit_costs!$D$6/1000","v":418148.51274000003},{"$f":"H576*unit_costs!$D$7","v":251472},{"$f":"G576*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},858936.51274000003]
[null,20528972,"HSM004","MITRE NORTH P6 ISO",6,10134.35,6,7,"SC",1,{"$f":"F577*unit_costs!$D$6/1000","v":642933.29835000006},{"$f":"H577*unit_costs!$D$7","v":22568},{"$f":"G577*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},721581.29835000006]
[null,20530090,"PLD006","BRIDGEWATER P68 ISO",13,3093.43,13,29,"SC",1,{"$f":"F578*unit_costs!$D$6/1000","v":196250.29262999998},{"$f":"H578*unit_costs!$D$7","v":93496},{"$f":"G578*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},397640.29262999998]
[null,20530251,"ART031","GREAT WESTERN SOUTH P24 ISO",29,27424.95,29,107,"SC",1,{"$f":"F579*unit_costs!$D$6/1000","v":1739866.2529500001},{"$f":"H579*unit_costs!$D$7","v":344968},{"$f":"G579*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},2311160.2529500001]
[null,20530434,"MNA034","MURCHISON ISO P130",25,18885.38,25,79,"SC",1,{"$f":"F580*unit_costs!$D$6/1000","v":1198107.3925800002},{"$f":"H580*unit_costs!$D$7","v":254696},{"$f":"G580*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},1649521.3925800002]
[null,20531985,"MRO008","FRANKLIN PARK P21 ISO",20,9260.77,20,54,"SC",1,{"$f":"F581*unit_costs!$D$6/1000","v":587512.50956999999},{"$f":"H581*unit_costs!$D$7","v":174096},{"$f":"G581*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},921316.50956999999]
[null,20532014,"SHP014","MEAG P13A ISO",20,18810.05,20,41,"SC",1,{"$f":"F582*unit_costs!$D$6/1000","v":1193328.3820499999},{"$f":"H582*unit_costs!$D$7","v":132184},{"$f":"G582*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},1485220.3820499999]
[null,20533510,"TRG022","GASPOWER P4 ISO",17,23791.82,17,55,"SC",1,{"$f":"F583*unit_costs!$D$6/1000","v":1509376.8526199998},{"$f":"H583*unit_costs!$D$7","v":177320},{"$f":"G583*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K583:N583)","v":1824198.8526199998}]
[null,20533528,"TRG022","SHADWELL P3 ISO",3,2650.18,3,6,"SC",1,{"$f":"F584*unit_costs!$D$6/1000","v":168130.06938},{"$f":"H584*unit_costs!$D$7","v":19344},{"$f":"G584*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},221348.06938]
[null,20536577,"EHK024","ANDERSON P2 ISO",23,4914.58,23,38,"SC",1,{"$f":"F585*unit_costs!$D$6/1000","v":311785.86977999995},{"$f":"H585*unit_costs!$D$7","v":122512},{"$f":"G585*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},616211.86977999995]
[null,20537933,"BAS011","LANGNORTH P2 ISO",17,17084.14,17,80,"SC",1,{"$f":"F586*unit_costs!$D$6/1000","v":1083834.9257400001},{"$f":"H586*unit_costs!$D$7","v":257920},{"$f":"G586*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1479256.9257400001]
[null,20539743,"RCT022","YATPOOL WEST P15 ISO",2,1475.6,2,8,"SC",1,{"$f":"F587*unit_costs!$D$6/1000","v":93613.539599999989},{"$f":"H587*unit_costs!$D$7","v":25792},{"$f":"G587*unit_costs!$D$8","v":14804},{"$f":"unit_costs!$D$9","v":11668},145877.53959999999]
[null,20539915,"WND012","PINE GLADE ISO 1A",15,4174.26,15,28,"SC",1,{"$f":"F588*unit_costs!$D$6/1000","v":264819.22866000002},{"$f":"H588*unit_costs!$D$7","v":90272},{"$f":"G588*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},477789.22866000002]
[null,20541660,"NHL016","PROPODOLLAH P11 ISO",22,29410.83,17,97,"SC",1,{"$f":"F589*unit_costs!$D$6/1000","v":1865852.4660300002},{"$f":"H589*unit_costs!$D$7","v":312728},{"$f":"G589*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},2316082.4660300002]
[null,20542217,"CLC003","ROBIL P86 ISO",5,2368.67,5,18,"SC",1,{"$f":"F590*unit_costs!$D$6/1000","v":150270.79347},{"$f":"H590*unit_costs!$D$7","v":58032},{"$f":"G590*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},256980.79347]
[null,20543012,"MRO005","JAMES P6 ISO",35,15137.52,35,85,"SC",1,{"$f":"F591*unit_costs!$D$6/1000","v":960339.40632000007},{"$f":"H591*unit_costs!$D$7","v":274040},{"$f":"G591*unit_costs!$D$8","v":259070},{"$f":"unit_costs!$D$9","v":11668},1505117.4063200001]
[null,20543778,"PLD006","BLOWHOLES RD P2 ISO",11,3766.51,11,27,"SC",1,{"$f":"F592*unit_costs!$D$6/1000","v":238951.16091000004},{"$f":"H592*unit_costs!$D$7","v":87048},{"$f":"G592*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},419089.16091000004]
[null,20544027,"NKA004","KIEFELL P13 ISO",9,8980.17,9,35,"SC",1,{"$f":"F593*unit_costs!$D$6/1000","v":569710.96496999997},{"$f":"H593*unit_costs!$D$7","v":112840},{"$f":"G593*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},760836.96496999997]
[null,20545427,"WND013","GOOCHS LANE P59 ISO",18,10454.719999999999,18,47,"SC",1,{"$f":"F594*unit_costs!$D$6/1000","v":663257.89151999995},{"$f":"H594*unit_costs!$D$7","v":151528},{"$f":"G594*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},959689.89151999995]
[null,20545460,"CDN004","SKIPTON RD P30E ISO",7,13740.66,7,51,"SC",1,{"$f":"F595*unit_costs!$D$6/1000","v":871721.21105999989},{"$f":"H595*unit_costs!$D$7","v":164424},{"$f":"G595*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},1099627.2110599999]
[null,20545743,"OYN001","GALAH NORTH P10 ISO",17,47912,17,85,"SC",1,{"$f":"F596*unit_costs!$D$6/1000","v":3039585.1919999998},{"$f":"H596*unit_costs!$D$7","v":274040},{"$f":"G596*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},3451127.1919999998]
[null,20546003,"WBL012","MEPUNGA P194A ISO",5,2700.59,5,7,"SC",1,{"$f":"F597*unit_costs!$D$6/1000","v":171328.13019},{"$f":"H597*unit_costs!$D$7","v":22568},{"$f":"G597*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},242574.13019]
[null,20546216,"MRO008","AVOCA P185 ISO",13,9250.69,13,50,"SC",1,{"$f":"F598*unit_costs!$D$6/1000","v":586873.02429000009},{"$f":"H598*unit_costs!$D$7","v":161200},{"$f":"G598*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},855967.02429000009]
[null,20546543,"WND013","RANGEWORTHY P1B ISO",12,3797.37,12,26,"SC",1,{"$f":"F599*unit_costs!$D$6/1000","v":240908.95017},{"$f":"H599*unit_costs!$D$7","v":83824},{"$f":"G599*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},425224.95016999997]
[null,20547749,"WMN021","ANNUELLO ROAD P3 ISO",20,24128.35,20,114,"SC",1,{"$f":"F600*unit_costs!$D$6/1000","v":1530726.6523499999},{"$f":"H600*unit_costs!$D$7","v":367536},{"$f":"G600*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},2057970.6523499999]
[null,20547977,"MRO005","TIMOR WEST P6 ISO",12,6699.87,12,57,"SC",1,{"$f":"F601*unit_costs!$D$6/1000","v":425046.45267000003},{"$f":"H601*unit_costs!$D$7","v":183768},{"$f":"G601*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},709306.45267000003]
[null,20548172,"TRG022","FOSTERS LANE P13 ISO ISO",5,10812.76,5,22,"SC",1,{"$f":"F602*unit_costs!$D$6/1000","v":685972.30715999997},{"$f":"H602*unit_costs!$D$7","v":70928},{"$f":"G602*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},805578.30715999997]
[null,20548557,"STL005","RUDOLPH P1 ISO",21,5833.52,17,29,"SC",1,{"$f":"F603*unit_costs!$D$6/1000","v":370084.34232000005},{"$f":"H603*unit_costs!$D$7","v":93496},{"$f":"G603*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},601082.34232000005]
[null,20552151,"CTN002","VERNON GREIG P19 ISO",20,39949.22,20,141,"SC",1,{"$f":"F604*unit_costs!$D$6/1000","v":2534418.4660200002},{"$f":"H604*unit_costs!$D$7","v":454584},{"$f":"G604*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},3148710.4660200002]
[null,20553347,"NKA002","BAKER P2A ISO",5,4485.8999999999996,5,8,"SC",1,{"$f":"F605*unit_costs!$D$6/1000","v":284589.98189999996},{"$f":"H605*unit_costs!$D$7","v":25792},{"$f":"G605*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},359059.98189999996]
[null,20553971,"STN011","KARRA SCHOOL P1 ISO",14,12049.51,14,45,"SC",1,{"$f":"F606*unit_costs!$D$6/1000","v":764432.96390999993},{"$f":"H606*unit_costs!$D$7","v":145080},{"$f":"G606*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1024808.9639099999]
[null,20559409,"WND013","BENLOCH P1A ISO",20,9549.56,20,54,"SC",1,{"$f":"F607*unit_costs!$D$6/1000","v":605833.63595999987},{"$f":"H607*unit_costs!$D$7","v":174096},{"$f":"G607*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},939637.63595999987]
[null,20559724,"MRO005","STUART MILL P67A ISO",20,18074.810000000001,20,81,"SC",1,{"$f":"F608*unit_costs!$D$6/1000","v":1146684.0212100002},{"$f":"H608*unit_costs!$D$7","v":261144},{"$f":"G608*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},1567536.0212100002]
[null,20560252,"STL006","MARNOO P15A ISO",9,8462.5400000000009,9,13,"SC",1,{"$f":"F609*unit_costs!$D$6/1000","v":536872.00014000013},{"$f":"H609*unit_costs!$D$7","v":41912},{"$f":"G609*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},657070.00014000013]
[null,20560831,"KGT003","MURRABIT P28 ISO",16,18582.93,16,67,"SC",1,{"$f":"F610*unit_costs!$D$6/1000","v":1178919.6621300001},{"$f":"H610*unit_costs!$D$7","v":216008},{"$f":"G610*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1525027.6621300001]
[null,20561304,"SHP021","COLBINABBIN WEST ISO 49",10,5576.79,10,23,"SC",1,{"$f":"F611*unit_costs!$D$6/1000","v":353797.13438999996},{"$f":"H611*unit_costs!$D$7","v":74152},{"$f":"G611*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},513637.13438999996]
[null,20561979,"WBL012","NIRLUDE P6 ISO",5,2549.06,5,8,"SC",1,{"$f":"F612*unit_costs!$D$6/1000","v":161714.91546000002},{"$f":"H612*unit_costs!$D$7","v":25792},{"$f":"G612*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},236184.91546000002]
[null,20563081,"GSB012","BOLINDA EAST ISO 5",10,9274.66,10,39,"SC",1,{"$f":"F613*unit_costs!$D$6/1000","v":588393.70505999995},{"$f":"H613*unit_costs!$D$7","v":125736},{"$f":"G613*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},799817.70505999995]
[null,20563092,"MRO007","FOUR MILE FLAT ISO P2",12,7223.94,12,38,"SC",1,{"$f":"F614*unit_costs!$D$6/1000","v":458293.97753999993},{"$f":"H614*unit_costs!$D$7","v":122512},{"$f":"G614*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},681297.97753999988]
[null,20563187,"NKA006","WOODLAND PARK P13 ISO",17,17203.54,17,58,"SC",1,{"$f":"F615*unit_costs!$D$6/1000","v":1091409.7811400001},{"$f":"H615*unit_costs!$D$7","v":186992},{"$f":"G615*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1415903.7811400001]
[null,20564668,"PLD003","NEVER NEVER P1A ISO",4,2305.69,4,9,"SC",1,{"$f":"F616*unit_costs!$D$6/1000","v":146275.27929000001},{"$f":"H616*unit_costs!$D$7","v":29016},{"$f":"G616*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},216567.27929000001]
[null,20566468,"CDN001","ROBB P6 ISO",9,3139.5300000000011,6,17,"SC",1,{"$f":"F617*unit_costs!$D$6/1000","v":199174.92273000008},{"$f":"H617*unit_costs!$D$7","v":54808},{"$f":"G617*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},310062.92273000011]
[null,20567465,"PLD003","EAST GREENWALD P6 ISO",11,9207.2800000000007,11,18,"SC",1,{"$f":"F618*unit_costs!$D$6/1000","v":584119.05047999998},{"$f":"H618*unit_costs!$D$7","v":58032},{"$f":"G618*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},735241.05047999998]
[null,20575682,"BAN003","PEARCE P6 ISO",18,3023.84,10,31,"SC",1,{"$f":"F619*unit_costs!$D$6/1000","v":191835.43343999999},{"$f":"H619*unit_costs!$D$7","v":99944},{"$f":"G619*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},377467.43343999999]
[null,20577800,"CHA006","DURHAM OX P36 ISO",9,11311.62,9,41,"SC",1,{"$f":"F620*unit_costs!$D$6/1000","v":717620.48442000011},{"$f":"H620*unit_costs!$D$7","v":132184},{"$f":"G620*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},928090.48442000011]
[null,20582472,"WBL012","SCHOOL ROAD NORTH P7 ISO",3,1595.11,3,6,"SC",1,{"$f":"F621*unit_costs!$D$6/1000","v":101195.37350999999},{"$f":"H621*unit_costs!$D$7","v":19344},{"$f":"G621*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},154413.37351]
[null,20583843,"KRT012","GARNER P2 ISO",17,19374.46,17,53,"SC",1,{"$f":"F622*unit_costs!$D$6/1000","v":1229135.11686},{"$f":"H622*unit_costs!$D$7","v":170872},{"$f":"G622*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1537509.11686]
[null,20585017,"CTN004","CARAPOOEE P35 ISO",20,13499.07,20,63,"SC",1,{"$f":"F623*unit_costs!$D$6/1000","v":856394.49987000006},{"$f":"H623*unit_costs!$D$7","v":203112},{"$f":"G623*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},1219214.4998699999]
[null,20586509,"CTN003","TEDDYWADDY WEST P1 ISO",24,37209.32,24,136,"SC",1,{"$f":"F624*unit_costs!$D$6/1000","v":2360596.4701199997},{"$f":"H624*unit_costs!$D$7","v":438464},{"$f":"G624*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},2988376.4701199997]
[null,20588628,"BET007","EMU CREEK-PILCHER P1 ISO",61,16337.32,50,95,"SC",1,{"$f":"F625*unit_costs!$D$6/1000","v":1036455.91812},{"$f":"H625*unit_costs!$D$7","v":306280},{"$f":"G625*unit_costs!$D$8","v":370100},{"$f":"unit_costs!$D$9","v":11668},1724503.91812]
[null,20589644,"CTN003","KALPIENUNG P18 ISO",20,31713.09,20,151,"SC",1,{"$f":"F626*unit_costs!$D$6/1000","v":2011910.1426900001},{"$f":"H626*unit_costs!$D$7","v":486824},{"$f":"G626*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},2658442.1426900001]
[null,20592222,"WND013","MORANDING P1E ISO",24,9787.33,18,41,"SC",1,{"$f":"F627*unit_costs!$D$6/1000","v":620918.00252999994},{"$f":"H627*unit_costs!$D$7","v":132184},{"$f":"G627*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},898006.00252999994]
[null,20592233,"WND013","HIGH CAMP STN 1 ISO",5,1007.96,4,10,"SC",1,{"$f":"F628*unit_costs!$D$6/1000","v":63945.990359999996},{"$f":"H628*unit_costs!$D$7","v":32240},{"$f":"G628*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},137461.99036]
[null,20592563,"WND013","GOOCHS LANE P63 ISO",58,32256.42,58,110,"SC",1,{"$f":"F629*unit_costs!$D$6/1000","v":2046379.5412199998},{"$f":"H629*unit_costs!$D$7","v":354640},{"$f":"G629*unit_costs!$D$8","v":429316},{"$f":"unit_costs!$D$9","v":11668},2842003.54122]
[null,20593784,"MNA034","BALDI P2B ISO",28,19791.099999999999,28,40,"SC",1,{"$f":"F630*unit_costs!$D$6/1000","v":1255567.1750999999},{"$f":"H630*unit_costs!$D$7","v":128960},{"$f":"G630*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},1603451.1750999999]
[null,20594990,"WND013","TOOBORAC RD P2 ISO",9,1046.81,9,12,"SC",1,{"$f":"F631*unit_costs!$D$6/1000","v":66410.673209999994},{"$f":"H631*unit_costs!$D$7","v":38688},{"$f":"G631*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},183384.67320999998]
[null,20595166,"WBL012","MEPITE P9 ISO",3,155.19999999999999,3,2,"SC",1,{"$f":"F632*unit_costs!$D$6/1000","v":9846.0432000000001},{"$f":"H632*unit_costs!$D$7","v":6448},{"$f":"G632*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},50168.0432]
[null,20597060,"BET004","LOCKWOOD EAST P1 ISO",28,9152.4,28,55,"SC",1,{"$f":"F633*unit_costs!$D$6/1000","v":580637.40839999996},{"$f":"H633*unit_costs!$D$7","v":177320},{"$f":"G633*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},976881.40839999996]
[null,20597302,"PLD001","MT CLAY P43A ISO",13,5202.08,13,28,"SC",1,{"$f":"F634*unit_costs!$D$6/1000","v":330025.15727999998},{"$f":"H634*unit_costs!$D$7","v":90272},{"$f":"G634*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},528191.15727999993]
[null,20597855,"WND012","KERRIE P2 ISO",43,16676.95,43,105,"SC",1,{"$f":"F635*unit_costs!$D$6/1000","v":1058002.3849500001},{"$f":"H635*unit_costs!$D$7","v":338520},{"$f":"G635*unit_costs!$D$8","v":318286},{"$f":"unit_costs!$D$9","v":11668},1726476.3849500001]
[null,20598544,"STN021","PEARCE-FIRMAID ISO",31,5951.34,31,72,"SC",1,{"$f":"F636*unit_costs!$D$6/1000","v":377558.96094000002},{"$f":"H636*unit_costs!$D$7","v":232128},{"$f":"G636*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},850816.96094000002]
[null,20598947,"MRO005","MOONAMBELL P232 ISO",4,5102.6000000000004,4,19,"SC",1,{"$f":"F637*unit_costs!$D$6/1000","v":323714.0466},{"$f":"H637*unit_costs!$D$7","v":61256},{"$f":"G637*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},426246.0466]
[null,20601278,"BAS022","BUNINYONG P267 ISO",59,25256.880000000001,59,173,"SC",1,{"$f":"F638*unit_costs!$D$6/1000","v":1602321.7240800001},{"$f":"H638*unit_costs!$D$7","v":557752},{"$f":"G638*unit_costs!$D$8","v":436718},{"$f":"unit_costs!$D$9","v":11668},2608459.7240800001]
[null,20602297,"WBL012","WHITEHOUSE P1A ISO",9,2828.12,9,11,"SC",1,{"$f":"F639*unit_costs!$D$6/1000","v":179418.76092},{"$f":"H639*unit_costs!$D$7","v":35464},{"$f":"G639*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},293168.76092000003]
[null,20602359,"MRO005","MOONAMBEL P28 ISO",11,3879.29,11,22,"SC",1,{"$f":"F640*unit_costs!$D$6/1000","v":246106.03688999999},{"$f":"H640*unit_costs!$D$7","v":70928},{"$f":"G640*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},410124.03688999999]
[null,20602432,"WBL012","MACCULLOCK P6 ISO",4,119.7,4,2,"SC",1,{"$f":"F641*unit_costs!$D$6/1000","v":7593.8877000000002},{"$f":"H641*unit_costs!$D$7","v":6448},{"$f":"G641*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},55317.887699999999]
[null,20602534,"SHN011","CARROLL ISO",11,10505.84,11,41,"SC",1,{"$f":"F642*unit_costs!$D$6/1000","v":666500.99544000009},{"$f":"H642*unit_costs!$D$7","v":132184},{"$f":"G642*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},891774.99544000009]
[null,20604529,"BAN003","ABBINGTON 6 ISO",28,9848.57,28,67,"SC",1,{"$f":"F643*unit_costs!$D$6/1000","v":624803.12936999998},{"$f":"H643*unit_costs!$D$7","v":216008},{"$f":"G643*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},1059735.12937]
[null,20608641,"KGT004","LODDON RIVER P5 ISO",3,4250.7,3,16,"SC",1,{"$f":"F644*unit_costs!$D$6/1000","v":269668.65869999997},{"$f":"H644*unit_costs!$D$7","v":51584},{"$f":"G644*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},355126.65869999997]
[null,20609946,"HSM003","GALAQUIL EAST P1 ISO",22,32075.68,22,105,"SC",1,{"$f":"F645*unit_costs!$D$6/1000","v":2034913.2148800001},{"$f":"H645*unit_costs!$D$7","v":338520},{"$f":"G645*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},2547945.2148799999]
[null,20612043,"BAN003","PORCUPINE P2 ISO",94,16136.47,53,91,"SC",1,{"$f":"F646*unit_costs!$D$6/1000","v":1023713.79327},{"$f":"H646*unit_costs!$D$7","v":293384},{"$f":"G646*unit_costs!$D$8","v":392306},{"$f":"unit_costs!$D$9","v":11668},1721071.79327]
[null,20614861,"CTN002","RICHMOND PLAINS P1 ISO",17,26722.23,17,124,"SC",1,{"$f":"F647*unit_costs!$D$6/1000","v":1695284.99343},{"$f":"H647*unit_costs!$D$7","v":399776},{"$f":"G647*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K647:N647)","v":2232562.9934299998}]
[null,20615977,"WND012","HESKET RD TIE P40B ISO",5,1351.19,5,10,"SC",1,{"$f":"F648*unit_costs!$D$6/1000","v":85720.844790000003},{"$f":"H648*unit_costs!$D$7","v":32240},{"$f":"G648*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},166638.84479]
[null,20617297,"BAS033","HAPPY VALLEY 3 ISO",33,6740.77,18,40,"SC",1,{"$f":"F649*unit_costs!$D$6/1000","v":427641.18957000005},{"$f":"H649*unit_costs!$D$7","v":128960},{"$f":"G649*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},701505.18957000005]
[null,20617645,"WBL005","PURGORE ISO 4",5,1907.1,5,12,"SC",1,{"$f":"F650*unit_costs!$D$6/1000","v":120988.3311},{"$f":"H650*unit_costs!$D$7","v":38688},{"$f":"G650*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},208354.33110000001]
[null,20620160,"BET005","NEYLON P1 ISO",39,15371.86,39,133,"SC",1,{"$f":"F651*unit_costs!$D$6/1000","v":975206.17026000004},{"$f":"H651*unit_costs!$D$7","v":428792},{"$f":"G651*unit_costs!$D$8","v":288678},{"$f":"unit_costs!$D$9","v":11668},1704344.17026]
[null,20623140,"WND013","TANTARABOO NTH ISO 79",33,8221.69,30,48,"SC",1,{"$f":"F652*unit_costs!$D$6/1000","v":521592.23529000004},{"$f":"H652*unit_costs!$D$7","v":154752},{"$f":"G652*unit_costs!$D$8","v":222060},{"$f":"unit_costs!$D$9","v":11668},910072.23528999998]
[null,20623470,"PLD001","BONNIE VIEW P6 ISO",25,7111.23,24,26,"SC",1,{"$f":"F653*unit_costs!$D$6/1000","v":451143.54242999997},{"$f":"H653*unit_costs!$D$7","v":83824},{"$f":"G653*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},724283.54242999991]
[null,20624610,"KRT013","KRT-PLD No.2 YWF P67 ISO",7,3121.52,7,16,"SC",1,{"$f":"F654*unit_costs!$D$6/1000","v":198032.35032},{"$f":"H654*unit_costs!$D$7","v":51584},{"$f":"G654*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},313098.35031999997]
[null,20625464,"OYN003","PIER MILLAN P2 ISO",19,48990.12,19,201,"SC",1,{"$f":"F655*unit_costs!$D$6/1000","v":3107982.2029200001},{"$f":"H655*unit_costs!$D$7","v":648024},{"$f":"G655*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},3908312.2029200001]
[null,20627970,"STL007","BURRONG BASIN P7 ISO",33,15704.17,32,57,"SC",1,{"$f":"F656*unit_costs!$D$6/1000","v":996288.24897000007},{"$f":"H656*unit_costs!$D$7","v":183768},{"$f":"G656*unit_costs!$D$8","v":236864},{"$f":"unit_costs!$D$9","v":11668},1428588.2489700001]
[null,20628480,"NKA001","KIRK P1 ISO",17,12786.93,17,19,"SC",1,{"$f":"F657*unit_costs!$D$6/1000","v":811215.62612999999},{"$f":"H657*unit_costs!$D$7","v":61256},{"$f":"G657*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1009973.62613]
[null,20632173,"BET005","GLOVER BAY P170 ISO",30,19067.259999999998,30,90,"SC",1,{"$f":"F658*unit_costs!$D$6/1000","v":1209646.0416599999},{"$f":"H658*unit_costs!$D$7","v":290160},{"$f":"G658*unit_costs!$D$8","v":222060},{"$f":"unit_costs!$D$9","v":11668},1733534.0416599999]
[null,20632191,"BET005","MIA MIA P7 ISO",42,16062.49,42,116,"SC",1,{"$f":"F659*unit_costs!$D$6/1000","v":1019020.4280900001},{"$f":"H659*unit_costs!$D$7","v":373984},{"$f":"G659*unit_costs!$D$8","v":310884},{"$f":"unit_costs!$D$9","v":11668},1715556.4280900001]
[null,20632396,"CMN003","HARCP P12 ISO",10,3180.03,10,22,"SC",1,{"$f":"F660*unit_costs!$D$6/1000","v":201744.28323000003},{"$f":"H660*unit_costs!$D$7","v":70928},{"$f":"G660*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},358360.28323000006]
[null,20632634,"BGO023","EMU FLAT P22 ISO",32,31489.4,32,119,"SC",1,{"$f":"F661*unit_costs!$D$6/1000","v":1997719.0254000002},{"$f":"H661*unit_costs!$D$7","v":383656},{"$f":"G661*unit_costs!$D$8","v":236864},{"$f":"unit_costs!$D$9","v":11668},2629907.0254000002]
[null,20634226,"CHA006","POMPAPIEL P25 ISO",14,18042.47,14,23,"SC",1,{"$f":"F662*unit_costs!$D$6/1000","v":1144632.3392699999},{"$f":"H662*unit_costs!$D$7","v":74152},{"$f":"G662*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1334080.3392699999]
[null,20638508,"OYN001","WALPEUP STH P2 ISO",27,44808.7,27,200,"SC",1,{"$f":"F663*unit_costs!$D$6/1000","v":2842708.7366999998},{"$f":"H663*unit_costs!$D$7","v":644800},{"$f":"G663*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},3699030.7366999998]
[null,20642876,"BET004","LOCKWOOD SOUTH ISO P2A",36,15887.32,36,89,"SC",1,{"$f":"F664*unit_costs!$D$6/1000","v":1007907.46812},{"$f":"H664*unit_costs!$D$7","v":286936},{"$f":"G664*unit_costs!$D$8","v":266472},{"$f":"unit_costs!$D$9","v":11668},1572983.4681199999]
[null,20643488,"ART031","GREAT WESTERN NORTH P1 ISO",19,10895.7,19,67,"SC",1,{"$f":"F665*unit_costs!$D$6/1000","v":691234.10370000009},{"$f":"H665*unit_costs!$D$7","v":216008},{"$f":"G665*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1059548.1037000001]
[null,20644488,"CME016","PINE GROVE ISO P3",29,34178.57,29,136,"SC",1,{"$f":"F666*unit_costs!$D$6/1000","v":2168322.65937},{"$f":"H666*unit_costs!$D$7","v":438464},{"$f":"G666*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},2833112.65937]
[null,20646420,"WND013","COBAW P18 ISO",71,27586.32,59,131,"SC",1,{"$f":"F667*unit_costs!$D$6/1000","v":1750103.7271199999},{"$f":"H667*unit_costs!$D$7","v":422344},{"$f":"G667*unit_costs!$D$8","v":436718},{"$f":"unit_costs!$D$9","v":11668},2620833.7271199999]
[null,20647240,"BAN003","GLENEAST P8 ISO",65,16804.23,52,81,"SC",1,{"$f":"F668*unit_costs!$D$6/1000","v":1066077.15543},{"$f":"H668*unit_costs!$D$7","v":261144},{"$f":"G668*unit_costs!$D$8","v":384904},{"$f":"unit_costs!$D$9","v":11668},1723793.15543]
[null,20648756,"BAN003","LALFALLS P13 ISO",51,20171.8,51,129,"SC",1,{"$f":"F669*unit_costs!$D$6/1000","v":1279719.1638},{"$f":"H669*unit_costs!$D$7","v":415896},{"$f":"G669*unit_costs!$D$8","v":377502},{"$f":"unit_costs!$D$9","v":11668},2084785.1638]
[null,20649027,"CLC003","KAWARREN P2 ISO",40,13516.86,37,87,"SC",1,{"$f":"F670*unit_costs!$D$6/1000","v":857523.11525999999},{"$f":"H670*unit_costs!$D$7","v":280488},{"$f":"G670*unit_costs!$D$8","v":273874},{"$f":"unit_costs!$D$9","v":11668},1423553.1152599999]
[null,20649789,"NHL015","ARKONA P5 ISO",14,24719.200000000001,14,87,"SC",1,{"$f":"F671*unit_costs!$D$6/1000","v":1568210.7672000001},{"$f":"H671*unit_costs!$D$7","v":280488},{"$f":"G671*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1963994.7672000001]
[null,20651907,"MNA014","CARRA P1 ISO",20,2299.33,20,33,"SC",1,{"$f":"F672*unit_costs!$D$6/1000","v":145871.79453000001},{"$f":"H672*unit_costs!$D$7","v":106392},{"$f":"G672*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},411971.79453000001]
[null,20653160,"WND013","PASCALLS LANE P3 ISO",6,2861.64,6,14,"SC",1,{"$f":"F673*unit_costs!$D$6/1000","v":181545.30323999998},{"$f":"H673*unit_costs!$D$7","v":45136},{"$f":"G673*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},282761.30323999998]
[null,20654511,"BMH003","MYRNIONG P185 ISO",18,12885.51,18,60,"SC",1,{"$f":"F674*unit_costs!$D$6/1000","v":817469.63990999991},{"$f":"H674*unit_costs!$D$7","v":193440},{"$f":"G674*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},1155813.6399099999]
[null,20655277,"BAN003","LYONVILLE 182 ISO",26,6002.91,19,52,"SC",1,{"$f":"F675*unit_costs!$D$6/1000","v":380830.61330999999},{"$f":"H675*unit_costs!$D$7","v":167648},{"$f":"G675*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},700784.61330999993]
[null,20655340,"WND012","HESKET RD TIE P15 ISO",33,8521.52,33,56,"SC",1,{"$f":"F676*unit_costs!$D$6/1000","v":540613.75032000011},{"$f":"H676*unit_costs!$D$7","v":180544},{"$f":"G676*unit_costs!$D$8","v":244266},{"$f":"unit_costs!$D$9","v":11668},977091.75032000011]
[null,20656531,"BET004","EXTON ISO P10",28,9006.4,28,42,"SC",1,{"$f":"F677*unit_costs!$D$6/1000","v":571375.02240000002},{"$f":"H677*unit_costs!$D$7","v":135408},{"$f":"G677*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},925707.02240000002]
[null,20656549,"BET004","NEVINSON RD ISO P1",17,10461.98,17,78,"SC",1,{"$f":"F678*unit_costs!$D$6/1000","v":663718.47317999997},{"$f":"H678*unit_costs!$D$7","v":251472},{"$f":"G678*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1052692.47318]
[null,20662060,"STN021","GUN CLUB P66E ISO",12,9493.36,12,33,"SC",1,{"$f":"F679*unit_costs!$D$6/1000","v":602268.25176000001},{"$f":"H679*unit_costs!$D$7","v":106392},{"$f":"G679*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},809152.25176000001]
[null,20662562,"PLD001","MCMARTIN P2 ISO",22,8311.92,22,61,"SC",1,{"$f":"F680*unit_costs!$D$6/1000","v":527316.51672000007},{"$f":"H680*unit_costs!$D$7","v":196664},{"$f":"G680*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},898492.51672000007]
[null,20663112,"NHL031","YANAC P106 ISO",11,14565.56,11,33,"SC",1,{"$f":"F681*unit_costs!$D$6/1000","v":924053.69195999997},{"$f":"H681*unit_costs!$D$7","v":106392},{"$f":"G681*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},1123535.69196]
[null,20663582,"SHL002","KENTISH P24 ISO",3,2602.0100000000002,3,9,"SC",1,{"$f":"F682*unit_costs!$D$6/1000","v":165074.11641000002},{"$f":"H682*unit_costs!$D$7","v":29016},{"$f":"G682*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},227964.11641000002]
[null,20668396,"WBL012","MATSPENCE P8 ISO",5,2429.89,4,9,"SC",1,{"$f":"F683*unit_costs!$D$6/1000","v":154154.65148999999},{"$f":"H683*unit_costs!$D$7","v":29016},{"$f":"G683*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},224446.65148999999]
[null,20669568,"CLC006","NORTH CUNDARE P10 ISO",8,7457.22,8,26,"SC",1,{"$f":"F684*unit_costs!$D$6/1000","v":473093.49402000004},{"$f":"H684*unit_costs!$D$7","v":83824},{"$f":"G684*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},627801.4940200001]
[null,20679212,"BAS022","MEREDITH RD P14 ISO",7,3978.85,7,18,"SC",1,{"$f":"F685*unit_costs!$D$6/1000","v":252422.22284999999},{"$f":"H685*unit_costs!$D$7","v":58032},{"$f":"G685*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},373936.22285000002]
[null,20682981,"BAS022","CARGERIE P24 ISO",16,9036,16,53,"SC",1,{"$f":"F686*unit_costs!$D$6/1000","v":573252.87600000005},{"$f":"H686*unit_costs!$D$7","v":170872},{"$f":"G686*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},874224.87600000005]
[null,20683854,"KGT003","BENJEROOP P8 ISO",11,11064.08,11,41,"SC",1,{"$f":"F687*unit_costs!$D$6/1000","v":701916.29927999992},{"$f":"H687*unit_costs!$D$7","v":132184},{"$f":"G687*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},927190.29927999992]
[null,20687574,"BAS033","ROSSHALL P3 ISO",4,1655.4,4,6,"SC",1,{"$f":"F688*unit_costs!$D$6/1000","v":105020.2314},{"$f":"H688*unit_costs!$D$7","v":19344},{"$f":"G688*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},165640.23139999999]
[null,20692956,"WMN014","MACQUARIE BANKS P61 ISO",5,668.2,5,35,"SC",1,{"$f":"F689*unit_costs!$D$6/1000","v":42391.2762},{"$f":"H689*unit_costs!$D$7","v":112840},{"$f":"G689*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},203909.27619999999]
[null,20697075,"TRG013","TIMSUL P5 ISO",9,5525.3,9,22,"SC",1,{"$f":"F690*unit_costs!$D$6/1000","v":350530.55729999999},{"$f":"H690*unit_costs!$D$7","v":70928},{"$f":"G690*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},499744.55729999999]
[null,20697522,"ART033","TUENA P13 ISO",22,27030.12,22,70,"SC",1,{"$f":"F691*unit_costs!$D$6/1000","v":1714817.8429199997},{"$f":"H691*unit_costs!$D$7","v":225680},{"$f":"G691*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},2115009.8429199997]
[null,20700260,"TRG022","MCPHIL P1 ISO",16,16210.38,16,35,"SC",1,{"$f":"F692*unit_costs!$D$6/1000","v":1028402.7175799999},{"$f":"H692*unit_costs!$D$7","v":112840},{"$f":"G692*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1271342.7175799999]
[null,20705668,"BMH003","INGLISTON ROAD P7 ISO",23,11451.84,23,178,"SC",1,{"$f":"F693*unit_costs!$D$6/1000","v":726516.18144000007},{"$f":"H693*unit_costs!$D$7","v":573872},{"$f":"G693*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},1482302.18144]
[null,40374941,"NHL031","COVE P1 ISO",6,6686.7,6,39,"SC",1,{"$f":"F694*unit_costs!$D$6/1000","v":424210.93469999998},{"$f":"H694*unit_costs!$D$7","v":125736},{"$f":"G694*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},606026.93469999998]
[null,40400939,"NHL015","JEPARIT P637 ISO",33,31152.75,24,93,"SC",1,{"$f":"F695*unit_costs!$D$6/1000","v":1976361.6127500001},{"$f":"H695*unit_costs!$D$7","v":299832},{"$f":"G695*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},2465509.6127500003]
[null,40718887,"BET004","SHELBOURNE EAST ISO",26,6812.85,26,39,"SC",1,{"$f":"F696*unit_costs!$D$6/1000","v":432214.01685000001},{"$f":"H696*unit_costs!$D$7","v":125736},{"$f":"G696*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},762070.01685000001]
[null,40721992,"OYN005","NANDALY P73 ISO",6,17920.849999999999,6,67,"SC",1,{"$f":"F697*unit_costs!$D$6/1000","v":1136916.6448499998},{"$f":"H697*unit_costs!$D$7","v":216008},{"$f":"G697*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},1409004.6448499998]
[null,40896748,"CTN003","SEA LAKE P753 ISO",15,33306.42,15,72,"SC",1,{"$f":"F698*unit_costs!$D$6/1000","v":2112992.5912199998},{"$f":"H698*unit_costs!$D$7","v":232128},{"$f":"G698*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},2467818.5912199998]
[null,41093522,"OYN003","BOLAND RD P29A ISO",8,16121.13,8,52,"SC",1,{"$f":"F699*unit_costs!$D$6/1000","v":1022740.60833},{"$f":"H699*unit_costs!$D$7","v":167648},{"$f":"G699*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},1261272.60833]
[null,41238083,"WBL005","WANGOOM PARK EAST P2 ISO",19,7096.36,19,51,"SC",1,{"$f":"F700*unit_costs!$D$6/1000","v":450200.17475999997},{"$f":"H700*unit_costs!$D$7","v":164424},{"$f":"G700*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},766930.17475999997]
[null,41457140,"BAS011","GOLDSMITH P228 ISO",15,16398.53,15,54,"SC",1,{"$f":"F701*unit_costs!$D$6/1000","v":1040339.1417299999},{"$f":"H701*unit_costs!$D$7","v":174096},{"$f":"G701*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1337133.1417299998]
[null,41475395,"BMH003","BUNGEELTAP P5 ISO",20,16167.41,20,73,"SC",1,{"$f":"F702*unit_costs!$D$6/1000","v":1025676.6578099999},{"$f":"H702*unit_costs!$D$7","v":235352},{"$f":"G702*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},1420736.6578099998]
[null,41515394,"CTN006","LITCHFIELD P116 ISO",8,15027.22,8,49,"SC",1,{"$f":"F703*unit_costs!$D$6/1000","v":953341.86401999998},{"$f":"H703*unit_costs!$D$7","v":157976},{"$f":"G703*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},1182201.86402]
[null,41527585,"NHL015","BALROOTAN P5 ISO",4,5198.76,4,19,"SC",1,{"$f":"F704*unit_costs!$D$6/1000","v":329814.53316000005},{"$f":"H704*unit_costs!$D$7","v":61256},{"$f":"G704*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},432346.53316000005]
[null,42160628,"STL007","NAVARRE ISO 27",46,41144.17,46,130,"SC",1,{"$f":"F705*unit_costs!$D$6/1000","v":2610227.2889699996},{"$f":"H705*unit_costs!$D$7","v":419120},{"$f":"G705*unit_costs!$D$8","v":340492},{"$f":"unit_costs!$D$9","v":11668},3381507.2889699996]
[null,42244921,"COB011","FORDS ROAD P46 ISO",13,5460.4100000000008,13,15,"SC",1,{"$f":"F706*unit_costs!$D$6/1000","v":346413.87081000005},{"$f":"H706*unit_costs!$D$7","v":48360},{"$f":"G706*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},502667.87081000005]
[null,42330703,"STN024","MONTI P4 ISO",29,16772.400000000001,29,44,"SC",1,{"$f":"F707*unit_costs!$D$6/1000","v":1064057.8284},{"$f":"H707*unit_costs!$D$7","v":141856},{"$f":"G707*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},1432239.8284]
[null,42433190,"BMH003","BEREMBOKE P14B ISO",32,12518.86,32,37,"SC",1,{"$f":"F708*unit_costs!$D$6/1000","v":794208.99725999997},{"$f":"H708*unit_costs!$D$7","v":119288},{"$f":"G708*unit_costs!$D$8","v":236864},{"$f":"unit_costs!$D$9","v":11668},1162028.9972600001]
[null,42673979,"BAS011","SAWCRICK P12 ISO",18,13189.01,18,84,"SC",1,{"$f":"F709*unit_costs!$D$6/1000","v":836723.98340999999},{"$f":"H709*unit_costs!$D$7","v":270816},{"$f":"G709*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},1252443.9834099999]
[null,42759914,"TRG022","KYNUNA ISO P16",21,46013.04,21,80,"SC",1,{"$f":"F710*unit_costs!$D$6/1000","v":2919113.2706399998},{"$f":"H710*unit_costs!$D$7","v":257920},{"$f":"G710*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},3344143.2706399998]
[null,42784766,"BAN003","CARWEEN WEST P1 ISO",23,12100.31,17,23,"SC",1,{"$f":"F711*unit_costs!$D$6/1000","v":767655.76670999988},{"$f":"H711*unit_costs!$D$7","v":74152},{"$f":"G711*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K711:N711)","v":979309.76670999988}]
[null,42784818,"BAN003","CARWEEN WEST P2 ISO",54,8714.52,33,58,"SC",1,{"$f":"F712*unit_costs!$D$6/1000","v":552857.86332},{"$f":"H712*unit_costs!$D$7","v":186992},{"$f":"G712*unit_costs!$D$8","v":244266},{"$f":"unit_costs!$D$9","v":11668},995783.86332]
[null,42922160,"HSM006","REMLAW P3 ISO",4,3405.82,4,22,"SC",1,{"$f":"F713*unit_costs!$D$6/1000","v":216068.62662},{"$f":"H713*unit_costs!$D$7","v":70928},{"$f":"G713*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},328272.62662]
[null,43027022,"BAS011","HILLCREST P6 ISO",34,18313.75,34,110,"SC",1,{"$f":"F714*unit_costs!$D$6/1000","v":1161842.61375},{"$f":"H714*unit_costs!$D$7","v":354640},{"$f":"G714*unit_costs!$D$8","v":251668},{"$f":"unit_costs!$D$9","v":11668},1779818.61375]
[null,43606479,"WND023","HODGES ROAD P12 ISO",22,13370.63,22,52,"SC",1,{"$f":"F715*unit_costs!$D$6/1000","v":848246.13782999991},{"$f":"H715*unit_costs!$D$7","v":167648},{"$f":"G715*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},1190406.1378299999]
[null,44211635,"NHL031","KANIVA SOUTH P18 ISO",16,29337.02,16,39,"SC",1,{"$f":"F716*unit_costs!$D$6/1000","v":1861169.88582},{"$f":"H716*unit_costs!$D$7","v":125736},{"$f":"G716*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},2117005.88582]
[null,44508139,"CTN001","MORTON PLAINS P2 ISO",5,7967.59,5,29,"SC",1,{"$f":"F717*unit_costs!$D$6/1000","v":505471.87718999997},{"$f":"H717*unit_costs!$D$7","v":93496},{"$f":"G717*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},647645.87718999991]
[null,44600975,"HYT011","PLD-HTN P301 ISO",12,13503.22,12,47,"SC",1,{"$f":"F718*unit_costs!$D$6/1000","v":856657.78001999995},{"$f":"H718*unit_costs!$D$7","v":151528},{"$f":"G718*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1108677.7800199999]
[null,44612213,"ART031","CHAMPION P3F ISO",3,727.14,3,4,"SC",1,{"$f":"F719*unit_costs!$D$6/1000","v":46130.488740000001},{"$f":"H719*unit_costs!$D$7","v":12896},{"$f":"G719*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},92900.488740000001]
[null,44705079,"HSM004","NATIMUK P609 ISO",51,50599.19,32,178,"SC",1,{"$f":"F720*unit_costs!$D$6/1000","v":3210063.2127899998},{"$f":"H720*unit_costs!$D$7","v":573872},{"$f":"G720*unit_costs!$D$8","v":236864},{"$f":"unit_costs!$D$9","v":11668},4032467.2127899998]
[null,44712203,"KYM003","ROE PARK P29A ISO",14,7675.66,14,27,"SC",1,{"$f":"F721*unit_costs!$D$6/1000","v":486951.54606000002},{"$f":"H721*unit_costs!$D$7","v":87048},{"$f":"G721*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},689295.54606000008]
[null,45816354,"CTN006","GOOROC P1 ISO",23,25757.88,23,140,"SC",1,{"$f":"F722*unit_costs!$D$6/1000","v":1634105.6650800002},{"$f":"H722*unit_costs!$D$7","v":451360},{"$f":"G722*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},2267379.6650800002]
[null,45816438,"CTN006","MASSEY EAST P3 ISO",7,15699.45,7,62,"SC",1,{"$f":"F723*unit_costs!$D$6/1000","v":995988.80745000008},{"$f":"H723*unit_costs!$D$7","v":199888},{"$f":"G723*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},1259358.8074500002]
[null,46707751,"HSM004","TULOONA ISO 2",24,18936.32,13,15,"SC",1,{"$f":"F724*unit_costs!$D$6/1000","v":1201339.0771199998},{"$f":"H724*unit_costs!$D$7","v":48360},{"$f":"G724*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1357593.0771199998]
[null,47502161,"MRO007","TALBOT WEST P12 ISO",25,14546.7,25,74,"SC",1,{"$f":"F725*unit_costs!$D$6/1000","v":922857.19469999999},{"$f":"H725*unit_costs!$D$7","v":238576},{"$f":"G725*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},1358151.1946999999]
[null,48100058,"CTN001","MCGRATHS RD ISO P24A",22,30226.17,22,126,"SC",1,{"$f":"F726*unit_costs!$D$6/1000","v":1917578.4509699999},{"$f":"H726*unit_costs!$D$7","v":406224},{"$f":"G726*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},2498314.4509699997]
[null,48101105,"HSM006","KALKEE P6 ISO",20,22916.7,16,79,"SC",1,{"$f":"F727*unit_costs!$D$6/1000","v":1453858.3647},{"$f":"H727*unit_costs!$D$7","v":254696},{"$f":"G727*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1838654.3647]
[null,52301422,"MBN031","ALDERSON P81 ISO",1,1779.1,1,6,"SC",1,{"$f":"F728*unit_costs!$D$6/1000","v":112867.88309999999},{"$f":"H728*unit_costs!$D$7","v":19344},{"$f":"G728*unit_costs!$D$8","v":7402},{"$f":"unit_costs!$D$9","v":11668},151281.88309999998]
[null,52509148,"NHL015","LOCHIEL P3 ISO",20,31563.21,20,121,"SC",1,{"$f":"F729*unit_costs!$D$6/1000","v":2002401.60561},{"$f":"H729*unit_costs!$D$7","v":390104},{"$f":"G729*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},2552213.60561]
[null,52804885,"TRG024","RODDA P13A ISO",5,1403.33,5,9,"SC",1,{"$f":"F730*unit_costs!$D$6/1000","v":89028.658530000001},{"$f":"H730*unit_costs!$D$7","v":29016},{"$f":"G730*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},166722.65853000002]
[null,53001649,"BAS022","NANKERVIS P15 ISO",16,3971.73,16,32,"SC",1,{"$f":"F731*unit_costs!$D$6/1000","v":251970.52293000001},{"$f":"H731*unit_costs!$D$7","v":103168},{"$f":"G731*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},485238.52292999998]
[null,54405804,"HYT011","MILLTOWN SOUTH P23 ISO",9,6094.71,9,26,"SC",1,{"$f":"F732*unit_costs!$D$6/1000","v":386654.49711},{"$f":"H732*unit_costs!$D$7","v":83824},{"$f":"G732*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},548764.49711]
[null,54406525,"HYT011","MILLTOWN SOUTH P17 ISO",4,2995.72,4,9,"SC",1,{"$f":"F733*unit_costs!$D$6/1000","v":190051.47251999998},{"$f":"H733*unit_costs!$D$7","v":29016},{"$f":"G733*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},260343.47251999998]
[null,54420337,"MNA014","GLYNDON PARK P8 ISO",6,912.93,6,41,"SC",1,{"$f":"F734*unit_costs!$D$6/1000","v":57917.192129999996},{"$f":"H734*unit_costs!$D$7","v":132184},{"$f":"G734*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},246181.19212999998]
[null,54819095,"SHP021","HAMBLIN ISO P23",31,15492.23,31,45,"SC",1,{"$f":"F735*unit_costs!$D$6/1000","v":982842.56342999998},{"$f":"H735*unit_costs!$D$7","v":145080},{"$f":"G735*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},1369052.5634300001]
[null,55505387,"WND013","GOOCHS LANE ISO P50A",33,15891.33,33,81,"SC",1,{"$f":"F736*unit_costs!$D$6/1000","v":1008161.86653},{"$f":"H736*unit_costs!$D$7","v":261144},{"$f":"G736*unit_costs!$D$8","v":244266},{"$f":"unit_costs!$D$9","v":11668},1525239.86653]
[null,57204014,"BAS011","EURAMBEEN ISO 2",33,35434.18,33,137,"SC",1,{"$f":"F737*unit_costs!$D$6/1000","v":2247979.8133800002},{"$f":"H737*unit_costs!$D$7","v":441688},{"$f":"G737*unit_costs!$D$8","v":244266},{"$f":"unit_costs!$D$9","v":11668},2945601.8133800002]
[null,62833508,"BAS033","HINDELL P7 ISO",29,5454.96,29,45,"SC",1,{"$f":"F738*unit_costs!$D$6/1000","v":346068.11736000003},{"$f":"H738*unit_costs!$D$7","v":145080},{"$f":"G738*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},717474.11736000003]
[null,63340261,"CLC003","MASK P15A ISO",3,3759.72,3,17,"SC",1,{"$f":"F739*unit_costs!$D$6/1000","v":238520.39651999998},{"$f":"H739*unit_costs!$D$7","v":54808},{"$f":"G739*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},327202.39651999995]
[null,63724649,"BAS022","FERRERS P8 ISO",31,4768.47,31,50,"SC",1,{"$f":"F740*unit_costs!$D$6/1000","v":302516.50527000002},{"$f":"H740*unit_costs!$D$7","v":161200},{"$f":"G740*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},704846.50527000008]
[null,64227317,"STL007","JOEL MARTIN ISO 5",15,6264.94,15,33,"SC",1,{"$f":"F741*unit_costs!$D$6/1000","v":397454.05853999994},{"$f":"H741*unit_costs!$D$7","v":106392},{"$f":"G741*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},626544.05853999988]
[null,64417221,"RCT023","MILLEWA LINE P256E ISO",9,14213.27,9,41,"SC",1,{"$f":"F742*unit_costs!$D$6/1000","v":901704.0620700001},{"$f":"H742*unit_costs!$D$7","v":132184},{"$f":"G742*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},1112174.06207]
[null,64417414,"TRG022","HOPKINS HILL P5 ISO",29,36045.49,29,89,"SC",1,{"$f":"F743*unit_costs!$D$6/1000","v":2286761.9310899996},{"$f":"H743*unit_costs!$D$7","v":286936},{"$f":"G743*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},2800023.9310899996]
[null,67420163,"WBL005","PURNIM P229 ISO",22,13639.22,22,70,"SC",1,{"$f":"F744*unit_costs!$D$6/1000","v":865285.75601999997},{"$f":"H744*unit_costs!$D$7","v":225680},{"$f":"G744*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},1265477.75602]
[null,72465489,"BAS011","BALLYROGAN 21 ISO",24,36373.93,24,139,"SC",1,{"$f":"F745*unit_costs!$D$6/1000","v":2307598.4931300003},{"$f":"H745*unit_costs!$D$7","v":448136},{"$f":"G745*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},2945050.4931300003]
[null,72516285,"EHK024","KAMAROOKA P60 ISO",7,3566.33,7,16,"SC",1,{"$f":"F746*unit_costs!$D$6/1000","v":226251.54152999999},{"$f":"H746*unit_costs!$D$7","v":51584},{"$f":"G746*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},341317.54152999999]
[null,72848118,"NHL015","GLENLEE P22 ISO",8,14959.19,8,52,"SC",1,{"$f":"F747*unit_costs!$D$6/1000","v":949025.97279000003},{"$f":"H747*unit_costs!$D$7","v":167648},{"$f":"G747*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},1187557.97279]
[null,72859584,"KRT013","PURCELL P2 ISO",8,5828.77,8,23,"SC",1,{"$f":"F748*unit_costs!$D$6/1000","v":369782.99757000007},{"$f":"H748*unit_costs!$D$7","v":74152},{"$f":"G748*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},514818.99757000007]
[null,73553111,"STN011","KARRAMOMUS P67 ISO",12,14170.52,12,47,"SC",1,{"$f":"F749*unit_costs!$D$6/1000","v":898991.95932000002},{"$f":"H749*unit_costs!$D$7","v":151528},{"$f":"G749*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1151011.9593199999]
[null,73740533,"HTN032","MARJON P108 ISO",8,11664.25,8,44,"SC",1,{"$f":"F750*unit_costs!$D$6/1000","v":739991.68425000005},{"$f":"H750*unit_costs!$D$7","v":141856},{"$f":"G750*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},952731.68425000005]
[null,73764748,"HSM003","BURROIN P7 ISO",22,31124.85,22,174,"SC",1,{"$f":"F751*unit_costs!$D$6/1000","v":1974591.60885},{"$f":"H751*unit_costs!$D$7","v":560976},{"$f":"G751*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},2710079.60885]
[null,73943763,"OYN005","WATCHUPGA EAST P3 ISO",12,22334.05,12,85,"SC",1,{"$f":"F752*unit_costs!$D$6/1000","v":1416894.4660499999},{"$f":"H752*unit_costs!$D$7","v":274040},{"$f":"G752*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1791426.4660499999]
[null,74226142,"HSM003","AREEGRA P1 ISO",19,23542.46,19,92,"SC",1,{"$f":"F753*unit_costs!$D$6/1000","v":1493557.2048599999},{"$f":"H753*unit_costs!$D$7","v":296608},{"$f":"G753*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1942471.2048599999]
[null,74630068,"HTN032","BALLARAT PENSHURST TIE P9A ISO",10,3647.95,10,15,"SC",1,{"$f":"F754*unit_costs!$D$6/1000","v":231429.59594999999},{"$f":"H754*unit_costs!$D$7","v":48360},{"$f":"G754*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},365477.59594999999]
[null,75520723,"HSM003","HOPETOUN P326 ISO",17,35697.19,17,135,"SC",1,{"$f":"F755*unit_costs!$D$6/1000","v":2264665.4307900001},{"$f":"H755*unit_costs!$D$7","v":435240},{"$f":"G755*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},2837407.4307900001]
[null,75521099,"CTN003","NULLAWIL SOUTH P11 ISO",7,4841.82,7,51,"SC",1,{"$f":"F756*unit_costs!$D$6/1000","v":307169.90262000001},{"$f":"H756*unit_costs!$D$7","v":164424},{"$f":"G756*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},535075.90262000007]
[null,75645177,"CMN003","SUTTON GRANGE P67 ISO",19,11292.87,19,67,"SC",1,{"$f":"F757*unit_costs!$D$6/1000","v":716430.96567000006},{"$f":"H757*unit_costs!$D$7","v":216008},{"$f":"G757*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1084744.9656700001]
[null,76722023,"OYN001","KATTYOONG P20A ISO",11,13105.44,11,58,"SC",1,{"$f":"F758*unit_costs!$D$6/1000","v":831422.21904000011},{"$f":"H758*unit_costs!$D$7","v":186992},{"$f":"G758*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},1111504.2190400001]
[null,76723440,"BGO023","DERRINAL ISO P3",44,34656.839999999997,44,207,"SC",1,{"$f":"F759*unit_costs!$D$6/1000","v":2198664.5864399998},{"$f":"H759*unit_costs!$D$7","v":667368},{"$f":"G759*unit_costs!$D$8","v":325688},{"$f":"unit_costs!$D$9","v":11668},3203388.5864399998]
[null,76743958,"HSM004","BOOROOPKI ISO 8",21,20412.7,15,26,"SC",1,{"$f":"F760*unit_costs!$D$6/1000","v":1295002.1007000001},{"$f":"H760*unit_costs!$D$7","v":83824},{"$f":"G760*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1501524.1007000001]
[null,77226876,"HSM004","GYMBOWEN NORTH P15 ISO",22,29841.46,22,35,"SC",1,{"$f":"F761*unit_costs!$D$6/1000","v":1893172.0638599999},{"$f":"H761*unit_costs!$D$7","v":112840},{"$f":"G761*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},2180524.0638600001]
[null,82431532,"WND013","MONUMENT CREEK ISO",10,4093.01,10,17,"SC",1,{"$f":"F762*unit_costs!$D$6/1000","v":259664.64741000003},{"$f":"H762*unit_costs!$D$7","v":54808},{"$f":"G762*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},400160.64741000003]
[null,82629098,"STL006","HOTS-STL NO2 P277A ISO",12,7180.38,12,45,"SC",1,{"$f":"F763*unit_costs!$D$6/1000","v":455530.48757999996},{"$f":"H763*unit_costs!$D$7","v":145080},{"$f":"G763*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},701102.48757999996]
[null,82648303,"BAS011","BUNSTON P3 ISO",11,1410.21,11,52,"SC",1,{"$f":"F764*unit_costs!$D$6/1000","v":89465.132610000001},{"$f":"H764*unit_costs!$D$7","v":167648},{"$f":"G764*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},350203.13260999997]
[null,83121218,"WND011","KRATSIS P2 ISO",18,134,18,15,"SC",1,{"$f":"F765*unit_costs!$D$6/1000","v":8501.0939999999991},{"$f":"H765*unit_costs!$D$7","v":48360},{"$f":"G765*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},201765.09399999998]
[null,83364686,"STL006","HOTS-STL NO 1 P345A ISO",27,16698.37,27,65,"SC",1,{"$f":"F766*unit_costs!$D$6/1000","v":1059361.2911699999},{"$f":"H766*unit_costs!$D$7","v":209560},{"$f":"G766*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},1480443.2911699999]
[null,83526343,"WND024","PEARSONS-JAMES P1 ISO",8,34.880000000000003,8,2,"SC",1,{"$f":"F767*unit_costs!$D$6/1000","v":2212.8220799999999},{"$f":"H767*unit_costs!$D$7","v":6448},{"$f":"G767*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},79544.822079999998]
[null,84144355,"WBL012","IRVINE P14 ISO",4,3223.38,4,8,"SC",1,{"$f":"F768*unit_costs!$D$6/1000","v":204494.45058},{"$f":"H768*unit_costs!$D$7","v":25792},{"$f":"G768*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},271562.45058]
[null,84544661,"BAS011","WATERLOO P17 ISO",34,18153.43,34,86,"SC",1,{"$f":"F769*unit_costs!$D$6/1000","v":1151671.75263},{"$f":"H769*unit_costs!$D$7","v":277264},{"$f":"G769*unit_costs!$D$8","v":251668},{"$f":"unit_costs!$D$9","v":11668},1692271.75263]
[null,84633256,"BGO023","HEATHCOTE P272A ISO",25,22242.7,25,79,"SC",1,{"$f":"F770*unit_costs!$D$6/1000","v":1411099.1307000001},{"$f":"H770*unit_costs!$D$7","v":254696},{"$f":"G770*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},1862513.1307000001]
[null,84646930,"BAN006","BECKCOURT P1 ISO",4,5454,3,19,"SC",1,{"$f":"F771*unit_costs!$D$6/1000","v":346007.21399999998},{"$f":"H771*unit_costs!$D$7","v":61256},{"$f":"G771*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},441137.21399999998]
[null,84647461,"BAN006","EVANSFORD P44 ISO",62,16098.56,37,40,"SC",1,{"$f":"F772*unit_costs!$D$6/1000","v":1021308.7449599999},{"$f":"H772*unit_costs!$D$7","v":128960},{"$f":"G772*unit_costs!$D$8","v":273874},{"$f":"unit_costs!$D$9","v":11668},1435810.7449599998]
[null,84728856,"BAS011","GOLDTIE P24 ISO",19,19859.560000000001,19,86,"SC",1,{"$f":"F773*unit_costs!$D$6/1000","v":1259910.3459600001},{"$f":"H773*unit_costs!$D$7","v":277264},{"$f":"G773*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1689480.3459600001]
[null,85222431,"BAN006","BOUNDARY P11 ISO",26,8230.4599999999991,26,37,"SC",1,{"$f":"F774*unit_costs!$D$6/1000","v":522148.61285999994},{"$f":"H774*unit_costs!$D$7","v":119288},{"$f":"G774*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},845556.61285999999]
[null,85341245,"HYT011","CONDAH WEST P24 ISO",9,9854.0499999999993,9,9,"SC",1,{"$f":"F775*unit_costs!$D$6/1000","v":625150.78605},{"$f":"H775*unit_costs!$D$7","v":29016},{"$f":"G775*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K775:N775)","v":732452.78605}]
[null,86833640,"PLD003","MALCOLM P1 ISO",14,2585.4499999999998,14,25,"SC",1,{"$f":"F776*unit_costs!$D$6/1000","v":164023.53344999999},{"$f":"H776*unit_costs!$D$7","v":80600},{"$f":"G776*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},359919.53344999999]
[null,87546412,"BAN009","KOOROOCHEANG P16 ISO",31,31580.71,31,138,"SC",1,{"$f":"F777*unit_costs!$D$6/1000","v":2003511.82311},{"$f":"H777*unit_costs!$D$7","v":444912},{"$f":"G777*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},2689553.8231100002]
[null,88138129,"CME016","WILBY P74 ISO",19,4289.5300000000007,19,12,"SC",1,{"$f":"F778*unit_costs!$D$6/1000","v":272132.07273000001},{"$f":"H778*unit_costs!$D$7","v":38688},{"$f":"G778*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},463126.07273000001]
[null,88138666,"CTN003","WYCHEPROOF P516 ISO",19,19314.349999999999,19,146,"SC",1,{"$f":"F779*unit_costs!$D$6/1000","v":1225321.6783499999},{"$f":"H779*unit_costs!$D$7","v":470704},{"$f":"G779*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1848331.6783499999]
[null,88324318,"BAS022","EAGLEHAWK P2 ISO",17,3637.95,17,35,"SC",1,{"$f":"F780*unit_costs!$D$6/1000","v":230795.18594999998},{"$f":"H780*unit_costs!$D$7","v":112840},{"$f":"G780*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},481137.18594999996]
[null,88333377,"OYN005","WOORNACK P32 ISO",25,38286.959999999999,25,220,"SC",1,{"$f":"F781*unit_costs!$D$6/1000","v":2428963.02936},{"$f":"H781*unit_costs!$D$7","v":709280},{"$f":"G781*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},3334961.02936]
[null,93688245,"CHM011","CHETWYND P79 ISO",5,95.76,5,2,"SC",1,{"$f":"F782*unit_costs!$D$6/1000","v":6075.1101600000002},{"$f":"H782*unit_costs!$D$7","v":6448},{"$f":"G782*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},61201.110159999997]
[null,94342093,"HSM002","HOTS-CHM/IKA P224R ISO",14,15628.83,9,56,"SC",1,{"$f":"F783*unit_costs!$D$6/1000","v":991508.60402999993},{"$f":"H783*unit_costs!$D$7","v":180544},{"$f":"G783*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},1250338.60403]
[null,94850494,"HSM001","WARTOOK P111 ISO",6,6003.84,6,19,"SC",1,{"$f":"F784*unit_costs!$D$6/1000","v":380889.61343999999},{"$f":"H784*unit_costs!$D$7","v":61256},{"$f":"G784*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},498225.61343999999]
[null,95142700,"PLD001","ALLIT P1 ISO",35,12016.81,35,64,"SC",1,{"$f":"F785*unit_costs!$D$6/1000","v":762358.44320999994},{"$f":"H785*unit_costs!$D$7","v":206336},{"$f":"G785*unit_costs!$D$8","v":259070},{"$f":"unit_costs!$D$9","v":11668},1239432.4432099999]
[null,95621518,"BGO023","GLENLEA P2 ISO",5,4413.62,5,19,"SC",1,{"$f":"F786*unit_costs!$D$6/1000","v":280004.46642000001},{"$f":"H786*unit_costs!$D$7","v":61256},{"$f":"G786*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},389938.46642000001]
[null,96221221,"HSM004","NATIMUK EAST P3 ISO",45,31734.55,29,144,"SC",1,{"$f":"F787*unit_costs!$D$6/1000","v":2013271.5865499999},{"$f":"H787*unit_costs!$D$7","v":464256},{"$f":"G787*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},2703853.5865500001]
[null,96938399,"BAN009","ULLINA P49 ISO",16,13037.12,16,59,"SC",1,{"$f":"F788*unit_costs!$D$6/1000","v":827087.92992000002},{"$f":"H788*unit_costs!$D$7","v":190216},{"$f":"G788*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1147403.92992]
[null,97730969,"BAN003","DENVERSOUTH P3 ISO",56,6317.45,22,53,"SC",1,{"$f":"F789*unit_costs!$D$6/1000","v":400785.34544999996},{"$f":"H789*unit_costs!$D$7","v":170872},{"$f":"G789*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},746169.34544999991]
[null,98030565,"BAS011","BAN-BGR P505 ISO",23,7815.04,23,82,"SC",1,{"$f":"F790*unit_costs!$D$6/1000","v":495793.95263999997},{"$f":"H790*unit_costs!$D$7","v":264368},{"$f":"G790*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},942075.95264000003]
[null,100524912,"CTN006","BEAZLEYS BRIDGE P16A ISO",29,12878.98,29,81,"SC",1,{"$f":"F791*unit_costs!$D$6/1000","v":817055.37017999997},{"$f":"H791*unit_costs!$D$7","v":261144},{"$f":"G791*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},1304525.3701800001]
[null,107933921,"SHL001","FAIRVIEW P1 ISO",5,11635.63,5,59,"SC",1,{"$f":"F792*unit_costs!$D$6/1000","v":738176.0028299999},{"$f":"H792*unit_costs!$D$7","v":190216},{"$f":"G792*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},977070.0028299999]
[null,109031579,"SHN011","YABBA P25 ISO",29,26375.11,29,83,"SC",1,{"$f":"F793*unit_costs!$D$6/1000","v":1673263.35351},{"$f":"H793*unit_costs!$D$7","v":267592},{"$f":"G793*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},2167181.3535099998]
[null,109628139,"SHL001","GOSCHEN P33 ISO",9,18664.98,8,73,"SC",1,{"$f":"F794*unit_costs!$D$6/1000","v":1184124.99618},{"$f":"H794*unit_costs!$D$7","v":235352},{"$f":"G794*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},1490360.99618]
[null,110224787,"PLD003","BRUGMAN ISO P4",8,1690.54,8,43,"SC",1,{"$f":"F795*unit_costs!$D$6/1000","v":107249.54814},{"$f":"H795*unit_costs!$D$7","v":138632},{"$f":"G795*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},316765.54813999997]
[null,110330728,"BET007","HONEYCHURCH P1 ISO",45,6012.04,28,34,"SC",1,{"$f":"F796*unit_costs!$D$6/1000","v":381409.82964000001},{"$f":"H796*unit_costs!$D$7","v":109616},{"$f":"G796*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},709949.82964000001]
[null,110828634,"BET005","MURPHY'S LANE P7 ISO",42,12531.92,42,68,"SC",1,{"$f":"F797*unit_costs!$D$6/1000","v":795037.53671999997},{"$f":"H797*unit_costs!$D$7","v":219232},{"$f":"G797*unit_costs!$D$8","v":310884},{"$f":"unit_costs!$D$9","v":11668},1336821.53672]
[null,112026429,"BET004","BULLOCK CREEK ISO P1",26,7492.23,26,48,"SC",1,{"$f":"F798*unit_costs!$D$6/1000","v":475314.56342999992},{"$f":"H798*unit_costs!$D$7","v":154752},{"$f":"G798*unit_costs!$D$8","v":192452},{"$f":"unit_costs!$D$9","v":11668},834186.56342999986]
[null,112029390,"CME016","MCDOUGALL ISO P4",28,16173.07,28,48,"SC",1,{"$f":"F799*unit_costs!$D$6/1000","v":1026035.73387},{"$f":"H799*unit_costs!$D$7","v":154752},{"$f":"G799*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},1399711.7338700001]
[null,112129651,"NKA001","TUNGAMAH P234 ISO",27,17585.560000000001,19,85,"SC",1,{"$f":"F800*unit_costs!$D$6/1000","v":1115645.51196},{"$f":"H800*unit_costs!$D$7","v":274040},{"$f":"G800*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1541991.51196]
[null,117327676,"BET005","MANGAN P4A ISO",11,4645.38,11,20,"SC",1,{"$f":"F801*unit_costs!$D$6/1000","v":294707.55257999996},{"$f":"H801*unit_costs!$D$7","v":64480},{"$f":"G801*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},452277.55257999996]
[null,117365596,"TRG024","PANMURE RD ISO P3",5,7325.22,5,17,"SC",1,{"$f":"F802*unit_costs!$D$6/1000","v":464719.28202000004},{"$f":"H802*unit_costs!$D$7","v":54808},{"$f":"G802*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},568205.28202000004]
[null,117743161,"CDN006","SHEEPWASH LAKE P5 ISO",2,1808.27,2,15,"SC",1,{"$f":"F803*unit_costs!$D$6/1000","v":114718.45706999999},{"$f":"H803*unit_costs!$D$7","v":48360},{"$f":"G803*unit_costs!$D$8","v":14804},{"$f":"unit_costs!$D$9","v":11668},189550.45707]
[null,118960938,"KRT012","GRASSMERE P33 ISO",20,14313.33,20,60,"SC",1,{"$f":"F804*unit_costs!$D$6/1000","v":908051.96852999995},{"$f":"H804*unit_costs!$D$7","v":193440},{"$f":"G804*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},1261199.96853]
[null,120141457,"CLC013","GERANGAMETE P28A ISO",25,11660.22,25,43,"SC",1,{"$f":"F805*unit_costs!$D$6/1000","v":739736.01702000003},{"$f":"H805*unit_costs!$D$7","v":138632},{"$f":"G805*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},1075086.0170200001]
[null,120932472,"SHP021","LAKE COOPER ISO P27",18,13402.96,18,143,"SC",1,{"$f":"F806*unit_costs!$D$6/1000","v":850297.18535999989},{"$f":"H806*unit_costs!$D$7","v":461032},{"$f":"G806*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},1456233.18536]
[null,122831306,"WIN022","WURDALE RD P5 ISO",12,15,11,2,"SC",1,{"$f":"F807*unit_costs!$D$6/1000","v":951.61500000000001},{"$f":"H807*unit_costs!$D$7","v":6448},{"$f":"G807*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},100489.61500000001]
[null,123245496,"ART033","STAVEAST P13 ISO",15,18255.099999999999,15,75,"SC",1,{"$f":"F808*unit_costs!$D$6/1000","v":1158121.7990999999},{"$f":"H808*unit_costs!$D$7","v":241800},{"$f":"G808*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1522619.7990999999]
[null,124930850,"WIN011","ARMYTAGE ISO P1",25,20858.900000000001,25,150,"SC",1,{"$f":"F809*unit_costs!$D$6/1000","v":1323309.4749},{"$f":"H809*unit_costs!$D$7","v":483600},{"$f":"G809*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},2003627.4749]
[null,128437144,"STL006","LUBECK ISO P57",21,28701.279999999999,21,99,"SC",1,{"$f":"F810*unit_costs!$D$6/1000","v":1820837.90448},{"$f":"H810*unit_costs!$D$7","v":319176},{"$f":"G810*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},2307123.90448]
[null,128756100,"HSM003","HOMECROFT WEST P2 ISO",10,20065.04,10,68,"SC",1,{"$f":"F811*unit_costs!$D$6/1000","v":1272946.20264},{"$f":"H811*unit_costs!$D$7","v":219232},{"$f":"G811*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},1577866.20264]
[null,128771645,"CMN003","FOGARTYS GAP P8 ISO",11,122.6,11,2,"SC",1,{"$f":"F812*unit_costs!$D$6/1000","v":7777.8665999999994},{"$f":"H812*unit_costs!$D$7","v":6448},{"$f":"G812*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},107315.86659999999]
[null,128871345,"KGT004","MERAN P3 ISO",20,11866.24,20,64,"SC",1,{"$f":"F813*unit_costs!$D$6/1000","v":752806.13184000005},{"$f":"H813*unit_costs!$D$7","v":206336},{"$f":"G813*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},1118850.1318399999]
[null,129439796,"SHP021","TOOLLEEN P3 ISO",31,14771.04,31,147,"SC",1,{"$f":"F814*unit_costs!$D$6/1000","v":937089.54864000005},{"$f":"H814*unit_costs!$D$7","v":473928},{"$f":"G814*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},1652147.5486400002]
[null,129634363,"BET004","FLOODS RD ISO P36",42,21058.39,42,98,"SC",1,{"$f":"F815*unit_costs!$D$6/1000","v":1335965.31999},{"$f":"H815*unit_costs!$D$7","v":315952},{"$f":"G815*unit_costs!$D$8","v":310884},{"$f":"unit_costs!$D$9","v":11668},1974469.31999]
[null,130745268,"CHA006","JARKLIN P49B ISO",14,14477.1,14,62,"SC",1,{"$f":"F816*unit_costs!$D$6/1000","v":918441.70110000006},{"$f":"H816*unit_costs!$D$7","v":199888},{"$f":"G816*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1233625.7011000002]
[null,131057147,"WIN022","MATHISONS-STEPHENSON P1 ISO",15,288.48,15,21,"SC",1,{"$f":"F817*unit_costs!$D$6/1000","v":18301.45968},{"$f":"H817*unit_costs!$D$7","v":67704},{"$f":"G817*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},208703.45968]
[null,131885095,"WMN021","MESSENGER P1 ISO",2,8400.32,2,8,"SC",1,{"$f":"F818*unit_costs!$D$6/1000","v":532924.70111999998},{"$f":"H818*unit_costs!$D$7","v":25792},{"$f":"G818*unit_costs!$D$8","v":14804},{"$f":"unit_costs!$D$9","v":11668},585188.70111999998]
[null,132232100,"WND024","EAST TYLDEN P21A ISO",19,45.53,19,86,"SC",1,{"$f":"F819*unit_costs!$D$6/1000","v":2888.4687300000001},{"$f":"H819*unit_costs!$D$7","v":277264},{"$f":"G819*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},432458.46873000002]
[null,134530557,"BAS011","RINGIN P8 ISO",14,4017.14,14,27,"SC",1,{"$f":"F820*unit_costs!$D$6/1000","v":254851.37873999999},{"$f":"H820*unit_costs!$D$7","v":87048},{"$f":"G820*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},457195.37873999996]
[null,137932754,"SHP021","BELL P10 ISO",11,9150.24,11,47,"SC",1,{"$f":"F821*unit_costs!$D$6/1000","v":580500.37583999999},{"$f":"H821*unit_costs!$D$7","v":151528},{"$f":"G821*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},825118.37583999999]
[null,138135552,"NKA001","KATAMATITE P133A ISO",17,22150.16,17,33,"SC",1,{"$f":"F822*unit_costs!$D$6/1000","v":1405228.3005599999},{"$f":"H822*unit_costs!$D$7","v":106392},{"$f":"G822*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1649122.3005599999]
[null,139351230,"CDN004","LISMORE P155 ISO",6,8505.9599999999991,6,23,"SC",1,{"$f":"F823*unit_costs!$D$6/1000","v":539626.60835999984},{"$f":"H823*unit_costs!$D$7","v":74152},{"$f":"G823*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},669858.60835999984]
[null,139674843,"MRO007","WAANYARRA ISO 4",17,13323.73,17,62,"SC",1,{"$f":"F824*unit_costs!$D$6/1000","v":845270.75492999994},{"$f":"H824*unit_costs!$D$7","v":199888},{"$f":"G824*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1182660.7549299998]
[null,140943985,"WND024","BERGS LANE P9A ISO",30,200.85,30,63,"SC",1,{"$f":"F825*unit_costs!$D$6/1000","v":12742.12485},{"$f":"H825*unit_costs!$D$7","v":203112},{"$f":"G825*unit_costs!$D$8","v":222060},{"$f":"unit_costs!$D$9","v":11668},449582.12485000002]
[null,141849414,"BAS023","ADAM P1 ISO",15,5164.6900000000014,15,39,"SC",1,{"$f":"F826*unit_costs!$D$6/1000","v":327653.09829000005},{"$f":"H826*unit_costs!$D$7","v":125736},{"$f":"G826*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},576087.09829000011]
[null,142932154,"CME016","ROWAN P13A ISO",22,21296.31,22,73,"SC",1,{"$f":"F827*unit_costs!$D$6/1000","v":1351059.2027100001},{"$f":"H827*unit_costs!$D$7","v":235352},{"$f":"G827*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},1760923.2027100001]
[null,142932473,"CME016","YARRAWONGA STH P109A ISO",22,13989.92,22,65,"SC",1,{"$f":"F828*unit_costs!$D$6/1000","v":887534.51471999998},{"$f":"H828*unit_costs!$D$7","v":209560},{"$f":"G828*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},1271606.5147199999]
[null,143034612,"EHK031","EGO P11 ISO",27,15507.95,27,52,"SC",1,{"$f":"F829*unit_costs!$D$6/1000","v":983839.85595},{"$f":"H829*unit_costs!$D$7","v":167648},{"$f":"G829*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},1363009.85595]
[null,147434264,"BMH003","TWIN LAKES P2 ISO",29,15512.76,29,33,"SC",1,{"$f":"F830*unit_costs!$D$6/1000","v":984145.00715999992},{"$f":"H830*unit_costs!$D$7","v":106392},{"$f":"G830*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},1316863.00716]
[null,153194677,"OYN005","JOLLY P2 ISO",23,38458.44,23,171,"SC",1,{"$f":"F831*unit_costs!$D$6/1000","v":2439841.8920399998},{"$f":"H831*unit_costs!$D$7","v":551304},{"$f":"G831*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},3173059.8920399998]
[null,153766407,"HSM006","DIMBOOLA EAST P8 ISO",21,39311.480000000003,21,88,"SC",1,{"$f":"F832*unit_costs!$D$6/1000","v":2493959.6026800005},{"$f":"H832*unit_costs!$D$7","v":283712},{"$f":"G832*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},2944781.6026800005]
[null,153865168,"WBL012","NIRRANDA NTH P2 ISO",8,3798.7,8,10,"SC",1,{"$f":"F833*unit_costs!$D$6/1000","v":240993.32669999998},{"$f":"H833*unit_costs!$D$7","v":32240},{"$f":"G833*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},344117.32669999998]
[null,154154915,"NHL015","KINIMAKATKA P32 ISO",25,30619.08,25,54,"SC",1,{"$f":"F834*unit_costs!$D$6/1000","v":1942505.0542800003},{"$f":"H834*unit_costs!$D$7","v":174096},{"$f":"G834*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},2313319.0542800003]
[null,154671493,"OYN005","MONAGHAN P1 ISO",5,5178.91,5,21,"SC",1,{"$f":"F835*unit_costs!$D$6/1000","v":328555.22931000002},{"$f":"H835*unit_costs!$D$7","v":67704},{"$f":"G835*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},444937.22931000002]
[null,154671563,"ART033","ROCKY POINT 2 ISO",8,11376.94,8,40,"SC",1,{"$f":"F836*unit_costs!$D$6/1000","v":721764.45054000011},{"$f":"H836*unit_costs!$D$7","v":128960},{"$f":"G836*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},921608.45054000011]
[null,154671789,"CTN001","THALIA SOUTH P2 ISO",5,5936.88,5,24,"SC",1,{"$f":"F837*unit_costs!$D$6/1000","v":376641.60407999996},{"$f":"H837*unit_costs!$D$7","v":77376},{"$f":"G837*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},502695.60407999996]
[null,154864394,"CTN001",null,17,29835.279999999999,17,77,"SC",1,{"$f":"F838*unit_costs!$D$6/1000","v":1892779.9984800001},{"$f":"H838*unit_costs!$D$7","v":248248},{"$f":"G838*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},2278529.9984800001]
[null,154864885,"STL007","JOEL SOUTH P26A ISO",36,48542.9,36,104,"SC",1,{"$f":"F839*unit_costs!$D$6/1000","v":3079610.1189000001},{"$f":"H839*unit_costs!$D$7","v":335296},{"$f":"G839*unit_costs!$D$8","v":266472},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K839:N839)","v":3693046.1189000001}]
[null,154876579,"WIN023","SHELFORD P112A ISO",41,11425.53,23,54,"SC",1,{"$f":"F840*unit_costs!$D$6/1000","v":724847.04873000004},{"$f":"H840*unit_costs!$D$7","v":174096},{"$f":"G840*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},1080857.0487299999]
[null,154908473,"CLC003","SWAN MARSH P16A ISO",7,3231.2,7,11,"SC",1,{"$f":"F841*unit_costs!$D$6/1000","v":204990.55919999999},{"$f":"H841*unit_costs!$D$7","v":35464},{"$f":"G841*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},303936.55920000002]
[null,154971194,"KGT004","LODDON RIVER P23A ISO",10,8111.33,10,32,"SC",1,{"$f":"F842*unit_costs!$D$6/1000","v":514590.88652999996},{"$f":"H842*unit_costs!$D$7","v":103168},{"$f":"G842*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},703446.88653000002]
[null,155078993,"ART033","GLENTHOMPSON P121A ISO",16,14702.98,16,76,"SC",1,{"$f":"F843*unit_costs!$D$6/1000","v":932771.75417999993},{"$f":"H843*unit_costs!$D$7","v":245024},{"$f":"G843*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1307895.7541799999]
[null,155079261,"CLC013","UPPER GELLIBRAND P2 ISO",6,3703.75,6,18,"SC",1,{"$f":"F844*unit_costs!$D$6/1000","v":234969.60375000001},{"$f":"H844*unit_costs!$D$7","v":58032},{"$f":"G844*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},349081.60375000001]
[null,155091650,"ART033","PETERS P8 ISO",27,26960.37,27,97,"SC",1,{"$f":"F845*unit_costs!$D$6/1000","v":1710392.8331699998},{"$f":"H845*unit_costs!$D$7","v":312728},{"$f":"G845*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},2234642.8331699995]
[null,155131373,"KGT003","RABIT P138A ISO",19,7523.3,19,57,"SC",1,{"$f":"F846*unit_costs!$D$6/1000","v":477285.6753},{"$f":"H846*unit_costs!$D$7","v":183768},{"$f":"G846*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},813359.6753]
[null,155132762,"STL006","GLENORCHY P386A ISO",8,11350.59,8,55,"SC",1,{"$f":"F847*unit_costs!$D$6/1000","v":720092.78019000008},{"$f":"H847*unit_costs!$D$7","v":177320},{"$f":"G847*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},968296.78019000008]
[null,155249882,"STL006","BURRUM SILO P37A ISO",15,22898.74,15,99,"SC",1,{"$f":"F848*unit_costs!$D$6/1000","v":1452718.9643400002},{"$f":"H848*unit_costs!$D$7","v":319176},{"$f":"G848*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1894592.9643400002]
[null,155250536,"STL006","CALLAWADDA P41A ISO",9,14463.39,9,13,"SC",1,{"$f":"F849*unit_costs!$D$6/1000","v":917571.92498999997},{"$f":"H849*unit_costs!$D$7","v":41912},{"$f":"G849*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},1037769.92499]
[null,155267201,"STL007","CONALL P1 ISO",7,2488.42,7,9,"SC",1,{"$f":"F850*unit_costs!$D$6/1000","v":157867.85321999999},{"$f":"H850*unit_costs!$D$7","v":29016},{"$f":"G850*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},250365.85321999999]
[null,155325091,"STL006","WIMMERA PARK P1 ISO",8,9200.66,8,23,"SC",1,{"$f":"F851*unit_costs!$D$6/1000","v":583699.07105999999},{"$f":"H851*unit_costs!$D$7","v":74152},{"$f":"G851*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},728735.07105999999]
[null,155682571,"OYN003","BOLTON P70 ISO",20,49098.31,20,245,"SC",1,{"$f":"F852*unit_costs!$D$6/1000","v":3114845.8847099999},{"$f":"H852*unit_costs!$D$7","v":789880},{"$f":"G852*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},4064433.8847099999]
[null,155682700,"BAS033","ILLABAROOK P152 ISO",38,13451.48,19,88,"SC",1,{"$f":"F853*unit_costs!$D$6/1000","v":853375.34268},{"$f":"H853*unit_costs!$D$7","v":283712},{"$f":"G853*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1289393.34268]
[null,155747931,"CHA006","PYRAMID P366 ISO",16,12552.21,16,70,"SC",1,{"$f":"F854*unit_costs!$D$6/1000","v":796324.75460999995},{"$f":"H854*unit_costs!$D$7","v":225680},{"$f":"G854*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1152104.7546099999]
[null,156484100,"BET007","KERRY P2A ISO",34,4542.1099999999997,27,41,"SC",1,{"$f":"F855*unit_costs!$D$6/1000","v":288156.00050999998},{"$f":"H855*unit_costs!$D$7","v":132184},{"$f":"G855*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},631862.00050999993]
[null,156524856,"ART033","WILLAURA 290 ISO",8,9323,6,42,"SC",1,{"$f":"F856*unit_costs!$D$6/1000","v":591460.44299999997},{"$f":"H856*unit_costs!$D$7","v":135408},{"$f":"G856*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},782948.44299999997]
[null,156526872,"CTN006","BEAZLEYS BRIDGE P40 ISO",14,11824.77,14,79,"SC",1,{"$f":"F857*unit_costs!$D$6/1000","v":750175.23357000004},{"$f":"H857*unit_costs!$D$7","v":254696},{"$f":"G857*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1120167.2335700002]
[null,156572639,"CTN003","GLENLOTH P16A ISO",4,6970.06,4,28,"SC",1,{"$f":"F858*unit_costs!$D$6/1000","v":442187.57646000001},{"$f":"H858*unit_costs!$D$7","v":90272},{"$f":"G858*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},573735.57646000001]
[null,156670377,"ART033","WILLAURA P240A ISO",32,39662.79,32,161,"SC",1,{"$f":"F859*unit_costs!$D$6/1000","v":2516247.0603899998},{"$f":"H859*unit_costs!$D$7","v":519064},{"$f":"G859*unit_costs!$D$8","v":236864},{"$f":"unit_costs!$D$9","v":11668},3283843.0603899998]
[null,156672955,"HSM001","WARTOOK P194 ISO",57,29523.03,48,128,"SC",1,{"$f":"F860*unit_costs!$D$6/1000","v":1872970.54623},{"$f":"H860*unit_costs!$D$7","v":412672},{"$f":"G860*unit_costs!$D$8","v":355296},{"$f":"unit_costs!$D$9","v":11668},2652606.54623]
[null,156707631,"WND024","SPRINGHILL-PARADISE P5 ISO",27,2247.33,27,8,"SC",1,{"$f":"F861*unit_costs!$D$6/1000","v":142572.86253000001},{"$f":"H861*unit_costs!$D$7","v":25792},{"$f":"G861*unit_costs!$D$8","v":199854},{"$f":"unit_costs!$D$9","v":11668},379886.86253000004]
[null,156737644,"ART033","CROUCH 4A ISO",39,28946.080000000002,21,104,"SC",1,{"$f":"F862*unit_costs!$D$6/1000","v":1836368.2612800002},{"$f":"H862*unit_costs!$D$7","v":335296},{"$f":"G862*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},2338774.2612800002]
[null,156869052,"SHP021","BOX GROVE P4A ISO",61,34942.300000000003,61,147,"SC",1,{"$f":"F863*unit_costs!$D$6/1000","v":2216774.4543000003},{"$f":"H863*unit_costs!$D$7","v":473928},{"$f":"G863*unit_costs!$D$8","v":451522},{"$f":"unit_costs!$D$9","v":11668},3153892.4543000003]
[null,156871043,"CLC013","GERANGAMETE P11 ISO",8,5560.35,8,7,"SC",1,{"$f":"F864*unit_costs!$D$6/1000","v":352754.16435000004},{"$f":"H864*unit_costs!$D$7","v":22568},{"$f":"G864*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},446206.16435000004]
[null,157031648,"CHA006","DURHAM OX P78A ISO",18,15725.01,18,41,"SC",1,{"$f":"F865*unit_costs!$D$6/1000","v":997610.35940999992},{"$f":"H865*unit_costs!$D$7","v":132184},{"$f":"G865*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},1274698.35941]
[null,157031839,"CHA006","KERANG ROAD P21 ISO",17,11820.18,17,44,"SC",1,{"$f":"F866*unit_costs!$D$6/1000","v":749884.03937999997},{"$f":"H866*unit_costs!$D$7","v":141856},{"$f":"G866*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1029242.03938]
[null,157328687,"NHL016","NETHERBY P95A ISO",12,17883.16,12,42,"SC",1,{"$f":"F867*unit_costs!$D$6/1000","v":1134525.5535599999},{"$f":"H867*unit_costs!$D$7","v":135408},{"$f":"G867*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1370425.5535599999]
[null,157499868,"HSM002","HOTS-CHM/IKA P268R ISO",7,5990.2000000000007,7,51,"SC",1,{"$f":"F868*unit_costs!$D$6/1000","v":380024.27820000006},{"$f":"H868*unit_costs!$D$7","v":164424},{"$f":"G868*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},607930.27820000006]
[null,157534903,"HSM001","ASHENS P6 ISO",18,26755.95,18,23,"SC",1,{"$f":"F869*unit_costs!$D$6/1000","v":1697424.22395},{"$f":"H869*unit_costs!$D$7","v":74152},{"$f":"G869*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},1916480.22395]
[null,157577303,"HSM001","WARTOOK P130A ISO",44,31779.33,31,104,"SC",1,{"$f":"F870*unit_costs!$D$6/1000","v":2016112.4745300002},{"$f":"H870*unit_costs!$D$7","v":335296},{"$f":"G870*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},2592538.4745300002]
[null,157577552,"HSM001","WARTOOK P180A ISO",22,9247.17,9,28,"SC",1,{"$f":"F871*unit_costs!$D$6/1000","v":586649.71197000006},{"$f":"H871*unit_costs!$D$7","v":90272},{"$f":"G871*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},755207.71197000006]
[null,157599024,"HSM001","JUNG NORTH P16 ISO",21,16652.03,16,62,"SC",1,{"$f":"F872*unit_costs!$D$6/1000","v":1056421.4352299999},{"$f":"H872*unit_costs!$D$7","v":199888},{"$f":"G872*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1386409.4352299999]
[null,157998524,"HYT011","PLD-HTN P210 ISO",19,15925.14,19,39,"SC",1,{"$f":"F873*unit_costs!$D$6/1000","v":1010306.80674},{"$f":"H873*unit_costs!$D$7","v":125736},{"$f":"G873*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1288348.8067399999]
[null,158040795,"TRG024","TIMBOON P236 ISO",17,19757.240000000002,17,43,"SC",1,{"$f":"F874*unit_costs!$D$6/1000","v":1253419.0628400003},{"$f":"H874*unit_costs!$D$7","v":138632},{"$f":"G874*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1529553.0628400003]
[null,158071754,"NHL015","JEPARIT P585A ISO",24,26504.880000000001,14,132,"SC",1,{"$f":"F875*unit_costs!$D$6/1000","v":1681496.0920800001},{"$f":"H875*unit_costs!$D$7","v":425568},{"$f":"G875*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},2222360.0920799999]
[null,158072599,"NHL031","yearINGA P6A ISO",15,21441.58,15,68,"SC",1,{"$f":"F876*unit_costs!$D$6/1000","v":1360275.2767800002},{"$f":"H876*unit_costs!$D$7","v":219232},{"$f":"G876*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1702205.2767800002]
[null,158072999,"NHL031","TELOPEA DOWNS P16 ISO",9,13911.89,9,18,"SC",1,{"$f":"F877*unit_costs!$D$6/1000","v":882584.21348999999},{"$f":"H877*unit_costs!$D$7","v":58032},{"$f":"G877*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},1018902.21349]
[null,158085563,"NHL031","YANAC P175 ISO",19,26713.88,19,88,"SC",1,{"$f":"F878*unit_costs!$D$6/1000","v":1694755.2610800001},{"$f":"H878*unit_costs!$D$7","v":283712},{"$f":"G878*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},2130773.2610800001]
[null,158104025,"NHL031","KANIVA P73A ISO",14,17099.18,14,66,"SC",1,{"$f":"F879*unit_costs!$D$6/1000","v":1084789.0783800001},{"$f":"H879*unit_costs!$D$7","v":212784},{"$f":"G879*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1412869.0783800001]
[null,158126550,"HSM002","NORTON CREEK P2 ISO",5,2413.44,5,17,"SC",1,{"$f":"F880*unit_costs!$D$6/1000","v":153111.04704},{"$f":"H880*unit_costs!$D$7","v":54808},{"$f":"G880*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},256597.04704]
[null,158379622,"CDN001","HEYTESBURY P37 ISO",15,7548.9,15,17,"SC",1,{"$f":"F881*unit_costs!$D$6/1000","v":478909.76489999995},{"$f":"H881*unit_costs!$D$7","v":54808},{"$f":"G881*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},656415.76489999995]
[null,158402233,"WND024","ROTHES-HUTTONS P1 ISO",4,2612.71,4,23,"SC",1,{"$f":"F882*unit_costs!$D$6/1000","v":165752.93511000002},{"$f":"H882*unit_costs!$D$7","v":74152},{"$f":"G882*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},281180.93511000002]
[null,158493889,"BAS011","STONORTH P5 ISO",7,11003.97,7,83,"SC",1,{"$f":"F883*unit_costs!$D$6/1000","v":698102.86077000003},{"$f":"H883*unit_costs!$D$7","v":267592},{"$f":"G883*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},1029176.86077]
[null,159372710,"CHM011","BENAYEO P47A ISO",6,7773.49,6,10,"SC",1,{"$f":"F884*unit_costs!$D$6/1000","v":493157.97908999998},{"$f":"H884*unit_costs!$D$7","v":32240},{"$f":"G884*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},581477.97909000004]
[null,159443317,"HTN032","BALLARAT ROAD P392 ISO",12,11810.32,12,62,"SC",1,{"$f":"F885*unit_costs!$D$6/1000","v":749258.51112000004},{"$f":"H885*unit_costs!$D$7","v":199888},{"$f":"G885*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1049638.5111199999]
[null,160253147,"CDN001","HEYTESBURY P89A ISO",19,11436.79,19,40,"SC",1,{"$f":"F886*unit_costs!$D$6/1000","v":725561.39439000015},{"$f":"H886*unit_costs!$D$7","v":128960},{"$f":"G886*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1006827.3943900001]
[null,160318382,"CHM011","APSLEY P235A ISO",15,17952.04,14,18,"SC",1,{"$f":"F887*unit_costs!$D$6/1000","v":1138895.3696400002},{"$f":"H887*unit_costs!$D$7","v":58032},{"$f":"G887*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1312223.3696400002]
[null,160319123,"HSM005","AILSA P9E ISO",19,27345.06,19,24,"SC",1,{"$f":"F888*unit_costs!$D$6/1000","v":1734797.9514600001},{"$f":"H888*unit_costs!$D$7","v":77376},{"$f":"G888*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1964479.9514600001]
[null,160401405,"SHP021","CLARKSON P12B ISO",18,24730.23,18,97,"SC",1,{"$f":"F889*unit_costs!$D$6/1000","v":1568910.52143},{"$f":"H889*unit_costs!$D$7","v":312728},{"$f":"G889*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},2026542.52143]
[null,160440481,"HSM001","BUNGALALLY P6 ISO",21,20412.37,21,21,"SC",1,{"$f":"F890*unit_costs!$D$6/1000","v":1294981.1651699999},{"$f":"H890*unit_costs!$D$7","v":67704},{"$f":"G890*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},1529795.1651699999]
[null,160451578,"PLD003","BRUGMAN P19A ISO",35,10261.73,35,32,"SC",1,{"$f":"F891*unit_costs!$D$6/1000","v":651014.41292999999},{"$f":"H891*unit_costs!$D$7","v":103168},{"$f":"G891*unit_costs!$D$8","v":259070},{"$f":"unit_costs!$D$9","v":11668},1024920.41293]
[null,160705636,"PLD003","GOLDBY P9A ISO",5,3352.77,5,12,"SC",1,{"$f":"F892*unit_costs!$D$6/1000","v":212703.08156999998},{"$f":"H892*unit_costs!$D$7","v":38688},{"$f":"G892*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},300069.08156999998]
[null,160749815,"TRG022","TGTS-HTN P235A ISO",19,34834.410000000003,19,80,"SC",1,{"$f":"F893*unit_costs!$D$6/1000","v":2209929.8048100006},{"$f":"H893*unit_costs!$D$7","v":257920},{"$f":"G893*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},2620155.8048100006]
[null,160755450,"WND013","BENLOCH P3 ISO",15,6788.74,15,31,"SC",1,{"$f":"F894*unit_costs!$D$6/1000","v":430684.45434},{"$f":"H894*unit_costs!$D$7","v":99944},{"$f":"G894*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},653326.45433999994]
[null,160848341,"TRG022","CHATSWORTH ISO 11",34,52997,34,127,"SC",1,{"$f":"F895*unit_costs!$D$6/1000","v":3362182.6770000001},{"$f":"H895*unit_costs!$D$7","v":409448},{"$f":"G895*unit_costs!$D$8","v":251668},{"$f":"unit_costs!$D$9","v":11668},4034966.6770000001]
[null,160864049,"CHM011","KADNOOK P28A ISO",19,27635.59,19,95,"SC",1,{"$f":"F896*unit_costs!$D$6/1000","v":1753229.4651900001},{"$f":"H896*unit_costs!$D$7","v":306280},{"$f":"G896*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},2211815.4651899999]
[null,160909250,"CHM011","TARRAYOUKYAN P15A ISO",12,6916.86,9,9,"SC",1,{"$f":"F897*unit_costs!$D$6/1000","v":438812.51526000001},{"$f":"H897*unit_costs!$D$7","v":29016},{"$f":"G897*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},546114.51526000001]
[null,160957458,"TRG013","SHRIMPTON P1 ISO",12,6736.33,12,26,"SC",1,{"$f":"F898*unit_costs!$D$6/1000","v":427359.51152999996},{"$f":"H898*unit_costs!$D$7","v":83824},{"$f":"G898*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},611675.51153000002]
[null,160958288,"BET005","LEGGETT P3 ISO",34,12280.14,34,87,"SC",1,{"$f":"F899*unit_costs!$D$6/1000","v":779064.36173999996},{"$f":"H899*unit_costs!$D$7","v":280488},{"$f":"G899*unit_costs!$D$8","v":251668},{"$f":"unit_costs!$D$9","v":11668},1322888.3617400001]
[null,160976862,"HSM004","HARROW P38A ISO",27,16510.34,16,71,"SC",1,{"$f":"F900*unit_costs!$D$6/1000","v":1047432.4799400001},{"$f":"H900*unit_costs!$D$7","v":228904},{"$f":"G900*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},1406436.47994]
[null,161081364,"NKA006","DANSEN P25A ISO",9,10372.76,9,23,"SC",1,{"$f":"F901*unit_costs!$D$6/1000","v":658058.26715999993},{"$f":"H901*unit_costs!$D$7","v":74152},{"$f":"G901*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},810496.26715999993]
[null,161124582,"HSM005","CANNUM P3 ISO",19,18035.62,19,95,"SC",1,{"$f":"F902*unit_costs!$D$6/1000","v":1144197.7684199999},{"$f":"H902*unit_costs!$D$7","v":306280},{"$f":"G902*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1602783.7684199999]
[null,161129189,"HSM003","HOMECROFT P102 ISO",22,40903.279999999999,22,145,"SC",1,{"$f":"F903*unit_costs!$D$6/1000","v":2594944.98648},{"$f":"H903*unit_costs!$D$7","v":467480},{"$f":"G903*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K903:N903)","v":3236936.98648}]
[null,161224166,"KGT004","MEERING WEST P1 ISO",10,19897.650000000001,10,77,"SC",1,{"$f":"F904*unit_costs!$D$6/1000","v":1262326.8136500001},{"$f":"H904*unit_costs!$D$7","v":248248},{"$f":"G904*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},1596262.8136500001]
[null,161720820,"HTN032","VICTORIA VALLEY P220 ISO",21,20050.98,21,83,"SC",1,{"$f":"F905*unit_costs!$D$6/1000","v":1272054.22218},{"$f":"H905*unit_costs!$D$7","v":267592},{"$f":"G905*unit_costs!$D$8","v":155442},{"$f":"unit_costs!$D$9","v":11668},1706756.22218]
[null,161722801,"PLD003","TUITE P121A ISO",13,11494.32,13,17,"SC",1,{"$f":"F906*unit_costs!$D$6/1000","v":729211.15512000001},{"$f":"H906*unit_costs!$D$7","v":54808},{"$f":"G906*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},891913.15512000001]
[null,161724387,"KRT013","TARRONE NTH P37A ISO",8,5602.6,8,13,"SC",1,{"$f":"F907*unit_costs!$D$6/1000","v":355434.5466},{"$f":"H907*unit_costs!$D$7","v":41912},{"$f":"G907*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},468230.5466]
[null,161750330,"HSM005","WARRACKNABEAL P288A ISO",15,28152.57,15,112,"SC",1,{"$f":"F908*unit_costs!$D$6/1000","v":1786027.19337},{"$f":"H908*unit_costs!$D$7","v":361088},{"$f":"G908*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},2269813.19337]
[null,161789292,"HSM004","HARROW P203A ISO",26,14385.74,14,44,"SC",1,{"$f":"F909*unit_costs!$D$6/1000","v":912645.73134000006},{"$f":"H909*unit_costs!$D$7","v":141856},{"$f":"G909*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1169797.7313399999]
[null,161891847,"PLD006","PORTLAND SOUTH P34A ISO",4,800.81000000000006,4,8,"SC",1,{"$f":"F910*unit_costs!$D$6/1000","v":50804.187210000004},{"$f":"H910*unit_costs!$D$7","v":25792},{"$f":"G910*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},117872.18721]
[null,162074576,"MRO007","DUNACH ISO P137",32,17481.900000000001,32,74,"SC",1,{"$f":"F911*unit_costs!$D$6/1000","v":1109069.2179},{"$f":"H911*unit_costs!$D$7","v":238576},{"$f":"G911*unit_costs!$D$8","v":236864},{"$f":"unit_costs!$D$9","v":11668},1596177.2179]
[null,162551699,"OYN005","WOOMELANG P185A ISO",19,33391.22,19,123,"SC",1,{"$f":"F912*unit_costs!$D$6/1000","v":2118372.38802},{"$f":"H912*unit_costs!$D$7","v":396552},{"$f":"G912*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},2667230.38802]
[null,162581581,"KGT004","QUAMBATOOK RD P1 ISO",43,69875.75,43,305,"SC",1,{"$f":"F913*unit_costs!$D$6/1000","v":4432987.4557499997},{"$f":"H913*unit_costs!$D$7","v":983320},{"$f":"G913*unit_costs!$D$8","v":318286},{"$f":"unit_costs!$D$9","v":11668},5746261.4557499997]
[null,162750718,"OYN003","KULWIN P223A ISO",7,8001.55,7,22,"SC",1,{"$f":"F914*unit_costs!$D$6/1000","v":507626.33355000004},{"$f":"H914*unit_costs!$D$7","v":70928},{"$f":"G914*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},642036.3335500001]
[null,162750934,"OYN005","SEA LAKE P371A ISO",12,17309.13,12,60,"SC",1,{"$f":"F915*unit_costs!$D$6/1000","v":1098108.5163300002},{"$f":"H915*unit_costs!$D$7","v":193440},{"$f":"G915*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1392040.5163300002]
[null,162767233,"CHM011","TARRAYOUKAN P45 ISO",12,9849.68,10,34,"SC",1,{"$f":"F916*unit_costs!$D$6/1000","v":624873.54888000002},{"$f":"H916*unit_costs!$D$7","v":109616},{"$f":"G916*unit_costs!$D$8","v":74020},{"$f":"unit_costs!$D$9","v":11668},820177.54888000002]
[null,162783566,"TRG013","COB-WSD ISO P160",4,6329.29,4,14,"SC",1,{"$f":"F917*unit_costs!$D$6/1000","v":401536.48689},{"$f":"H917*unit_costs!$D$7","v":45136},{"$f":"G917*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},487948.48689]
[null,162803645,"OYN005","HOPETOUN P173A ISO",16,30105.64,16,129,"SC",1,{"$f":"F918*unit_costs!$D$6/1000","v":1909931.9072400001},{"$f":"H918*unit_costs!$D$7","v":415896},{"$f":"G918*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},2455927.9072400001]
[null,162814555,"CHM011","CHETWYND P88A ISO",23,21975.63,23,62,"SC",1,{"$f":"F919*unit_costs!$D$6/1000","v":1394155.9428300001},{"$f":"H919*unit_costs!$D$7","v":199888},{"$f":"G919*unit_costs!$D$8","v":170246},{"$f":"unit_costs!$D$9","v":11668},1775957.9428300001]
[null,162832698,"OYN005","MALLEE WEST P2 ISO",1,3904.77,1,12,"SC",1,{"$f":"F920*unit_costs!$D$6/1000","v":247722.51356999998},{"$f":"H920*unit_costs!$D$7","v":38688},{"$f":"G920*unit_costs!$D$8","v":7402},{"$f":"unit_costs!$D$9","v":11668},305480.51356999995]
[null,162924772,"CDN004","GNARPURT P10 ISO",13,17559.16,13,33,"SC",1,{"$f":"F921*unit_costs!$D$6/1000","v":1113970.6695599998},{"$f":"H921*unit_costs!$D$7","v":106392},{"$f":"G921*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1328256.6695599998]
[null,162940936,"TRG024","CURDIE HOFFMAN P11 ISO",4,5361.4100000000008,4,11,"SC",1,{"$f":"F922*unit_costs!$D$6/1000","v":340133.21181000007},{"$f":"H922*unit_costs!$D$7","v":35464},{"$f":"G922*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},416873.21181000007]
[null,162958785,"TRG022","BARWIDGEE EAST P1A ISO",15,32341.84,15,63,"SC",1,{"$f":"F923*unit_costs!$D$6/1000","v":2051798.6714399999},{"$f":"H923*unit_costs!$D$7","v":203112},{"$f":"G923*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},2377608.6714399997]
[null,162961957,"BAS011","BEAUSOUTH P40 ISO",22,20288.23,22,90,"SC",1,{"$f":"F924*unit_costs!$D$6/1000","v":1287105.5994300002},{"$f":"H924*unit_costs!$D$7","v":290160},{"$f":"G924*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},1751777.5994300002]
[null,163030146,"COB011","HEYTESBURY P387A ISO",11,3569.19,11,10,"SC",1,{"$f":"F925*unit_costs!$D$6/1000","v":226432.98278999998},{"$f":"H925*unit_costs!$D$7","v":32240},{"$f":"G925*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},351762.98278999998]
[null,163034159,"KGT004","BEAUCHAMP P23A ISO",15,20639.080000000002,15,76,"SC",1,{"$f":"F926*unit_costs!$D$6/1000","v":1309363.8742800001},{"$f":"H926*unit_costs!$D$7","v":245024},{"$f":"G926*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1677085.8742800001]
[null,163099244,"PLD001","MITCHELL P1 ISO",18,8399.7000000000007,18,21,"SC",1,{"$f":"F927*unit_costs!$D$6/1000","v":532885.36770000006},{"$f":"H927*unit_costs!$D$7","v":67704},{"$f":"G927*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},745493.36770000006]
[null,163161294,"NHL016","HINDMARSH P105 ISO",13,19380.150000000001,13,84,"SC",1,{"$f":"F928*unit_costs!$D$6/1000","v":1229496.0961500001},{"$f":"H928*unit_costs!$D$7","v":270816},{"$f":"G928*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1608206.0961500001]
[null,163186429,"CHM011","ELDERSLIE P16A ISO",13,10981.15,8,7,"SC",1,{"$f":"F929*unit_costs!$D$6/1000","v":696655.13714999997},{"$f":"H929*unit_costs!$D$7","v":22568},{"$f":"G929*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},790107.13714999997]
[null,163198819,"KRT012","MERRONG P16 ISO",15,19943.63,15,80,"SC",1,{"$f":"F930*unit_costs!$D$6/1000","v":1265243.8308300001},{"$f":"H930*unit_costs!$D$7","v":257920},{"$f":"G930*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},1645861.8308300001]
[null,163212783,"SHL001","GOSCHEN P81A ISO",14,10513.41,14,71,"SC",1,{"$f":"F931*unit_costs!$D$6/1000","v":666981.2438099999},{"$f":"H931*unit_costs!$D$7","v":228904},{"$f":"G931*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1011181.2438099999]
[null,163266496,"CTN001","BIRCHIP P647A ISO",4,4283.53,4,15,"SC",1,{"$f":"F932*unit_costs!$D$6/1000","v":271751.42672999995},{"$f":"H932*unit_costs!$D$7","v":48360},{"$f":"G932*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},361387.42672999995]
[null,163310477,"CHM011","LANGKOOP P199A ISO",12,12849.77,12,22,"SC",1,{"$f":"F933*unit_costs!$D$6/1000","v":815202.25857000006},{"$f":"H933*unit_costs!$D$7","v":70928},{"$f":"G933*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},986622.25857000006]
[null,163502879,"HSM002","TELANGATUK EAST P81E ISO",11,8264.0500000000011,11,194,"SC",1,{"$f":"F934*unit_costs!$D$6/1000","v":524279.59605000005},{"$f":"H934*unit_costs!$D$7","v":625456},{"$f":"G934*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},1242825.5960500001]
[null,163520203,"COB011","WIRIDJIL-BOULEVARDE P99 ISO",18,13135.68,18,67,"SC",1,{"$f":"F935*unit_costs!$D$6/1000","v":833340.67487999995},{"$f":"H935*unit_costs!$D$7","v":216008},{"$f":"G935*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},1194252.6748799998]
[null,163538989,"OYN005","WILLANGIE SOUTH P42 ISO",14,23558.6,14,24,"SC",1,{"$f":"F936*unit_costs!$D$6/1000","v":1494581.1425999999},{"$f":"H936*unit_costs!$D$7","v":77376},{"$f":"G936*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1687253.1425999999]
[null,163582150,"HSM001","HOTS-STL2 P96A X ISO",5,5578.13,5,13,"SC",1,{"$f":"F937*unit_costs!$D$6/1000","v":353882.14532999997},{"$f":"H937*unit_costs!$D$7","v":41912},{"$f":"G937*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},444472.14532999997]
[null,163606350,"HSM004","KOONIK P16A ISO",22,21030.51,14,71,"SC",1,{"$f":"F938*unit_costs!$D$6/1000","v":1334196.5849099997},{"$f":"H938*unit_costs!$D$7","v":228904},{"$f":"G938*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1678396.5849099997]
[null,163610121,"PLD003","CASHMORE P2 ISO",12,4423.53,12,16,"SC",1,{"$f":"F939*unit_costs!$D$6/1000","v":280633.16672999994},{"$f":"H939*unit_costs!$D$7","v":51584},{"$f":"G939*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},432709.16672999994]
[null,163787989,"MBN014","MERIDIAN WARGAN P2 ISO",6,6978.3899999999994,6,36,"SC",1,{"$f":"F940*unit_costs!$D$6/1000","v":442716.03998999996},{"$f":"H940*unit_costs!$D$7","v":116064},{"$f":"G940*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},614860.03998999996]
[null,163810606,"CTN001","BORUNG P107 ISO",19,12551.11,19,88,"SC",1,{"$f":"F941*unit_costs!$D$6/1000","v":796254.96950999997},{"$f":"H941*unit_costs!$D$7","v":283712},{"$f":"G941*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},1232272.96951]
[null,163867647,"TRG022","ROCK GROVE P6 ISO",5,17880.57,5,25,"SC",1,{"$f":"F942*unit_costs!$D$6/1000","v":1134361.2413699999},{"$f":"H942*unit_costs!$D$7","v":80600},{"$f":"G942*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},1263639.2413699999]
[null,163873654,"MNA014","SHTS KYM 2 P95 ISO",16,4872.38,16,25,"SC",1,{"$f":"F943*unit_costs!$D$6/1000","v":309108.65957999998},{"$f":"H943*unit_costs!$D$7","v":80600},{"$f":"G943*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},519808.65957999998]
[null,163879163,"TRG014","MCCONNELLS RD P1A ISO",25,18209.09,25,27,"SC",1,{"$f":"F944*unit_costs!$D$6/1000","v":1155202.8786900002},{"$f":"H944*unit_costs!$D$7","v":87048},{"$f":"G944*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},1438968.8786900002]
[null,164004272,"CHA006","STIRLING P15B ISO",7,3396.059999999999,7,16,"SC",1,{"$f":"F945*unit_costs!$D$6/1000","v":215449.44245999996},{"$f":"H945*unit_costs!$D$7","v":51584},{"$f":"G945*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},330515.44245999993]
[null,164129268,"CDN006","NEWMINSTER P33E ISO",9,1849.74,9,27,"SC",1,{"$f":"F946*unit_costs!$D$6/1000","v":117349.35534000001},{"$f":"H946*unit_costs!$D$7","v":87048},{"$f":"G946*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},282683.35534000001]
[null,171121713,"TRG013","WILSHIEL P19A ISO",11,9806.99,11,28,"SC",1,{"$f":"F947*unit_costs!$D$6/1000","v":622165.25259000005},{"$f":"H947*unit_costs!$D$7","v":90272},{"$f":"G947*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},805527.25259000005]
[null,171143830,"BAS022","EASTROSS P32A ISO",4,1829.58,4,11,"SC",1,{"$f":"F948*unit_costs!$D$6/1000","v":116070.38478000001},{"$f":"H948*unit_costs!$D$7","v":35464},{"$f":"G948*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},192810.38478000002]
[null,171177017,"PLD001","HOMERTON P15 ISO",6,3661.97,6,15,"SC",1,{"$f":"F949*unit_costs!$D$6/1000","v":232319.03876999998},{"$f":"H949*unit_costs!$D$7","v":48360},{"$f":"G949*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},336759.03876999998]
[null,171177820,"WND013","COLWELLS RD P23 ISO",5,2269.11,5,11,"SC",1,{"$f":"F950*unit_costs!$D$6/1000","v":143954.60751000003},{"$f":"H950*unit_costs!$D$7","v":35464},{"$f":"G950*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},228096.60751000003]
[null,171210541,"EHK024","DICKENS P10 ISO",7,15.05,7,2,"SC",1,{"$f":"F951*unit_costs!$D$6/1000","v":954.78705000000002},{"$f":"H951*unit_costs!$D$7","v":6448},{"$f":"G951*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},70884.787049999999]
[null,171309449,"WND012","HESKET RD TIE P77A ISO",7,1926.9,7,15,"SC",1,{"$f":"F952*unit_costs!$D$6/1000","v":122244.46290000001},{"$f":"H952*unit_costs!$D$7","v":48360},{"$f":"G952*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},234086.46290000001]
[null,171338632,"KRT012","HURLEYS LA P1 ISO",5,235.1,5,9,"SC",1,{"$f":"F953*unit_costs!$D$6/1000","v":14914.9791},{"$f":"H953*unit_costs!$D$7","v":29016},{"$f":"G953*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},92608.979099999997]
[null,171744023,"TRG013","MELROSE P24A ISO",16,6714.2500000000009,16,30,"SC",1,{"$f":"F954*unit_costs!$D$6/1000","v":425958.73425000004},{"$f":"H954*unit_costs!$D$7","v":96720},{"$f":"G954*unit_costs!$D$8","v":118432},{"$f":"unit_costs!$D$9","v":11668},652778.73424999998]
[null,171744691,"CDN006","CORAM P19A ISO",6,2029.93,6,21,"SC",1,{"$f":"F955*unit_costs!$D$6/1000","v":128780.78913},{"$f":"H955*unit_costs!$D$7","v":67704},{"$f":"G955*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},252564.78912999999]
[null,175478803,"TRG013","BROOKES P2A ISO",3,2642.26,3,7,"SC",1,{"$f":"F956*unit_costs!$D$6/1000","v":167627.61666000003},{"$f":"H956*unit_costs!$D$7","v":22568},{"$f":"G956*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},224069.61666000003]
[null,176883310,"WND012","ROSEN P2 ISO",40,12132.83,40,40,"SC",1,{"$f":"F957*unit_costs!$D$6/1000","v":769718.86803000001},{"$f":"H957*unit_costs!$D$7","v":128960},{"$f":"G957*unit_costs!$D$8","v":296080},{"$f":"unit_costs!$D$9","v":11668},1206426.86803]
[null,176947367,"CTN001","BIRCHIP P589 ISO",19,29956.46,19,110,"SC",1,{"$f":"F958*unit_costs!$D$6/1000","v":1900467.77886},{"$f":"H958*unit_costs!$D$7","v":354640},{"$f":"G958*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},2407413.77886]
[null,176990801,"PLD006","HUTCHINSON P1A ISO",4,2662.53,4,15,"SC",1,{"$f":"F959*unit_costs!$D$6/1000","v":168913.56573000003},{"$f":"H959*unit_costs!$D$7","v":48360},{"$f":"G959*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},258549.56573000003]
[null,177012578,"COB011","SMIT P1 ISO",5,2066.06,5,7,"SC",1,{"$f":"F960*unit_costs!$D$6/1000","v":131072.91245999999},{"$f":"H960*unit_costs!$D$7","v":22568},{"$f":"G960*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},202318.91245999999]
[null,177012971,"BAS011","REDHILL 1 ISO",8,4133.7000000000007,8,25,"SC",1,{"$f":"F961*unit_costs!$D$6/1000","v":262246.06170000002},{"$f":"H961*unit_costs!$D$7","v":80600},{"$f":"G961*unit_costs!$D$8","v":59216},{"$f":"unit_costs!$D$9","v":11668},413730.06170000002]
[null,177117291,"GSB012","DARRAWEIT NORTH ISO",39,14407.51,35,76,"SC",1,{"$f":"F962*unit_costs!$D$6/1000","v":914026.84190999996},{"$f":"H962*unit_costs!$D$7","v":245024},{"$f":"G962*unit_costs!$D$8","v":259070},{"$f":"unit_costs!$D$9","v":11668},1429788.84191]
[null,177615606,"OYN005","TURRIFF WEST P4 ISO",11,20375.330000000002,11,87,"SC",1,{"$f":"F963*unit_costs!$D$6/1000","v":1292631.3105300001},{"$f":"H963*unit_costs!$D$7","v":280488},{"$f":"G963*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},1666209.3105300001]
[null,177772115,"NHL031","TELOPEA P34 ISO",30,58608.59,30,194,"SC",1,{"$f":"F964*unit_costs!$D$6/1000","v":3718187.5581899998},{"$f":"H964*unit_costs!$D$7","v":625456},{"$f":"G964*unit_costs!$D$8","v":222060},{"$f":"unit_costs!$D$9","v":11668},4577371.5581899993]
[null,177828198,"WIN011","CAP RD P26A ISO",28,29415.72,28,32,"SC",1,{"$f":"F965*unit_costs!$D$6/1000","v":1866162.69252},{"$f":"H965*unit_costs!$D$7","v":103168},{"$f":"G965*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},2188254.69252]
[null,181401765,"STL006","MINYIP NORTH P18 ISO",34,49372.18,34,171,"SC",1,{"$f":"F966*unit_costs!$D$6/1000","v":3132220.47138},{"$f":"H966*unit_costs!$D$7","v":551304},{"$f":"G966*unit_costs!$D$8","v":251668},{"$f":"unit_costs!$D$9","v":11668},3946860.47138]
[null,181418726,"GSB012","VELLA P21 ISO",2,1033.98,2,7,"SC",1,{"$f":"F967*unit_costs!$D$6/1000","v":65596.725179999994},{"$f":"H967*unit_costs!$D$7","v":22568},{"$f":"G967*unit_costs!$D$8","v":14804},{"$f":"unit_costs!$D$9","v":11668},{"$f":"1*SUM(K967:N967)","v":114636.72517999999}]
[null,181894334,"CTN001","BORUNG P82 ISO",19,31127.91,19,116,"SC",1,{"$f":"F968*unit_costs!$D$6/1000","v":1974785.7383099999},{"$f":"H968*unit_costs!$D$7","v":373984},{"$f":"G968*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},2501075.7383099999]
[null,181907744,"CLC006","WERNETH P18 ISO",14,21099.46,14,72,"SC",1,{"$f":"F969*unit_costs!$D$6/1000","v":1338570.8418599998},{"$f":"H969*unit_costs!$D$7","v":232128},{"$f":"G969*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},1685994.8418599998]
[null,181964324,"BAS011","LANGITRAIN P37 ISO",13,15356.56,13,60,"SC",1,{"$f":"F970*unit_costs!$D$6/1000","v":974235.52295999997},{"$f":"H970*unit_costs!$D$7","v":193440},{"$f":"G970*unit_costs!$D$8","v":96226},{"$f":"unit_costs!$D$9","v":11668},1275569.52296]
[null,182057941,"SHP012","APPLEBY P4B ISO",11,22007.8,11,151,"SC",1,{"$f":"F971*unit_costs!$D$6/1000","v":1396196.8398},{"$f":"H971*unit_costs!$D$7","v":486824},{"$f":"G971*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},1976110.8398]
[null,182422326,"NHL015","ELLAM NORTH P4 ISO",13,24906.46,12,91,"SC",1,{"$f":"F972*unit_costs!$D$6/1000","v":1580090.7288599999},{"$f":"H972*unit_costs!$D$7","v":293384},{"$f":"G972*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},1973966.7288599999]
[null,182432574,"BGO023","JAYDON P32 ISO",31,9716.07,31,174,"SC",1,{"$f":"F973*unit_costs!$D$6/1000","v":616397.19686999999},{"$f":"H973*unit_costs!$D$7","v":560976},{"$f":"G973*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},1418503.1968700001]
[null,182632546,"BAN006","GLENRUEL P35 ISO",67,22574.57,41,46,"SC",1,{"$f":"F974*unit_costs!$D$6/1000","v":1432153.2953699999},{"$f":"H974*unit_costs!$D$7","v":148304},{"$f":"G974*unit_costs!$D$8","v":303482},{"$f":"unit_costs!$D$9","v":11668},1895607.2953699999]
[null,182632597,"HSM004","TALLAGEIRA P754 ISO",36,33051.160000000003,22,116,"SC",1,{"$f":"F975*unit_costs!$D$6/1000","v":2096798.6415600001},{"$f":"H975*unit_costs!$D$7","v":373984},{"$f":"G975*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},2645294.6415600004]
[null,183129040,"WIN022","THIELEMANNS RD P1 ISO",17,6477.48,17,29,"SC",1,{"$f":"F976*unit_costs!$D$6/1000","v":410937.80867999996},{"$f":"H976*unit_costs!$D$7","v":93496},{"$f":"G976*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},641935.80868000002]
[null,183148889,"CDN006","SANDYS LANE P14 ISO",6,1780.85,6,12,"SC",1,{"$f":"F977*unit_costs!$D$6/1000","v":112978.90484999999},{"$f":"H977*unit_costs!$D$7","v":38688},{"$f":"G977*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},207746.90484999999]
[null,183177077,"SHL001","CHILLINGOLLAH P182 ISO",2,5707.87,2,19,"SC",1,{"$f":"F978*unit_costs!$D$6/1000","v":362112.98067000002},{"$f":"H978*unit_costs!$D$7","v":61256},{"$f":"G978*unit_costs!$D$8","v":14804},{"$f":"unit_costs!$D$9","v":11668},449840.98067000002]
[null,184015682,"CHA006","KERANG RD P12 ISO",6,2942.16,6,15,"SC",1,{"$f":"F979*unit_costs!$D$6/1000","v":186653.57256},{"$f":"H979*unit_costs!$D$7","v":48360},{"$f":"G979*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},291093.57256]
[null,184479483,"HSM004","MIGA P1 ISO",33,32435.96,24,114,"SC",1,{"$f":"F980*unit_costs!$D$6/1000","v":2057769.7383599998},{"$f":"H980*unit_costs!$D$7","v":367536},{"$f":"G980*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},2614621.7383599998]
[null,184565263,"CLC003","CARLISLE SOUTH P2 ISO",11,5546.69,11,56,"SC",1,{"$f":"F981*unit_costs!$D$6/1000","v":351887.56028999994},{"$f":"H981*unit_costs!$D$7","v":180544},{"$f":"G981*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},625521.56028999994]
[null,185848916,"WIN022","MODEWARRE P52A ISO",24,6283.92,24,76,"SC",1,{"$f":"F982*unit_costs!$D$6/1000","v":398658.16872000002},{"$f":"H982*unit_costs!$D$7","v":245024},{"$f":"G982*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},832998.16871999996]
[null,186007897,"TRG013","MASLIN P8A ISO",9,6038.52,9,19,"SC",1,{"$f":"F983*unit_costs!$D$6/1000","v":383089.74732000002},{"$f":"H983*unit_costs!$D$7","v":61256},{"$f":"G983*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},522631.74732000002]
[null,186395809,"MNA034","DARGALONG-ISO P2",36,28685.56,36,123,"SC",1,{"$f":"F984*unit_costs!$D$6/1000","v":1819840.6119600001},{"$f":"H984*unit_costs!$D$7","v":396552},{"$f":"G984*unit_costs!$D$8","v":266472},{"$f":"unit_costs!$D$9","v":11668},2494532.6119600004]
[null,186998791,"STL005","ROWE P13 ISO",39,6319.7,30,45,"SC",1,{"$f":"F985*unit_costs!$D$6/1000","v":400928.08769999997},{"$f":"H985*unit_costs!$D$7","v":145080},{"$f":"G985*unit_costs!$D$8","v":222060},{"$f":"unit_costs!$D$9","v":11668},779736.08770000003]
[null,187173693,"ART033","CATHCART P12 ISO",59,22589.61,38,102,"SC",1,{"$f":"F986*unit_costs!$D$6/1000","v":1433107.4480099999},{"$f":"H986*unit_costs!$D$7","v":328848},{"$f":"G986*unit_costs!$D$8","v":281276},{"$f":"unit_costs!$D$9","v":11668},2054899.4480099999]
[null,188648707,"STL007","PIPETRACK P3 ISO",7,2844.86,7,12,"SC",1,{"$f":"F987*unit_costs!$D$6/1000","v":180480.76326000001},{"$f":"H987*unit_costs!$D$7","v":38688},{"$f":"G987*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},282650.76326000004]
[null,189687991,"CTN001","FLUKE P2 ISO",38,67223.67,37,273,"SC",1,{"$f":"F988*unit_costs!$D$6/1000","v":4264736.8484699996},{"$f":"H988*unit_costs!$D$7","v":880152},{"$f":"G988*unit_costs!$D$8","v":273874},{"$f":"unit_costs!$D$9","v":11668},5430430.8484699996]
[null,190649714,"KGT003","HEEL P1 ISO",12,2840.38,12,34,"SC",1,{"$f":"F989*unit_costs!$D$6/1000","v":180196.54758000001},{"$f":"H989*unit_costs!$D$7","v":109616},{"$f":"G989*unit_costs!$D$8","v":88824},{"$f":"unit_costs!$D$9","v":11668},390304.54758000001]
[null,192345034,"BAS022","DEREEL SOUTH P1 ISO",34,9777.17,34,71,"SC",1,{"$f":"F990*unit_costs!$D$6/1000","v":620273.44197000004},{"$f":"H990*unit_costs!$D$7","v":228904},{"$f":"G990*unit_costs!$D$8","v":251668},{"$f":"unit_costs!$D$9","v":11668},1112513.44197]
[null,192389838,"CHA006","DURHAM OX P126 ISO",28,28353.54,28,107,"SC",1,{"$f":"F991*unit_costs!$D$6/1000","v":1798776.93114},{"$f":"H991*unit_costs!$D$7","v":344968},{"$f":"G991*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},2362668.93114]
[null,192850737,"WIN011","PENNYROYAL CREEK P3 ISO",29,14157.98,29,57,"SC",1,{"$f":"F992*unit_costs!$D$6/1000","v":898196.40917999996},{"$f":"H992*unit_costs!$D$7","v":183768},{"$f":"G992*unit_costs!$D$8","v":214658},{"$f":"unit_costs!$D$9","v":11668},1308290.40918]
[null,193634827,"BAN003","RESERVOIR P1 ISO",36,2387.35,14,41,"SC",1,{"$f":"F993*unit_costs!$D$6/1000","v":151455.87135},{"$f":"H993*unit_costs!$D$7","v":132184},{"$f":"G993*unit_costs!$D$8","v":103628},{"$f":"unit_costs!$D$9","v":11668},398935.87135000003]
[null,194566231,"ECA007","ELMORE P308 ISO",15,6379.2,15,57,"SC",1,{"$f":"F994*unit_costs!$D$6/1000","v":404702.8272},{"$f":"H994*unit_costs!$D$7","v":183768},{"$f":"G994*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},711168.82719999994]
[null,194655826,"BET004","KANGAROO FLAT P138 ISO",18,2595.19,18,30,"SC",1,{"$f":"F995*unit_costs!$D$6/1000","v":164641.44878999999},{"$f":"H995*unit_costs!$D$7","v":96720},{"$f":"G995*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},406265.44878999999]
[null,195085692,"HSM004","NORADJUHA P14 ISO",39,19249.84,31,35,"SC",1,{"$f":"F996*unit_costs!$D$6/1000","v":1221229.09944},{"$f":"H996*unit_costs!$D$7","v":112840},{"$f":"G996*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},1575199.09944]
[null,196924497,"SHP011","SUTTON P9 ISO",19,7245.5,19,18,"SC",1,{"$f":"F997*unit_costs!$D$6/1000","v":459661.76549999998},{"$f":"H997*unit_costs!$D$7","v":58032},{"$f":"G997*unit_costs!$D$8","v":140638},{"$f":"unit_costs!$D$9","v":11668},669999.76549999998]
[null,197352129,"BAS022","DUNNE P1 ISO",18,10413.219999999999,18,54,"SC",1,{"$f":"F998*unit_costs!$D$6/1000","v":660625.09002},{"$f":"H998*unit_costs!$D$7","v":174096},{"$f":"G998*unit_costs!$D$8","v":133236},{"$f":"unit_costs!$D$9","v":11668},979625.09002]
[null,197821077,"WND013","BENLOCH P9 ISO",34,9399.9699999999993,28,54,"SC",1,{"$f":"F999*unit_costs!$D$6/1000","v":596343.49676999997},{"$f":"H999*unit_costs!$D$7","v":174096},{"$f":"G999*unit_costs!$D$8","v":207256},{"$f":"unit_costs!$D$9","v":11668},989363.49676999997]
[null,197834863,"STN024","HOARE P4 ISO",6,7417.59,6,8,"SC",1,{"$f":"F1000*unit_costs!$D$6/1000","v":470579.32718999998},{"$f":"H1000*unit_costs!$D$7","v":25792},{"$f":"G1000*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},552451.32718999998]
[null,198038345,"MNA014","NIHILL P5 ISO",6,1177.93,6,11,"SC",1,{"$f":"F1001*unit_costs!$D$6/1000","v":74729.057130000016},{"$f":"H1001*unit_costs!$D$7","v":35464},{"$f":"G1001*unit_costs!$D$8","v":44412},{"$f":"unit_costs!$D$9","v":11668},166273.05713000003]
[null,198192939,"STL005","FYANS P5 ISO",29,26121.11,22,109,"SC",1,{"$f":"F1002*unit_costs!$D$6/1000","v":1657149.3395100001},{"$f":"H1002*unit_costs!$D$7","v":351416},{"$f":"G1002*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},2183077.3395100003]
[null,198543687,"STL006","LEDCOURT P12 ISO",35,25223.19,35,109,"SC",1,{"$f":"F1003*unit_costs!$D$6/1000","v":1600184.3967899999},{"$f":"H1003*unit_costs!$D$7","v":351416},{"$f":"G1003*unit_costs!$D$8","v":259070},{"$f":"unit_costs!$D$9","v":11668},2222338.3967899997]
[null,199322577,"OYN005","DERING P1 ISO",11,23409.91,11,80,"SC",1,{"$f":"F1004*unit_costs!$D$6/1000","v":1485148.1003099999},{"$f":"H1004*unit_costs!$D$7","v":257920},{"$f":"G1004*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},1836158.1003099999]
[null,199358270,"OYN001","PAIGNIE P6 ISO",10,14921.36,7,66,"SC",1,{"$f":"F1005*unit_costs!$D$6/1000","v":946625.99976000004},{"$f":"H1005*unit_costs!$D$7","v":212784},{"$f":"G1005*unit_costs!$D$8","v":51814},{"$f":"unit_costs!$D$9","v":11668},1222891.99976]
[null,199367719,"PLD001","BARR P1 ISO",5,1973.87,5,14,"SC",1,{"$f":"F1006*unit_costs!$D$6/1000","v":125224.28666999999},{"$f":"H1006*unit_costs!$D$7","v":45136},{"$f":"G1006*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},219038.28667]
[null,199745387,"ART033","STREATHAM P250 ISO",31,13277.23,31,82,"SC",1,{"$f":"F1007*unit_costs!$D$6/1000","v":842320.74842999992},{"$f":"H1007*unit_costs!$D$7","v":264368},{"$f":"G1007*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},1347818.7484299999]
[null,199934675,"WIN011","PEARDON P10 ISO",11,7574.03,11,33,"SC",1,{"$f":"F1008*unit_costs!$D$6/1000","v":480504.03722999996},{"$f":"H1008*unit_costs!$D$7","v":106392},{"$f":"G1008*unit_costs!$D$8","v":81422},{"$f":"unit_costs!$D$9","v":11668},679986.0372299999]
[null,200307352,"CDN001","BULLAHARRE RD P17 ISO",9,1343.48,9,24,"SC",1,{"$f":"F1009*unit_costs!$D$6/1000","v":85231.714680000005},{"$f":"H1009*unit_costs!$D$7","v":77376},{"$f":"G1009*unit_costs!$D$8","v":66618},{"$f":"unit_costs!$D$9","v":11668},240893.71468]
[null,200678430,"RCT023","PIRLTA STH P1A ISO",5,26916.81,5,91,"SC",1,{"$f":"F1010*unit_costs!$D$6/1000","v":1707629.3432100001},{"$f":"H1010*unit_costs!$D$7","v":293384},{"$f":"G1010*unit_costs!$D$8","v":37010},{"$f":"unit_costs!$D$9","v":11668},2049691.3432100001]
[null,200763167,"BAS011","SNAKEVAL P33 ISO",39,21332.91,39,105,"SC",1,{"$f":"F1011*unit_costs!$D$6/1000","v":1353381.14331},{"$f":"H1011*unit_costs!$D$7","v":338520},{"$f":"G1011*unit_costs!$D$8","v":288678},{"$f":"unit_costs!$D$9","v":11668},1992247.14331]
[null,200847925,"NHL015","PULLUT P3 ISO",15,30178.95,15,122,"SC",1,{"$f":"F1012*unit_costs!$D$6/1000","v":1914582.7669500001},{"$f":"H1012*unit_costs!$D$7","v":393328},{"$f":"G1012*unit_costs!$D$8","v":111030},{"$f":"unit_costs!$D$9","v":11668},2430608.7669500001]
[null,200921983,"HSM003","BEULAH WEST P6 ISO",25,40687.5,25,167,"SC",1,{"$f":"F1013*unit_costs!$D$6/1000","v":2581255.6875},{"$f":"H1013*unit_costs!$D$7","v":538408},{"$f":"G1013*unit_costs!$D$8","v":185050},{"$f":"unit_costs!$D$9","v":11668},3316381.6875]
[null,201013189,"CLC013","YEODENE ISO P15",33,15716.29,33,32,"SC",1,{"$f":"F1014*unit_costs!$D$6/1000","v":997057.15389000007},{"$f":"H1014*unit_costs!$D$7","v":103168},{"$f":"G1014*unit_costs!$D$8","v":244266},{"$f":"unit_costs!$D$9","v":11668},1356159.1538900002]
[null,201854154,"MRO005","EMU ISO 9",24,23673.7,24,65,"SC",1,{"$f":"F1015*unit_costs!$D$6/1000","v":1501883.2017000001},{"$f":"H1015*unit_costs!$D$7","v":209560},{"$f":"G1015*unit_costs!$D$8","v":177648},{"$f":"unit_costs!$D$9","v":11668},1900759.2017000001]
[null,202042623,"CLC003","HORDERN VALE P61 ISO",37,22102.19,37,114,"SC",1,{"$f":"F1016*unit_costs!$D$6/1000","v":1402185.0357899999},{"$f":"H1016*unit_costs!$D$7","v":367536},{"$f":"G1016*unit_costs!$D$8","v":273874},{"$f":"unit_costs!$D$9","v":11668},2055263.0357899999]
[null,202234529,"CDN006","PURA PURA P107A ISO",3,3865.5,3,12,"SC",1,{"$f":"F1017*unit_costs!$D$6/1000","v":245231.18549999999},{"$f":"H1017*unit_costs!$D$7","v":38688},{"$f":"G1017*unit_costs!$D$8","v":22206},{"$f":"unit_costs!$D$9","v":11668},317793.18550000002]
[null,202570867,"BAS033","CLEARNORTH P8 ISO",69,14603.51,31,92,"SC",1,{"$f":"F1018*unit_costs!$D$6/1000","v":926461.27790999995},{"$f":"H1018*unit_costs!$D$7","v":296608},{"$f":"G1018*unit_costs!$D$8","v":229462},{"$f":"unit_costs!$D$9","v":11668},1464199.2779099999]
[null,202969526,"EHK024","YARRABERB P12 ISO",22,12404.14,22,112,"SC",1,{"$f":"F1019*unit_costs!$D$6/1000","v":786931.04573999997},{"$f":"H1019*unit_costs!$D$7","v":361088},{"$f":"G1019*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},1322531.04574]
[null,202969717,"CTN001","FRASER P2 ISO",4,8138.9100000000008,4,29,"SC",1,{"$f":"F1020*unit_costs!$D$6/1000","v":516340.58931000007},{"$f":"H1020*unit_costs!$D$7","v":93496},{"$f":"G1020*unit_costs!$D$8","v":29608},{"$f":"unit_costs!$D$9","v":11668},651112.58931000007]
[null,203313132,"HSM003","BRIM P23 ISO",20,41065.599999999999,20,145,"SC",1,{"$f":"F1021*unit_costs!$D$6/1000","v":2605242.7295999997},{"$f":"H1021*unit_costs!$D$7","v":467480},{"$f":"G1021*unit_costs!$D$8","v":148040},{"$f":"unit_costs!$D$9","v":11668},3232430.7295999997]
[null,203377333,"BAN003","GLENLYON P90A ISO",79,2597.39,22,45,"SC",1,{"$f":"F1022*unit_costs!$D$6/1000","v":164781.01898999998},{"$f":"H1022*unit_costs!$D$7","v":145080},{"$f":"G1022*unit_costs!$D$8","v":162844},{"$f":"unit_costs!$D$9","v":11668},484373.01899000001]
[null,203671002,"HSM002","HOTS-CHM/IKA P138R ISO",17,13156.65,17,80,"SC",1,{"$f":"F1023*unit_costs!$D$6/1000","v":834671.03264999995},{"$f":"H1023*unit_costs!$D$7","v":257920},{"$f":"G1023*unit_costs!$D$8","v":125834},{"$f":"unit_costs!$D$9","v":11668},1230093.03265]

{"sheet":"2.calculation_risks_BaseCase","index":12,"n_rows":18773,"n_cols":13,"rows_kept":4500,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["2.calculation_risks_BaseCase"]
[]
[null,"iso_gis_id","Year","feeder","import_undervoltage_only_kwh","import_undervoltage_only_vcr","import_undervoltage_only_vcr_scaled","export_overvoltage_only_kwh","export_overvoltage_only_cecv","export_overvoltage_only_co2","agg_bushfire_risk","total_risk_kwh","total_risk_$"]
[null,19819814,2023,"TRG014",0,0,{"$f":"F6*Assumptions!$E$24","v":0},0,0,0,5730.8334214551096,{"$f":"H6+E6","v":0},{"$f":"J6+I6+G6+K6","v":5730.8334214551096}]
[null,19819814,2024,"TRG014",0,0,{"$f":"F7*Assumptions!$E$24","v":0},58.151777129522202,0.175800374755994,1.28822566671699,5730.8334214551096,{"$f":"H7+E7","v":58.151777129522202},{"$f":"J7+I7+G7+K7","v":5732.2974474965822}]
[null,19819814,2025,"TRG014",0,0,{"$f":"F8*Assumptions!$E$24","v":0},58.258637313689398,2.6227491434613E-2,1.1443591786610501,5730.8334214551096,58.258637313689398,5732.0040081252055]
[null,19819814,2026,"TRG014",0,0,{"$f":"F9*Assumptions!$E$24","v":0},64.494673331315298,0,0.49140091886266202,5730.8334214551096,64.494673331315298,5731.324822373972]
[null,19819814,2027,"TRG014",0,0,{"$f":"F10*Assumptions!$E$24","v":0},64.483613163241998,3.2431218438233197E-2,0.414087895360508,5730.8334214551096,64.483613163241998,5731.2799405689084]
[null,19819814,2028,"TRG014",0,0,{"$f":"F11*Assumptions!$E$24","v":0},66.404899114891904,3.3159684584615497E-2,0.40107397505362702,5730.8334214551096,66.404899114891904,5731.2676551147479]
[null,19819814,2029,"TRG014",0,0,{"$f":"F12*Assumptions!$E$24","v":0},93.550023974337407,0,0.44888273187018601,5730.8334214551096,93.550023974337407,5731.2823041869797]
[null,19819814,2030,"TRG014",0,0,{"$f":"F13*Assumptions!$E$24","v":0},39.901772699464203,0,0.17963107474269999,5730.8334214551096,39.901772699464203,5731.0130525298518]
[null,19819814,2031,"TRG014",0,0,{"$f":"F14*Assumptions!$E$24","v":0},42.578313066970601,0,0.25908074099615402,5730.8334214551096,42.578313066970601,5731.0925021961057]
[null,19819814,2032,"TRG014",0,0,{"$f":"F15*Assumptions!$E$24","v":0},48.721685174791702,3.3835724173325303E-2,0.51277344303717598,5730.8334214551096,48.721685174791702,5731.3800306223202]
[null,19819814,2033,"TRG014",0,0,{"$f":"F16*Assumptions!$E$24","v":0},66.046052786160203,0.29745812927559301,1.17796401234934,5730.8334214551096,66.046052786160203,5732.3088435967347]
[null,19819814,2034,"TRG014",0,0,{"$f":"F17*Assumptions!$E$24","v":0},145.279412149379,1.2128417156815701,3.2670105281531101,5730.8334214551096,145.279412149379,5735.3132736989446]
[null,19819814,2035,"TRG014",0,0,{"$f":"F18*Assumptions!$E$24","v":0},184.72737534752801,0.76460480382302198,3.6585191343390502,5730.8334214551096,184.72737534752801,5735.2565453932721]
[null,19819814,2036,"TRG014",0,0,{"$f":"F19*Assumptions!$E$24","v":0},184.72737534752801,0.76460480382302198,3.6585191343390502,5730.8334214551096,184.72737534752801,5735.2565453932721]
[null,19819814,2037,"TRG014",0,0,{"$f":"F20*Assumptions!$E$24","v":0},184.72737534752801,0.76460480382302198,3.6585191343390502,5730.8334214551096,184.72737534752801,5735.2565453932721]
[null,19819814,2038,"TRG014",0,0,{"$f":"F21*Assumptions!$E$24","v":0},184.72737534752801,0.76460480382302198,3.6585191343390502,5730.8334214551096,184.72737534752801,5735.2565453932721]
[null,19819814,2039,"TRG014",0,0,{"$f":"F22*Assumptions!$E$24","v":0},184.72737534752801,0.76460480382302198,3.6585191343390502,5730.8334214551096,184.72737534752801,5735.2565453932721]
[null,19819814,2040,"TRG014",0,0,{"$f":"F23*Assumptions!$E$24","v":0},184.72737534752801,0.76460480382302198,3.6585191343390502,5730.8334214551096,184.72737534752801,5735.2565453932721]
[null,19819814,2041,"TRG014",0,0,{"$f":"F24*Assumptions!$E$24","v":0},184.72737534752801,0.76460480382302198,3.6585191343390502,5730.8334214551096,184.72737534752801,5735.2565453932721]
[null,19819814,2042,"TRG014",0,0,{"$f":"F25*Assumptions!$E$24","v":0},184.72737534752801,0.76460480382302198,3.6585191343390502,5730.8334214551096,184.72737534752801,5735.2565453932721]
[null,19819814,2043,"TRG014",0,0,{"$f":"F26*Assumptions!$E$24","v":0},184.72737534752801,0.76460480382302198,3.6585191343390502,5730.8334214551096,184.72737534752801,5735.2565453932721]
[null,19819814,2044,"TRG014",0,0,{"$f":"F27*Assumptions!$E$24","v":0},184.72737534752801,0.76460480382302198,3.6585191343390502,5730.8334214551096,184.72737534752801,5735.2565453932721]
[null,19819814,2045,"TRG014",0,0,{"$f":"F28*Assumptions!$E$24","v":0},184.72737534752801,0.76460480382302198,3.6585191343390502,5730.8334214551096,184.72737534752801,5735.2565453932721]
[null,19819814,2046,"TRG014",0,0,{"$f":"F29*Assumptions!$E$24","v":0},184.72737534752801,0.76460480382302198,3.6585191343390502,5730.8334214551096,184.72737534752801,5735.2565453932721]
[null,19821046,2023,"WBL002",0,0,{"$f":"F30*Assumptions!$E$24","v":0},16.691925558395901,7.8293511744109701E-2,0.350562519278864,144.761631926051,16.691925558395901,145.19048795707397]
[null,19821046,2024,"WBL002",2.2861139391644798,80.081416001252705,{"$f":"F31*Assumptions!$E$24","v":80.081416001252705},0,0,0,144.761631926051,2.2861139391644798,224.8430479273037]
[null,19821046,2025,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F32*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2026,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F33*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2027,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F34*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2028,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F35*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2029,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F36*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2030,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F37*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2031,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F38*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2032,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F39*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2033,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F40*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2034,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F41*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2035,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F42*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2036,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F43*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2037,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F44*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2038,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F45*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2039,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F46*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2040,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F47*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2041,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F48*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2042,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F49*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2043,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F50*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2044,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F51*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2045,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F52*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19821046,2046,"WBL002",2.2260838095800302,77.978590898135394,{"$f":"F53*Assumptions!$E$24","v":77.978590898135394},0,0,0,144.761631926051,2.2260838095800302,222.74022282418639]
[null,19822875,2023,"WBL012",0,0,{"$f":"F54*Assumptions!$E$24","v":0},7557.01666139799,62.389985425999903,145.04834926958,1167.72359192676,7557.01666139799,1375.1619266223399]
[null,19822875,2024,"WBL012",0,0,{"$f":"F55*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2025,"WBL012",0,0,{"$f":"F56*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2026,"WBL012",0,0,{"$f":"F57*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2027,"WBL012",0,0,{"$f":"F58*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2028,"WBL012",0,0,{"$f":"F59*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2029,"WBL012",0,0,{"$f":"F60*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2030,"WBL012",0,0,{"$f":"F61*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2031,"WBL012",0,0,{"$f":"F62*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2032,"WBL012",0,0,{"$f":"F63*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2033,"WBL012",0,0,{"$f":"F64*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2034,"WBL012",0,0,{"$f":"F65*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2035,"WBL012",0,0,{"$f":"F66*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2036,"WBL012",0,0,{"$f":"F67*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2037,"WBL012",0,0,{"$f":"F68*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2038,"WBL012",0,0,{"$f":"F69*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2039,"WBL012",0,0,{"$f":"F70*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2040,"WBL012",0,0,{"$f":"F71*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,{"$f":"H71+E71","v":0},{"$f":"J71+I71+G71+K71","v":1167.72359192676}]
[null,19822875,2041,"WBL012",0,0,{"$f":"F72*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2042,"WBL012",0,0,{"$f":"F73*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2043,"WBL012",0,0,{"$f":"F74*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2044,"WBL012",0,0,{"$f":"F75*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2045,"WBL012",0,0,{"$f":"F76*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822875,2046,"WBL012",0,0,{"$f":"F77*Assumptions!$E$24","v":0},0,0,0,1167.72359192676,0,1167.72359192676]
[null,19822992,2023,"WBL012",0,0,{"$f":"F78*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2024,"WBL012",0,0,{"$f":"F79*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2025,"WBL012",0,0,{"$f":"F80*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2026,"WBL012",0,0,{"$f":"F81*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2027,"WBL012",0,0,{"$f":"F82*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2028,"WBL012",0,0,{"$f":"F83*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2029,"WBL012",0,0,{"$f":"F84*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2030,"WBL012",0,0,{"$f":"F85*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2031,"WBL012",0,0,{"$f":"F86*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2032,"WBL012",0,0,{"$f":"F87*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2033,"WBL012",0,0,{"$f":"F88*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2034,"WBL012",0,0,{"$f":"F89*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2035,"WBL012",0,0,{"$f":"F90*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2036,"WBL012",0,0,{"$f":"F91*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2037,"WBL012",0,0,{"$f":"F92*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2038,"WBL012",0,0,{"$f":"F93*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2039,"WBL012",0,0,{"$f":"F94*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2040,"WBL012",0,0,{"$f":"F95*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2041,"WBL012",0,0,{"$f":"F96*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2042,"WBL012",0,0,{"$f":"F97*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2043,"WBL012",0,0,{"$f":"F98*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2044,"WBL012",0,0,{"$f":"F99*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2045,"WBL012",0,0,{"$f":"F100*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19822992,2046,"WBL012",0,0,{"$f":"F101*Assumptions!$E$24","v":0},0,0,0,645.99035304883,0,645.99035304883]
[null,19823824,2023,"WBL012",3243.0940729602398,113603.946478207,{"$f":"F102*Assumptions!$E$24","v":113603.946478207},144.53435895796201,0.34183065824813402,5.6168999010132898,65.493365152831998,3387.6284319182018,113675.39857391908]
[null,19823824,2024,"WBL012",15116.8458596079,529535.47116401,{"$f":"F103*Assumptions!$E$24","v":529535.47116401},0,0,0,65.493365152831998,15116.8458596079,529600.96452916285]
[null,19823824,2025,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F104*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2026,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F105*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2027,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F106*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2028,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F107*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2029,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F108*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2030,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F109*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2031,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F110*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2032,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F111*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2033,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F112*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2034,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F113*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2035,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F114*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2036,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F115*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2037,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F116*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2038,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F117*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2039,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F118*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2040,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F119*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2041,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F120*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2042,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F121*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2043,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F122*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2044,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F123*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2045,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F124*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19823824,2046,"WBL012",17443.354249030501,611031.88434446906,{"$f":"F125*Assumptions!$E$24","v":611031.88434446906},0,0,0,65.493365152831998,17443.354249030501,611097.37770962191]
[null,19827189,2023,"KRT012",188.621702410663,6532.1694733172299,{"$f":"F126*Assumptions!$E$24","v":6532.1694733172299},15.8218562972123,9.6899079300277E-3,0.10681497864942301,2740.5875505558301,204.4435587078753,9272.8735287596392]
[null,19827189,2024,"KRT012",443.51897018974302,15340.3509811159,{"$f":"F127*Assumptions!$E$24","v":15340.3509811159},0,0,0,2740.5875505558301,443.51897018974302,18080.938531671731]
[null,19827189,2025,"KRT012",544.55429875324899,18834.941981346299,{"$f":"F128*Assumptions!$E$24","v":18834.941981346299},0,0,0,2740.5875505558301,544.55429875324899,21575.529531902128]
[null,19827189,2026,"KRT012",699.81378797880097,24205.0280835255,{"$f":"F129*Assumptions!$E$24","v":24205.0280835255},0,0,0,2740.5875505558301,699.81378797880097,26945.615634081329]
[null,19827189,2027,"KRT012",805.62242002379696,27864.717209579299,{"$f":"F130*Assumptions!$E$24","v":27864.717209579299},0,0,0,2740.5875505558301,805.62242002379696,30605.304760135128]
[null,19827189,2028,"KRT012",814.52815772981,28172.7471955291,{"$f":"F131*Assumptions!$E$24","v":28172.7471955291},0,0,0,2740.5875505558301,814.52815772981,30913.334746084929]
[null,19827189,2029,"KRT012",818.00668620723502,28293.061886282201,{"$f":"F132*Assumptions!$E$24","v":28293.061886282201},0,0,0,2740.5875505558301,818.00668620723502,31033.64943683803]
[null,19827189,2030,"KRT012",809.12924119735396,27986.010482801299,{"$f":"F133*Assumptions!$E$24","v":27986.010482801299},0,0,0,2740.5875505558301,809.12924119735396,30726.598033357128]
[null,19827189,2031,"KRT012",850.05181620942597,29401.432834336101,{"$f":"F134*Assumptions!$E$24","v":29401.432834336101},0,0,0,2740.5875505558301,850.05181620942597,32142.02038489193]
[null,19827189,2032,"KRT012",965.395658984752,33390.9240412785,{"$f":"F135*Assumptions!$E$24","v":33390.9240412785},0,0,0,2740.5875505558301,{"$f":"H135+E135","v":965.395658984752},{"$f":"J135+I135+G135+K135","v":36131.511591834329}]
[null,19827189,2033,"KRT012",1203.4986451858699,41626.385483692997,{"$f":"F136*Assumptions!$E$24","v":41626.385483692997},0,0,0,2740.5875505558301,1203.4986451858699,44366.973034248826]
[null,19827189,2034,"KRT012",1314.1452767849701,45453.4104311993,{"$f":"F137*Assumptions!$E$24","v":45453.4104311993},0,0,0,2740.5875505558301,1314.1452767849701,48193.997981755128]
[null,19827189,2035,"KRT012",1077.6969261972099,37275.179215135402,{"$f":"F138*Assumptions!$E$24","v":37275.179215135402},0,0,0,2740.5875505558301,1077.6969261972099,40015.766765691231]
[null,19827189,2036,"KRT012",1077.6969261972099,37275.179215135402,{"$f":"F139*Assumptions!$E$24","v":37275.179215135402},0,0,0,2740.5875505558301,1077.6969261972099,40015.766765691231]
[null,19827189,2037,"KRT012",1077.6969261972099,37275.179215135402,{"$f":"F140*Assumptions!$E$24","v":37275.179215135402},0,0,0,2740.5875505558301,1077.6969261972099,40015.766765691231]
[null,19827189,2038,"KRT012",1077.6969261972099,37275.179215135402,{"$f":"F141*Assumptions!$E$24","v":37275.179215135402},0,0,0,2740.5875505558301,1077.6969261972099,40015.766765691231]
[null,19827189,2039,"KRT012",1077.6969261972099,37275.179215135402,{"$f":"F142*Assumptions!$E$24","v":37275.179215135402},0,0,0,2740.5875505558301,1077.6969261972099,40015.766765691231]
[null,19827189,2040,"KRT012",1077.6969261972099,37275.179215135402,{"$f":"F143*Assumptions!$E$24","v":37275.179215135402},0,0,0,2740.5875505558301,1077.6969261972099,40015.766765691231]
[null,19827189,2041,"KRT012",1077.6969261972099,37275.179215135402,{"$f":"F144*Assumptions!$E$24","v":37275.179215135402},0,0,0,2740.5875505558301,1077.6969261972099,40015.766765691231]
[null,19827189,2042,"KRT012",1077.6969261972099,37275.179215135402,{"$f":"F145*Assumptions!$E$24","v":37275.179215135402},0,0,0,2740.5875505558301,1077.6969261972099,40015.766765691231]
[null,19827189,2043,"KRT012",1077.6969261972099,37275.179215135402,{"$f":"F146*Assumptions!$E$24","v":37275.179215135402},0,0,0,2740.5875505558301,1077.6969261972099,40015.766765691231]
[null,19827189,2044,"KRT012",1077.6969261972099,37275.179215135402,{"$f":"F147*Assumptions!$E$24","v":37275.179215135402},0,0,0,2740.5875505558301,1077.6969261972099,40015.766765691231]
[null,19827189,2045,"KRT012",1077.6969261972099,37275.179215135402,{"$f":"F148*Assumptions!$E$24","v":37275.179215135402},0,0,0,2740.5875505558301,1077.6969261972099,40015.766765691231]
[null,19827189,2046,"KRT012",1077.6969261972099,37275.179215135402,{"$f":"F149*Assumptions!$E$24","v":37275.179215135402},0,0,0,2740.5875505558301,1077.6969261972099,40015.766765691231]
[null,19829689,2023,"KRT012",191.95351550560599,6650.3610901491902,{"$f":"F150*Assumptions!$E$24","v":6650.3610901491902},3863.42230374169,21.0980920142018,58.037132042700399,1734.06994711487,4055.375819247296,8463.5662613209624]
[null,19829689,2024,"KRT012",53.635328169544799,1855.1286741041799,{"$f":"F151*Assumptions!$E$24","v":1855.1286741041799},0,0,0,1734.06994711487,53.635328169544799,3589.19862121905]
[null,19829689,2025,"KRT012",86.004758492406296,2974.7164608431299,{"$f":"F152*Assumptions!$E$24","v":2974.7164608431299},0,0,0,1734.06994711487,86.004758492406296,4708.7864079579995]
[null,19829689,2026,"KRT012",119.587689218994,4136.27657201486,{"$f":"F153*Assumptions!$E$24","v":4136.27657201486},0,0,0,1734.06994711487,119.587689218994,5870.34651912973]
[null,19829689,2027,"KRT012",140.55434442780501,4861.4673111293596,{"$f":"F154*Assumptions!$E$24","v":4861.4673111293596},0,0,0,1734.06994711487,140.55434442780501,6595.5372582442296]
[null,19829689,2028,"KRT012",170.20869173955199,5887.1463157579301,{"$f":"F155*Assumptions!$E$24","v":5887.1463157579301},0,0,0,1734.06994711487,170.20869173955199,7621.2162628728001]
[null,19829689,2029,"KRT012",180.756916503681,6251.9863361074804,{"$f":"F156*Assumptions!$E$24","v":6251.9863361074804},0,0,0,1734.06994711487,180.756916503681,7986.0562832223504]
[null,19829689,2030,"KRT012",177.053477352383,6123.8924771372403,{"$f":"F157*Assumptions!$E$24","v":6123.8924771372403},0,0,0,1734.06994711487,177.053477352383,7857.9624242521104]
[null,19829689,2031,"KRT012",186.71552102163199,6458.0814319360097,{"$f":"F158*Assumptions!$E$24","v":6458.0814319360097},0,0,0,1734.06994711487,186.71552102163199,8192.1513790508798]
[null,19829689,2032,"KRT012",232.51084426014199,8042.0414854865003,{"$f":"F159*Assumptions!$E$24","v":8042.0414854865003},0,0,0,1734.06994711487,232.51084426014199,9776.1114326013703]
[null,19829689,2033,"KRT012",311.96309861610803,10790.1211618529,{"$f":"F160*Assumptions!$E$24","v":10790.1211618529},0,0,0,1734.06994711487,311.96309861610803,12524.191108967771]
[null,19829689,2034,"KRT012",309.21424411633302,10695.044297824899,{"$f":"F161*Assumptions!$E$24","v":10695.044297824899},0,0,0,1734.06994711487,309.21424411633302,12429.11424493977]
[null,19829689,2035,"KRT012",331.07213401550899,11451.060895303301,{"$f":"F162*Assumptions!$E$24","v":11451.060895303301},0,0,0,1734.06994711487,331.07213401550899,13185.13084241817]
[null,19829689,2036,"KRT012",331.07213401550899,11451.060895303301,{"$f":"F163*Assumptions!$E$24","v":11451.060895303301},0,0,0,1734.06994711487,331.07213401550899,13185.13084241817]
[null,19829689,2037,"KRT012",331.07213401550899,11451.060895303301,{"$f":"F164*Assumptions!$E$24","v":11451.060895303301},0,0,0,1734.06994711487,331.07213401550899,13185.13084241817]
[null,19829689,2038,"KRT012",331.07213401550899,11451.060895303301,{"$f":"F165*Assumptions!$E$24","v":11451.060895303301},0,0,0,1734.06994711487,331.07213401550899,13185.13084241817]
[null,19829689,2039,"KRT012",331.07213401550899,11451.060895303301,{"$f":"F166*Assumptions!$E$24","v":11451.060895303301},0,0,0,1734.06994711487,331.07213401550899,13185.13084241817]
[null,19829689,2040,"KRT012",331.07213401550899,11451.060895303301,{"$f":"F167*Assumptions!$E$24","v":11451.060895303301},0,0,0,1734.06994711487,331.07213401550899,13185.13084241817]
[null,19829689,2041,"KRT012",331.07213401550899,11451.060895303301,{"$f":"F168*Assumptions!$E$24","v":11451.060895303301},0,0,0,1734.06994711487,331.07213401550899,13185.13084241817]
[null,19829689,2042,"KRT012",331.07213401550899,11451.060895303301,{"$f":"F169*Assumptions!$E$24","v":11451.060895303301},0,0,0,1734.06994711487,331.07213401550899,13185.13084241817]
[null,19829689,2043,"KRT012",331.07213401550899,11451.060895303301,{"$f":"F170*Assumptions!$E$24","v":11451.060895303301},0,0,0,1734.06994711487,331.07213401550899,13185.13084241817]
[null,19829689,2044,"KRT012",331.07213401550899,11451.060895303301,{"$f":"F171*Assumptions!$E$24","v":11451.060895303301},0,0,0,1734.06994711487,331.07213401550899,13185.13084241817]
[null,19829689,2045,"KRT012",331.07213401550899,11451.060895303301,{"$f":"F172*Assumptions!$E$24","v":11451.060895303301},0,0,0,1734.06994711487,331.07213401550899,13185.13084241817]
[null,19829689,2046,"KRT012",331.07213401550899,11451.060895303301,{"$f":"F173*Assumptions!$E$24","v":11451.060895303301},0,0,0,1734.06994711487,331.07213401550899,13185.13084241817]
[null,19843062,2023,"KRT013",37192.639657908599,1730242.79846934,{"$f":"F174*Assumptions!$E$24","v":1730242.79846934},27.816850536592099,2.5657360772993899E-2,0.39368230101297602,40.696674852297001,37220.45650844519,1730283.9144838541]
[null,19843062,2024,"KRT013",5.4577319612229998,188.77100975003799,{"$f":"F175*Assumptions!$E$24","v":188.77100975003799},0,0,0,40.696674852297001,5.4577319612229998,229.467684602335]
[null,19843062,2025,"KRT013",5.4577319612229998,188.77100975003799,{"$f":"F176*Assumptions!$E$24","v":188.77100975003799},0,0,0,40.696674852297001,5.4577319612229998,229.467684602335]
[null,19843062,2026,"KRT013",0,0,{"$f":"F177*Assumptions!$E$24","v":0},0,0,0,40.696674852297001,0,40.696674852297001]
[null,19843062,2027,"KRT013",0,0,{"$f":"F178*Assumptions!$E$24","v":0},0,0,0,40.696674852297001,0,40.696674852297001]
[null,19843062,2028,"KRT013",0,0,{"$f":"F179*Assumptions!$E$24","v":0},0,0,0,40.696674852297001,0,40.696674852297001]
[null,19843062,2029,"KRT013",0,0,{"$f":"F180*Assumptions!$E$24","v":0},0,0,0,40.696674852297001,0,40.696674852297001]
[null,19843062,2030,"KRT013",0,0,{"$f":"F181*Assumptions!$E$24","v":0},0,0,0,40.696674852297001,0,40.696674852297001]
[null,19843062,2031,"KRT013",2.7231702226590602,94.188501066914796,{"$f":"F182*Assumptions!$E$24","v":94.188501066914796},0,0,0,40.696674852297001,2.7231702226590602,134.8851759192118]
[null,19843062,2032,"KRT013",3.15769634912873,109.21780925559899,{"$f":"F183*Assumptions!$E$24","v":109.21780925559899},0,0,0,40.696674852297001,3.15769634912873,149.91448410789599]
[null,19843062,2033,"KRT013",1.7754473940580999,61.408841569295298,{"$f":"F184*Assumptions!$E$24","v":61.408841569295298},0,0,0,40.696674852297001,1.7754473940580999,102.1055164215923]
[null,19843062,2034,"KRT013",34.377859099157703,1189.0549446730799,{"$f":"F185*Assumptions!$E$24","v":1189.0549446730799},0,0,0,40.696674852297001,34.377859099157703,1229.751619525377]
[null,19843062,2035,"KRT013",120.67599945112001,4173.9188422654497,{"$f":"F186*Assumptions!$E$24","v":4173.9188422654497},0,0,0,40.696674852297001,120.67599945112001,4214.615517117747]
[null,19843062,2036,"KRT013",120.67599945112001,4173.9188422654497,{"$f":"F187*Assumptions!$E$24","v":4173.9188422654497},0,0,0,40.696674852297001,120.67599945112001,4214.615517117747]
[null,19843062,2037,"KRT013",120.67599945112001,4173.9188422654497,{"$f":"F188*Assumptions!$E$24","v":4173.9188422654497},0,0,0,40.696674852297001,120.67599945112001,4214.615517117747]
[null,19843062,2038,"KRT013",120.67599945112001,4173.9188422654497,{"$f":"F189*Assumptions!$E$24","v":4173.9188422654497},0,0,0,40.696674852297001,120.67599945112001,4214.615517117747]
[null,19843062,2039,"KRT013",120.67599945112001,4173.9188422654497,{"$f":"F190*Assumptions!$E$24","v":4173.9188422654497},0,0,0,40.696674852297001,120.67599945112001,4214.615517117747]
[null,19843062,2040,"KRT013",120.67599945112001,4173.9188422654497,{"$f":"F191*Assumptions!$E$24","v":4173.9188422654497},0,0,0,40.696674852297001,120.67599945112001,4214.615517117747]
[null,19843062,2041,"KRT013",120.67599945112001,4173.9188422654497,{"$f":"F192*Assumptions!$E$24","v":4173.9188422654497},0,0,0,40.696674852297001,120.67599945112001,4214.615517117747]
[null,19843062,2042,"KRT013",120.67599945112001,4173.9188422654497,{"$f":"F193*Assumptions!$E$24","v":4173.9188422654497},0,0,0,40.696674852297001,120.67599945112001,4214.615517117747]
[null,19843062,2043,"KRT013",120.67599945112001,4173.9188422654497,{"$f":"F194*Assumptions!$E$24","v":4173.9188422654497},0,0,0,40.696674852297001,120.67599945112001,4214.615517117747]
[null,19843062,2044,"KRT013",120.67599945112001,4173.9188422654497,{"$f":"F195*Assumptions!$E$24","v":4173.9188422654497},0,0,0,40.696674852297001,120.67599945112001,4214.615517117747]
[null,19843062,2045,"KRT013",120.67599945112001,4173.9188422654497,{"$f":"F196*Assumptions!$E$24","v":4173.9188422654497},0,0,0,40.696674852297001,120.67599945112001,4214.615517117747]
[null,19843062,2046,"KRT013",120.67599945112001,4173.9188422654497,{"$f":"F197*Assumptions!$E$24","v":4173.9188422654497},0,0,0,40.696674852297001,120.67599945112001,4214.615517117747]
[null,19843553,2023,"KRT013",875.09504592315898,35751.372528832602,{"$f":"F198*Assumptions!$E$24","v":35751.372528832602},461.28583554336001,0.416831071886819,3.3858556178461998,1158.8053466708,1336.380881466519,36913.980562193137]
[null,19843553,2024,"KRT013",0,0,{"$f":"F199*Assumptions!$E$24","v":0},0,0,0,1158.8053466708,{"$f":"H199+E199","v":0},{"$f":"J199+I199+G199+K199","v":1158.8053466708}]
[null,19843553,2025,"KRT013",0,0,{"$f":"F200*Assumptions!$E$24","v":0},0,0,0,1158.8053466708,0,1158.8053466708]
[null,19843553,2026,"KRT013",0,0,{"$f":"F201*Assumptions!$E$24","v":0},0,0,0,1158.8053466708,0,1158.8053466708]
[null,19843553,2027,"KRT013",0,0,{"$f":"F202*Assumptions!$E$24","v":0},0,0,0,1158.8053466708,0,1158.8053466708]
[null,19843553,2028,"KRT013",0,0,{"$f":"F203*Assumptions!$E$24","v":0},0,0,0,1158.8053466708,0,1158.8053466708]
[null,19843553,2029,"KRT013",0,0,{"$f":"F204*Assumptions!$E$24","v":0},1005.88644196753,4.9924246844527396,6.2474970528665796,1158.8053466708,1005.88644196753,1170.0452684081192]
[null,19843553,2030,"KRT013",0,0,{"$f":"F205*Assumptions!$E$24","v":0},1004.93425192696,4.5201067901798604,6.8839784264303701,1158.8053466708,1004.93425192696,1170.2094318874101]
[null,19843553,2031,"KRT013",0,0,{"$f":"F206*Assumptions!$E$24","v":0},905.83669858370195,4.7419771830524997,9.0984971899527505,1158.8053466708,905.83669858370195,1172.6458210438052]
[null,19843553,2032,"KRT013",0,0,{"$f":"F207*Assumptions!$E$24","v":0},907.04354194774101,4.6523460532889302,12.5050133792209,1158.8053466708,907.04354194774101,1175.9627061033098]
[null,19843553,2033,"KRT013",0,0,{"$f":"F208*Assumptions!$E$24","v":0},880.53954598811401,10.4461034273544,20.446052332409899,1158.8053466708,880.53954598811401,1189.6975024305643]
[null,19843553,2034,"KRT013",61.628994828065402,2131.6121176765901,{"$f":"F209*Assumptions!$E$24","v":2131.6121176765901},493.64174119315697,8.5554618122753201,11.083400509823401,1158.8053466708,555.27073602122232,3310.056326669489]
[null,19843553,2035,"KRT013",214.52044892374201,7419.7930647902203,{"$f":"F210*Assumptions!$E$24","v":7419.7930647902203},224.51444039416401,0.942793410875709,4.0663605046013398,1158.8053466708,439.03488931790605,8583.6075653764983]
[null,19843553,2036,"KRT013",214.52044892374201,7419.7930647902203,{"$f":"F211*Assumptions!$E$24","v":7419.7930647902203},224.51444039416401,0.942793410875709,4.0663605046013398,1158.8053466708,439.03488931790605,8583.6075653764983]
[null,19843553,2037,"KRT013",214.52044892374201,7419.7930647902203,{"$f":"F212*Assumptions!$E$24","v":7419.7930647902203},224.51444039416401,0.942793410875709,4.0663605046013398,1158.8053466708,439.03488931790605,8583.6075653764983]
[null,19843553,2038,"KRT013",214.52044892374201,7419.7930647902203,{"$f":"F213*Assumptions!$E$24","v":7419.7930647902203},224.51444039416401,0.942793410875709,4.0663605046013398,1158.8053466708,439.03488931790605,8583.6075653764983]
[null,19843553,2039,"KRT013",214.52044892374201,7419.7930647902203,{"$f":"F214*Assumptions!$E$24","v":7419.7930647902203},224.51444039416401,0.942793410875709,4.0663605046013398,1158.8053466708,439.03488931790605,8583.6075653764983]
[null,19843553,2040,"KRT013",214.52044892374201,7419.7930647902203,{"$f":"F215*Assumptions!$E$24","v":7419.7930647902203},224.51444039416401,0.942793410875709,4.0663605046013398,1158.8053466708,439.03488931790605,8583.6075653764983]
[null,19843553,2041,"KRT013",214.52044892374201,7419.7930647902203,{"$f":"F216*Assumptions!$E$24","v":7419.7930647902203},224.51444039416401,0.942793410875709,4.0663605046013398,1158.8053466708,439.03488931790605,8583.6075653764983]
[null,19843553,2042,"KRT013",214.52044892374201,7419.7930647902203,{"$f":"F217*Assumptions!$E$24","v":7419.7930647902203},224.51444039416401,0.942793410875709,4.0663605046013398,1158.8053466708,439.03488931790605,8583.6075653764983]
[null,19843553,2043,"KRT013",214.52044892374201,7419.7930647902203,{"$f":"F218*Assumptions!$E$24","v":7419.7930647902203},224.51444039416401,0.942793410875709,4.0663605046013398,1158.8053466708,439.03488931790605,8583.6075653764983]
[null,19843553,2044,"KRT013",214.52044892374201,7419.7930647902203,{"$f":"F219*Assumptions!$E$24","v":7419.7930647902203},224.51444039416401,0.942793410875709,4.0663605046013398,1158.8053466708,439.03488931790605,8583.6075653764983]
[null,19843553,2045,"KRT013",214.52044892374201,7419.7930647902203,{"$f":"F220*Assumptions!$E$24","v":7419.7930647902203},224.51444039416401,0.942793410875709,4.0663605046013398,1158.8053466708,439.03488931790605,8583.6075653764983]
[null,19843553,2046,"KRT013",214.52044892374201,7419.7930647902203,{"$f":"F221*Assumptions!$E$24","v":7419.7930647902203},224.51444039416401,0.942793410875709,4.0663605046013398,1158.8053466708,439.03488931790605,8583.6075653764983]
[null,19844220,2023,"KRT013",9381.39906001487,293391.55236298899,{"$f":"F222*Assumptions!$E$24","v":293391.55236298899},156.01591106130499,4.7364146693765097,5.1390163003944496,1329.8618302648999,9537.4149710761758,294731.28962422366]
[null,19844220,2024,"KRT013",0.44250382147227602,15.3052392076165,{"$f":"F223*Assumptions!$E$24","v":15.3052392076165},0,0,0,1329.8618302648999,0.44250382147227602,1345.1670694725165]
[null,19844220,2025,"KRT013",2.0718630043694901,71.661209120818697,{"$f":"F224*Assumptions!$E$24","v":71.661209120818697},0,0,0,1329.8618302648999,2.0718630043694901,1401.5230393857187]
[null,19844220,2026,"KRT013",4.5188777678010901,156.298096943122,{"$f":"F225*Assumptions!$E$24","v":156.298096943122},0,0,0,1329.8618302648999,4.5188777678010901,1486.1599272080221]
[null,19844220,2027,"KRT013",6.9971900514145204,242.017497525191,{"$f":"F226*Assumptions!$E$24","v":242.017497525191},0,0,0,1329.8618302648999,6.9971900514145204,1571.8793277900909]
[null,19844220,2028,"KRT013",9.54107044063465,330.004755449963,{"$f":"F227*Assumptions!$E$24","v":330.004755449963},0,0,0,1329.8618302648999,9.54107044063465,1659.866585714863]
[null,19844220,2029,"KRT013",12.260378671840099,424.05967868060702,{"$f":"F228*Assumptions!$E$24","v":424.05967868060702},0,0,0,1329.8618302648999,12.260378671840099,1753.921508945507]
[null,19844220,2030,"KRT013",14.7270475635222,509.376359805687,{"$f":"F229*Assumptions!$E$24","v":509.376359805687},0,0,0,1329.8618302648999,14.7270475635222,1839.2381900705868]
[null,19844220,2031,"KRT013",33.770956427416102,1168.0635088571401,{"$f":"F230*Assumptions!$E$24","v":1168.0635088571401},0,0,0,1329.8618302648999,33.770956427416102,2497.92533912204]
[null,19844220,2032,"KRT013",36.049737028745803,1246.88154502456,{"$f":"F231*Assumptions!$E$24","v":1246.88154502456},0,0,0,1329.8618302648999,36.049737028745803,2576.7433752894599]
[null,19844220,2033,"KRT013",34.7935118300325,1203.4314633936899,{"$f":"F232*Assumptions!$E$24","v":1203.4314633936899},0,0,0,1329.8618302648999,34.7935118300325,2533.2932936585898]
[null,19844220,2034,"KRT013",117.413011574384,4061.0592293951199,{"$f":"F233*Assumptions!$E$24","v":4061.0592293951199},7.8803915390466202,0,6.1097128724741698E-2,1329.8618302648999,125.29340311343063,5390.9821567887448]
[null,19844220,2035,"KRT013",946.54419239084302,32738.893049378399,{"$f":"F234*Assumptions!$E$24","v":32738.893049378399},1.91522104584117,1.6742140344409202E-2,2.5257787680532801E-2,1329.8618302648999,948.45941343668414,34068.796879571324]
[null,19844220,2036,"KRT013",946.54419239084302,32738.893049378399,{"$f":"F235*Assumptions!$E$24","v":32738.893049378399},1.91522104584117,1.6742140344409202E-2,2.5257787680532801E-2,1329.8618302648999,948.45941343668414,34068.796879571324]
[null,19844220,2037,"KRT013",946.54419239084302,32738.893049378399,{"$f":"F236*Assumptions!$E$24","v":32738.893049378399},1.91522104584117,1.6742140344409202E-2,2.5257787680532801E-2,1329.8618302648999,948.45941343668414,34068.796879571324]
[null,19844220,2038,"KRT013",946.54419239084302,32738.893049378399,{"$f":"F237*Assumptions!$E$24","v":32738.893049378399},1.91522104584117,1.6742140344409202E-2,2.5257787680532801E-2,1329.8618302648999,948.45941343668414,34068.796879571324]
[null,19844220,2039,"KRT013",946.54419239084302,32738.893049378399,{"$f":"F238*Assumptions!$E$24","v":32738.893049378399},1.91522104584117,1.6742140344409202E-2,2.5257787680532801E-2,1329.8618302648999,948.45941343668414,34068.796879571324]
[null,19844220,2040,"KRT013",946.54419239084302,32738.893049378399,{"$f":"F239*Assumptions!$E$24","v":32738.893049378399},1.91522104584117,1.6742140344409202E-2,2.5257787680532801E-2,1329.8618302648999,948.45941343668414,34068.796879571324]
[null,19844220,2041,"KRT013",946.54419239084302,32738.893049378399,{"$f":"F240*Assumptions!$E$24","v":32738.893049378399},1.91522104584117,1.6742140344409202E-2,2.5257787680532801E-2,1329.8618302648999,948.45941343668414,34068.796879571324]
[null,19844220,2042,"KRT013",946.54419239084302,32738.893049378399,{"$f":"F241*Assumptions!$E$24","v":32738.893049378399},1.91522104584117,1.6742140344409202E-2,2.5257787680532801E-2,1329.8618302648999,948.45941343668414,34068.796879571324]
[null,19844220,2043,"KRT013",946.54419239084302,32738.893049378399,{"$f":"F242*Assumptions!$E$24","v":32738.893049378399},1.91522104584117,1.6742140344409202E-2,2.5257787680532801E-2,1329.8618302648999,948.45941343668414,34068.796879571324]
[null,19844220,2044,"KRT013",946.54419239084302,32738.893049378399,{"$f":"F243*Assumptions!$E$24","v":32738.893049378399},1.91522104584117,1.6742140344409202E-2,2.5257787680532801E-2,1329.8618302648999,948.45941343668414,34068.796879571324]
[null,19844220,2045,"KRT013",946.54419239084302,32738.893049378399,{"$f":"F244*Assumptions!$E$24","v":32738.893049378399},1.91522104584117,1.6742140344409202E-2,2.5257787680532801E-2,1329.8618302648999,948.45941343668414,34068.796879571324]
[null,19844220,2046,"KRT013",946.54419239084302,32738.893049378399,{"$f":"F245*Assumptions!$E$24","v":32738.893049378399},1.91522104584117,1.6742140344409202E-2,2.5257787680532801E-2,1329.8618302648999,948.45941343668414,34068.796879571324]
[null,19845774,2023,"KRT013",567.92680412717004,19643.3458148748,{"$f":"F246*Assumptions!$E$24","v":19643.3458148748},2086.2163991167199,28.7345788135075,46.528092371962401,2096.5362774796599,2654.1432032438897,21815.144763539927]
[null,19845774,2024,"KRT013",204.91308757605799,7087.49545187678,{"$f":"F247*Assumptions!$E$24","v":7087.49545187678},8.0545145182188893,0,4.84026697936666E-2,2096.5362774796599,212.96760209427688,9184.0801320262344]
[null,19845774,2025,"KRT013",351.70649002487897,12164.7581320136,{"$f":"F248*Assumptions!$E$24","v":12164.7581320136},7.8166110096023802,0,3.9422667458505201E-2,2096.5362774796599,359.52310103448133,14261.333832160717]
[null,19845774,2026,"KRT013",837.90964016398902,28981.461525934501,{"$f":"F249*Assumptions!$E$24","v":28981.461525934501},8.12833179584268,0,1.09784500094466E-2,2096.5362774796599,846.03797195983168,31078.00878186417]
[null,19845774,2027,"KRT013",1740.87580598555,60213.085963214602,{"$f":"F250*Assumptions!$E$24","v":60213.085963214602},51.651277818256503,0,0.101119102929321,2096.5362774796599,1792.5270838038064,62309.723359797194]
[null,19845774,2028,"KRT013",2038.6964808412499,70514.051623747204,{"$f":"F251*Assumptions!$E$24","v":70514.051623747204},73.308298208400899,0,0.20487414029682199,2096.5362774796599,2112.004779049651,72610.792775367168]
[null,19845774,2029,"KRT013",2639.4128727990501,91291.517554460006,{"$f":"F252*Assumptions!$E$24","v":91291.517554460006},313.55458864395598,0.43672526513938797,0.66918283958551705,2096.5362774796599,2952.967461443006,93389.159740044401]
[null,19845774,2030,"KRT013",3508.3151865831701,121344.947864441,{"$f":"F253*Assumptions!$E$24","v":121344.947864441},389.66227616905599,0.32479454125212598,1.03778204999678,2096.5362774796599,3897.9774627522261,123442.84671851191]
[null,19845774,2031,"KRT013",4157.32185119929,143792.668691434,{"$f":"F254*Assumptions!$E$24","v":143792.668691434},643.229393390013,1.9799754951855399,4.12477165490548,2096.5362774796599,4800.5512445893028,145895.30971606376]
[null,19845774,2032,"KRT013",4453.6402060639803,154041.672389802,{"$f":"F255*Assumptions!$E$24","v":154041.672389802},631.70308333062201,1.4308533539608499,6.4009576641983701,2096.5362774796599,5085.3432893946019,156146.04047829984]
[null,19845774,2033,"KRT013",4694.2674458378397,162364.442241493,{"$f":"F256*Assumptions!$E$24","v":162364.442241493},1027.5354064629601,11.483967802926401,19.924013740074599,2096.5362774796599,5721.8028523007997,164492.38650051565]
[null,19845774,2034,"KRT013",4834.7285120796396,167222.68326421399,{"$f":"F257*Assumptions!$E$24","v":167222.68326421399},1003.2507060297499,13.460506446450699,22.002555803739799,2096.5362774796599,5837.9792181093899,169354.68260394386]
[null,19845774,2035,"KRT013",4797.1160138568703,165921.749228028,{"$f":"F258*Assumptions!$E$24","v":165921.749228028},1222.2892342919799,14.4626765419963,25.266802393880099,2096.5362774796599,6019.4052481488507,168058.01498444355]
[null,19845774,2036,"KRT013",4797.1160138568703,165921.749228028,{"$f":"F259*Assumptions!$E$24","v":165921.749228028},1222.2892342919799,14.4626765419963,25.266802393880099,2096.5362774796599,6019.4052481488507,168058.01498444355]
[null,19845774,2037,"KRT013",4797.1160138568703,165921.749228028,{"$f":"F260*Assumptions!$E$24","v":165921.749228028},1222.2892342919799,14.4626765419963,25.266802393880099,2096.5362774796599,6019.4052481488507,168058.01498444355]
[null,19845774,2038,"KRT013",4797.1160138568703,165921.749228028,{"$f":"F261*Assumptions!$E$24","v":165921.749228028},1222.2892342919799,14.4626765419963,25.266802393880099,2096.5362774796599,6019.4052481488507,168058.01498444355]
[null,19845774,2039,"KRT013",4797.1160138568703,165921.749228028,{"$f":"F262*Assumptions!$E$24","v":165921.749228028},1222.2892342919799,14.4626765419963,25.266802393880099,2096.5362774796599,6019.4052481488507,168058.01498444355]
[null,19845774,2040,"KRT013",4797.1160138568703,165921.749228028,{"$f":"F263*Assumptions!$E$24","v":165921.749228028},1222.2892342919799,14.4626765419963,25.266802393880099,2096.5362774796599,{"$f":"H263+E263","v":6019.4052481488507},{"$f":"J263+I263+G263+K263","v":168058.01498444355}]
[null,19845774,2041,"KRT013",4797.1160138568703,165921.749228028,{"$f":"F264*Assumptions!$E$24","v":165921.749228028},1222.2892342919799,14.4626765419963,25.266802393880099,2096.5362774796599,6019.4052481488507,168058.01498444355]
[null,19845774,2042,"KRT013",4797.1160138568703,165921.749228028,{"$f":"F265*Assumptions!$E$24","v":165921.749228028},1222.2892342919799,14.4626765419963,25.266802393880099,2096.5362774796599,6019.4052481488507,168058.01498444355]
[null,19845774,2043,"KRT013",4797.1160138568703,165921.749228028,{"$f":"F266*Assumptions!$E$24","v":165921.749228028},1222.2892342919799,14.4626765419963,25.266802393880099,2096.5362774796599,6019.4052481488507,168058.01498444355]
[null,19845774,2044,"KRT013",4797.1160138568703,165921.749228028,{"$f":"F267*Assumptions!$E$24","v":165921.749228028},1222.2892342919799,14.4626765419963,25.266802393880099,2096.5362774796599,6019.4052481488507,168058.01498444355]
[null,19845774,2045,"KRT013",4797.1160138568703,165921.749228028,{"$f":"F268*Assumptions!$E$24","v":165921.749228028},1222.2892342919799,14.4626765419963,25.266802393880099,2096.5362774796599,6019.4052481488507,168058.01498444355]
[null,19845774,2046,"KRT013",4797.1160138568703,165921.749228028,{"$f":"F269*Assumptions!$E$24","v":165921.749228028},1222.2892342919799,14.4626765419963,25.266802393880099,2096.5362774796599,6019.4052481488507,168058.01498444355]
[null,19849367,2023,"KRT013",37.789615583043101,1379.1972047668701,{"$f":"F270*Assumptions!$E$24","v":1379.1972047668701},19.0093753651668,0.21303504734978301,0.77105852238614903,330.40273479235202,56.798990948209905,1710.584033128958]
[null,19849367,2024,"KRT013",0,0,{"$f":"F271*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2025,"KRT013",0,0,{"$f":"F272*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2026,"KRT013",0,0,{"$f":"F273*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2027,"KRT013",0,0,{"$f":"F274*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2028,"KRT013",0,0,{"$f":"F275*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2029,"KRT013",0,0,{"$f":"F276*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2030,"KRT013",0,0,{"$f":"F277*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2031,"KRT013",0,0,{"$f":"F278*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2032,"KRT013",0,0,{"$f":"F279*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2033,"KRT013",0,0,{"$f":"F280*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2034,"KRT013",0,0,{"$f":"F281*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2035,"KRT013",0,0,{"$f":"F282*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2036,"KRT013",0,0,{"$f":"F283*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2037,"KRT013",0,0,{"$f":"F284*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2038,"KRT013",0,0,{"$f":"F285*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2039,"KRT013",0,0,{"$f":"F286*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2040,"KRT013",0,0,{"$f":"F287*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2041,"KRT013",0,0,{"$f":"F288*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2042,"KRT013",0,0,{"$f":"F289*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2043,"KRT013",0,0,{"$f":"F290*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2044,"KRT013",0,0,{"$f":"F291*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2045,"KRT013",0,0,{"$f":"F292*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849367,2046,"KRT013",0,0,{"$f":"F293*Assumptions!$E$24","v":0},0,0,0,330.40273479235202,0,330.40273479235202]
[null,19849385,2023,"KRT013",6208.4379873418402,213273.85663156799,{"$f":"F294*Assumptions!$E$24","v":213273.85663156799},48.290915758731103,0.83799979732075003,1.0212670581001899,4186.0952881660896,6256.7289031005712,217461.8111865895]
[null,19849385,2024,"KRT013",95.278614207655906,3295.47884347423,{"$f":"F295*Assumptions!$E$24","v":3295.47884347423},0,0,0,4186.0952881660896,95.278614207655906,7481.57413164032]
[null,19849385,2025,"KRT013",209.35933656718501,7241.2814783101903,{"$f":"F296*Assumptions!$E$24","v":7241.2814783101903},0,0,0,4186.0952881660896,209.35933656718501,11427.37676647628]
[null,19849385,2026,"KRT013",357.10480453467602,12351.4740220945,{"$f":"F297*Assumptions!$E$24","v":12351.4740220945},0,0,0,4186.0952881660896,357.10480453467602,16537.569310260591]
[null,19849385,2027,"KRT013",354.77952365913302,12271.047643161401,{"$f":"F298*Assumptions!$E$24","v":12271.047643161401},0,0,0,4186.0952881660896,354.77952365913302,16457.142931327489]
[null,19849385,2028,"KRT013",323.45068748299298,11187.4517316578,{"$f":"F299*Assumptions!$E$24","v":11187.4517316578},3.1695867314577302,0.113540181755536,5.0800287931265203E-2,4186.0952881660896,326.62027421445072,15373.711360293575]
[null,19849385,2029,"KRT013",340.057479904979,11761.844354175901,{"$f":"F300*Assumptions!$E$24","v":11761.844354175901},9.3892189493887397,0.46218107832608601,0.12853308577766001,4186.0952881660896,349.44669885436775,15948.530356506093]
[null,19849385,2030,"KRT013",302.52399772159401,10463.6433099449,{"$f":"F301*Assumptions!$E$24","v":10463.6433099449},35.228366650078698,1.0941219650292799,0.49732848172660299,4186.0952881660896,337.75236437167268,14651.330048557746]
[null,19849385,2031,"KRT013",892.86637951154501,30882.294922099099,{"$f":"F302*Assumptions!$E$24","v":30882.294922099099},19.270671440117098,1.07148711454618,0.35173896635628998,4186.0952881660896,912.1370509516621,35069.813436346092]
[null,19849385,2032,"KRT013",1282.27304429322,44351.0196298183,{"$f":"F303*Assumptions!$E$24","v":44351.0196298183},53.8325800776216,1.12951232276129,0.83326403699037199,4186.0952881660896,1336.1056243708415,48539.077694344145]
[null,19849385,2033,"KRT013",1442.25774873916,49884.540590062403,{"$f":"F304*Assumptions!$E$24","v":49884.540590062403},69.7177234491582,3.6520011734572702,1.81339044572145,4186.0952881660896,1511.9754721883182,54076.101269847677]
[null,19849385,2034,"KRT013",5326.3012642495296,184225.10944637499,{"$f":"F305*Assumptions!$E$24","v":184225.10944637499},54.393881845636699,0.12739262773511101,1.3274334780105199,4186.0952881660896,5380.6951460951659,188412.6595606468]
[null,19849385,2035,"KRT013",12045.633130342499,416632.10015607701,{"$f":"F306*Assumptions!$E$24","v":416632.10015607701},58.177125675804803,1.20583133200702,1.0041661701369899,4186.0952881660896,12103.810256018305,420820.40544174524]
[null,19849385,2036,"KRT013",12045.633130342499,416632.10015607701,{"$f":"F307*Assumptions!$E$24","v":416632.10015607701},58.177125675804803,1.20583133200702,1.0041661701369899,4186.0952881660896,12103.810256018305,420820.40544174524]
[null,19849385,2037,"KRT013",12045.633130342499,416632.10015607701,{"$f":"F308*Assumptions!$E$24","v":416632.10015607701},58.177125675804803,1.20583133200702,1.0041661701369899,4186.0952881660896,12103.810256018305,420820.40544174524]
[null,19849385,2038,"KRT013",12045.633130342499,416632.10015607701,{"$f":"F309*Assumptions!$E$24","v":416632.10015607701},58.177125675804803,1.20583133200702,1.0041661701369899,4186.0952881660896,12103.810256018305,420820.40544174524]
[null,19849385,2039,"KRT013",12045.633130342499,416632.10015607701,{"$f":"F310*Assumptions!$E$24","v":416632.10015607701},58.177125675804803,1.20583133200702,1.0041661701369899,4186.0952881660896,12103.810256018305,420820.40544174524]
[null,19849385,2040,"KRT013",12045.633130342499,416632.10015607701,{"$f":"F311*Assumptions!$E$24","v":416632.10015607701},58.177125675804803,1.20583133200702,1.0041661701369899,4186.0952881660896,12103.810256018305,420820.40544174524]
[null,19849385,2041,"KRT013",12045.633130342499,416632.10015607701,{"$f":"F312*Assumptions!$E$24","v":416632.10015607701},58.177125675804803,1.20583133200702,1.0041661701369899,4186.0952881660896,12103.810256018305,420820.40544174524]
[null,19849385,2042,"KRT013",12045.633130342499,416632.10015607701,{"$f":"F313*Assumptions!$E$24","v":416632.10015607701},58.177125675804803,1.20583133200702,1.0041661701369899,4186.0952881660896,12103.810256018305,420820.40544174524]
[null,19849385,2043,"KRT013",12045.633130342499,416632.10015607701,{"$f":"F314*Assumptions!$E$24","v":416632.10015607701},58.177125675804803,1.20583133200702,1.0041661701369899,4186.0952881660896,12103.810256018305,420820.40544174524]
[null,19849385,2044,"KRT013",12045.633130342499,416632.10015607701,{"$f":"F315*Assumptions!$E$24","v":416632.10015607701},58.177125675804803,1.20583133200702,1.0041661701369899,4186.0952881660896,12103.810256018305,420820.40544174524]
[null,19849385,2045,"KRT013",12045.633130342499,416632.10015607701,{"$f":"F316*Assumptions!$E$24","v":416632.10015607701},58.177125675804803,1.20583133200702,1.0041661701369899,4186.0952881660896,12103.810256018305,420820.40544174524]
[null,19849385,2046,"KRT013",12045.633130342499,416632.10015607701,{"$f":"F317*Assumptions!$E$24","v":416632.10015607701},58.177125675804803,1.20583133200702,1.0041661701369899,4186.0952881660896,12103.810256018305,420820.40544174524]
[null,19849421,2023,"WBL012",51.0423204555076,1799.2616115840101,{"$f":"F318*Assumptions!$E$24","v":1799.2616115840101},12.656973257637899,0.10878326135835301,0.53808739978767595,1129.9412222414701,63.699293713145501,2929.8497044866263]
[null,19849421,2024,"WBL012",14.420414784275501,505.13984253656099,{"$f":"F319*Assumptions!$E$24","v":505.13984253656099},0,0,0,1129.9412222414701,14.420414784275501,1635.0810647780311]
[null,19849421,2025,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F320*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2026,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F321*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2027,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F322*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2028,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F323*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2029,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F324*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2030,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F325*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2031,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F326*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2032,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F327*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,{"$f":"H327+E327","v":199.10092427353001},{"$f":"J327+I327+G327+K327","v":8104.3459838911704}]
[null,19849421,2033,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F328*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2034,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F329*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2035,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F330*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2036,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F331*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2037,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F332*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2038,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F333*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2039,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F334*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2040,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F335*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2041,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F336*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2042,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F337*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2043,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F338*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2044,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F339*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2045,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F340*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19849421,2046,"WBL012",199.10092427353001,6974.4047616497,{"$f":"F341*Assumptions!$E$24","v":6974.4047616497},0,0,0,1129.9412222414701,199.10092427353001,8104.3459838911704]
[null,19892268,2023,"PLD001",391.80097382345502,13969.8300175356,{"$f":"F342*Assumptions!$E$24","v":13969.8300175356},2643.8105803687399,7.4380977205385399,22.3462294761744,1065.70124390306,3035.6115541921949,15065.315588635372]
[null,19892268,2024,"PLD001",0,0,{"$f":"F343*Assumptions!$E$24","v":0},0,0,0,1065.70124390306,0,1065.70124390306]
[null,19892268,2025,"PLD001",0,0,{"$f":"F344*Assumptions!$E$24","v":0},0,0,0,1065.70124390306,0,1065.70124390306]
[null,19892268,2026,"PLD001",0,0,{"$f":"F345*Assumptions!$E$24","v":0},0,0,0,1065.70124390306,0,1065.70124390306]
[null,19892268,2027,"PLD001",0,0,{"$f":"F346*Assumptions!$E$24","v":0},0,0,0,1065.70124390306,0,1065.70124390306]
[null,19892268,2028,"PLD001",2.1289713125873098E-2,0.76830613336934594,{"$f":"F347*Assumptions!$E$24","v":0.76830613336934594},0,0,0,1065.70124390306,2.1289713125873098E-2,1066.4695500364294]
[null,19892268,2029,"PLD001",33.544057465113397,1210.54261915909,{"$f":"F348*Assumptions!$E$24","v":1210.54261915909},4.1291200723691599,0,5.4384702409973999E-3,1065.70124390306,37.673177537482559,2276.2493015323907]
[null,19892268,2030,"PLD001",379.36973370782403,13690.7478038392,{"$f":"F349*Assumptions!$E$24","v":13690.7478038392},546.54639534855403,0.108154675167831,0.35712140914055801,1065.70124390306,925.91612905637805,14756.91432382657]
[null,19892268,2031,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F350*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2032,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F351*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2033,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F352*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2034,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F353*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2035,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F354*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2036,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F355*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2037,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F356*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2038,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F357*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2039,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F358*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2040,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F359*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2041,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F360*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2042,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F361*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2043,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F362*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2044,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F363*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2045,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F364*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19892268,2046,"PLD001",1681.9659861710199,60699.022840441197,{"$f":"F365*Assumptions!$E$24","v":60699.022840441197},1268.69651852539,0.68819866009518205,2.7648184914415199,1065.70124390306,2950.66250469641,61768.177101495792]
[null,19895285,2023,"PLD003",3229.2980186759801,113842.55185968601,{"$f":"F366*Assumptions!$E$24","v":113842.55185968601},22118.9852396143,577.31057440963605,683.88217434051103,1570.79530638091,25348.283258290281,116674.53991481707]
[null,19895285,2024,"PLD003",0,0,{"$f":"F367*Assumptions!$E$24","v":0},0,0,0,1570.79530638091,0,1570.79530638091]
[null,19895285,2025,"PLD003",0,0,{"$f":"F368*Assumptions!$E$24","v":0},0,0,0,1570.79530638091,0,1570.79530638091]
[null,19895285,2026,"PLD003",0,0,{"$f":"F369*Assumptions!$E$24","v":0},0,0,0,1570.79530638091,0,1570.79530638091]
[null,19895285,2027,"PLD003",0,0,{"$f":"F370*Assumptions!$E$24","v":0},0,0,0,1570.79530638091,0,1570.79530638091]
[null,19895285,2028,"PLD003",0,0,{"$f":"F371*Assumptions!$E$24","v":0},4.3448269772844004,0,9.2740795457015995E-3,1570.79530638091,4.3448269772844004,1570.8045804604558]
[null,19895285,2029,"PLD003",0,0,{"$f":"F372*Assumptions!$E$24","v":0},105.78885013177999,0,0.139277185243776,1570.79530638091,105.78885013177999,1570.9345835661538]
[null,19895285,2030,"PLD003",0,0,{"$f":"F373*Assumptions!$E$24","v":0},191.92890126292201,3.5141394929475503E-2,0.1245117413302,1570.79530638091,191.92890126292201,1570.9549595171698]
[null,19895285,2031,"PLD003",0,0,{"$f":"F374*Assumptions!$E$24","v":0},3462.0037190857502,35.557565028196201,47.426268687222098,1570.79530638091,3462.0037190857502,1653.7791400963283]
[null,19895285,2032,"PLD003",0,0,{"$f":"F375*Assumptions!$E$24","v":0},3807.86276467173,41.318819218439003,72.439652029837603,1570.79530638091,3807.86276467173,1684.5537776291867]
[null,19895285,2033,"PLD003",0,0,{"$f":"F376*Assumptions!$E$24","v":0},7726.8505843274597,143.65716542137599,192.54390302820499,1570.79530638091,7726.8505843274597,1906.996374830491]
[null,19895285,2034,"PLD003",0,0,{"$f":"F377*Assumptions!$E$24","v":0},9014.3296193489496,193.671219778682,247.84780230547699,1570.79530638091,9014.3296193489496,2012.3143284650691]
[null,19895285,2035,"PLD003",0,0,{"$f":"F378*Assumptions!$E$24","v":0},9750.7302417508599,191.13762291681999,250.36082367207899,1570.79530638091,9750.7302417508599,2012.293752969809]
[null,19895285,2036,"PLD003",0,0,{"$f":"F379*Assumptions!$E$24","v":0},9750.7302417508599,191.13762291681999,250.36082367207899,1570.79530638091,9750.7302417508599,2012.293752969809]
[null,19895285,2037,"PLD003",0,0,{"$f":"F380*Assumptions!$E$24","v":0},9750.7302417508599,191.13762291681999,250.36082367207899,1570.79530638091,9750.7302417508599,2012.293752969809]
[null,19895285,2038,"PLD003",0,0,{"$f":"F381*Assumptions!$E$24","v":0},9750.7302417508599,191.13762291681999,250.36082367207899,1570.79530638091,9750.7302417508599,2012.293752969809]
[null,19895285,2039,"PLD003",0,0,{"$f":"F382*Assumptions!$E$24","v":0},9750.7302417508599,191.13762291681999,250.36082367207899,1570.79530638091,9750.7302417508599,2012.293752969809]
[null,19895285,2040,"PLD003",0,0,{"$f":"F383*Assumptions!$E$24","v":0},9750.7302417508599,191.13762291681999,250.36082367207899,1570.79530638091,9750.7302417508599,2012.293752969809]
[null,19895285,2041,"PLD003",0,0,{"$f":"F384*Assumptions!$E$24","v":0},9750.7302417508599,191.13762291681999,250.36082367207899,1570.79530638091,9750.7302417508599,2012.293752969809]
[null,19895285,2042,"PLD003",0,0,{"$f":"F385*Assumptions!$E$24","v":0},9750.7302417508599,191.13762291681999,250.36082367207899,1570.79530638091,9750.7302417508599,2012.293752969809]
[null,19895285,2043,"PLD003",0,0,{"$f":"F386*Assumptions!$E$24","v":0},9750.7302417508599,191.13762291681999,250.36082367207899,1570.79530638091,9750.7302417508599,2012.293752969809]
[null,19895285,2044,"PLD003",0,0,{"$f":"F387*Assumptions!$E$24","v":0},9750.7302417508599,191.13762291681999,250.36082367207899,1570.79530638091,9750.7302417508599,2012.293752969809]
[null,19895285,2045,"PLD003",0,0,{"$f":"F388*Assumptions!$E$24","v":0},9750.7302417508599,191.13762291681999,250.36082367207899,1570.79530638091,9750.7302417508599,2012.293752969809]
[null,19895285,2046,"PLD003",0,0,{"$f":"F389*Assumptions!$E$24","v":0},9750.7302417508599,191.13762291681999,250.36082367207899,1570.79530638091,9750.7302417508599,2012.293752969809]
[null,19895589,2023,"PLD003",820.71855865783698,33767.678651879702,{"$f":"F390*Assumptions!$E$24","v":33767.678651879702},441.98223659330199,0.88588907476527901,5.7649371367449298,4941.8012940460603,1262.700795251139,38716.130772137272]
[null,19895589,2024,"PLD003",0,0,{"$f":"F391*Assumptions!$E$24","v":0},0,0,0,4941.8012940460603,{"$f":"H391+E391","v":0},{"$f":"J391+I391+G391+K391","v":4941.8012940460603}]
[null,19895589,2025,"PLD003",0,0,{"$f":"F392*Assumptions!$E$24","v":0},0,0,0,4941.8012940460603,0,4941.8012940460603]
[null,19895589,2026,"PLD003",0,0,{"$f":"F393*Assumptions!$E$24","v":0},0,0,0,4941.8012940460603,0,4941.8012940460603]
[null,19895589,2027,"PLD003",0,0,{"$f":"F394*Assumptions!$E$24","v":0},0,0,0,4941.8012940460603,0,4941.8012940460603]
[null,19895589,2028,"PLD003",0,0,{"$f":"F395*Assumptions!$E$24","v":0},4.1547092656735503,0,8.8651340438661002E-3,4941.8012940460603,4.1547092656735503,4941.8101591801042]
[null,19895589,2029,"PLD003",0,0,{"$f":"F396*Assumptions!$E$24","v":0},22.2015669099119,0,2.9993373104043899E-2,4941.8012940460603,22.2015669099119,4941.8312874191643]
[null,19895589,2030,"PLD003",0,0,{"$f":"F397*Assumptions!$E$24","v":0},43.267756437819003,0,1.92639690188353E-2,4941.8012940460603,43.267756437819003,4941.8205580150789]
[null,19895589,2031,"PLD003",0,0,{"$f":"F398*Assumptions!$E$24","v":0},90.830234853646303,2.24771633930273E-2,0.15595415593182299,4941.8012940460603,90.830234853646303,4941.9797253653851]
[null,19895589,2032,"PLD003",0,0,{"$f":"F399*Assumptions!$E$24","v":0},331.56246462325498,0.28640320728521002,1.7898361929469599,4941.8012940460603,331.56246462325498,4943.8775334462925]
[null,19895589,2033,"PLD003",0,0,{"$f":"F400*Assumptions!$E$24","v":0},690.40872742527802,5.8031844014309097,11.393022341169999,4941.8012940460603,690.40872742527802,4958.9975007886615]
[null,19895589,2034,"PLD003",0,0,{"$f":"F401*Assumptions!$E$24","v":0},2360.4827583773999,34.0390446539054,54.095052860573503,4941.8012940460603,2360.4827583773999,5029.9353915605388]
[null,19895589,2035,"PLD003",0,0,{"$f":"F402*Assumptions!$E$24","v":0},3186.5928318511101,38.084436948694297,65.860161088768393,4941.8012940460603,3186.5928318511101,5045.7458920835234]
[null,19895589,2036,"PLD003",0,0,{"$f":"F403*Assumptions!$E$24","v":0},3186.5928318511101,38.084436948694297,65.860161088768393,4941.8012940460603,3186.5928318511101,5045.7458920835234]
[null,19895589,2037,"PLD003",0,0,{"$f":"F404*Assumptions!$E$24","v":0},3186.5928318511101,38.084436948694297,65.860161088768393,4941.8012940460603,3186.5928318511101,5045.7458920835234]
[null,19895589,2038,"PLD003",0,0,{"$f":"F405*Assumptions!$E$24","v":0},3186.5928318511101,38.084436948694297,65.860161088768393,4941.8012940460603,3186.5928318511101,5045.7458920835234]
[null,19895589,2039,"PLD003",0,0,{"$f":"F406*Assumptions!$E$24","v":0},3186.5928318511101,38.084436948694297,65.860161088768393,4941.8012940460603,3186.5928318511101,5045.7458920835234]
[null,19895589,2040,"PLD003",0,0,{"$f":"F407*Assumptions!$E$24","v":0},3186.5928318511101,38.084436948694297,65.860161088768393,4941.8012940460603,3186.5928318511101,5045.7458920835234]
[null,19895589,2041,"PLD003",0,0,{"$f":"F408*Assumptions!$E$24","v":0},3186.5928318511101,38.084436948694297,65.860161088768393,4941.8012940460603,3186.5928318511101,5045.7458920835234]
[null,19895589,2042,"PLD003",0,0,{"$f":"F409*Assumptions!$E$24","v":0},3186.5928318511101,38.084436948694297,65.860161088768393,4941.8012940460603,3186.5928318511101,5045.7458920835234]
[null,19895589,2043,"PLD003",0,0,{"$f":"F410*Assumptions!$E$24","v":0},3186.5928318511101,38.084436948694297,65.860161088768393,4941.8012940460603,3186.5928318511101,5045.7458920835234]
[null,19895589,2044,"PLD003",0,0,{"$f":"F411*Assumptions!$E$24","v":0},3186.5928318511101,38.084436948694297,65.860161088768393,4941.8012940460603,3186.5928318511101,5045.7458920835234]
[null,19895589,2045,"PLD003",0,0,{"$f":"F412*Assumptions!$E$24","v":0},3186.5928318511101,38.084436948694297,65.860161088768393,4941.8012940460603,3186.5928318511101,5045.7458920835234]
[null,19895589,2046,"PLD003",0,0,{"$f":"F413*Assumptions!$E$24","v":0},3186.5928318511101,38.084436948694297,65.860161088768393,4941.8012940460603,3186.5928318511101,5045.7458920835234]
[null,19896286,2023,"PLD003",0,0,{"$f":"F414*Assumptions!$E$24","v":0},0,0,0,1699.87235290584,0,1699.87235290584]
[null,19896286,2024,"PLD003",33.779927444379098,1219.0547278322399,{"$f":"F415*Assumptions!$E$24","v":1219.0547278322399},0,0,0,1699.87235290584,33.779927444379098,2918.9270807380799]
[null,19896286,2025,"PLD003",44.596241685849797,1609.39538310734,{"$f":"F416*Assumptions!$E$24","v":1609.39538310734},0,0,0,1699.87235290584,44.596241685849797,3309.2677360131802]
[null,19896286,2026,"PLD003",50.7557878505039,1831.6819432453401,{"$f":"F417*Assumptions!$E$24","v":1831.6819432453401},0,0,0,1699.87235290584,50.7557878505039,3531.5542961511801]
[null,19896286,2027,"PLD003",49.215061445850402,1776.0799941002099,{"$f":"F418*Assumptions!$E$24","v":1776.0799941002099},0,0,0,1699.87235290584,49.215061445850402,3475.9523470060499]
[null,19896286,2028,"PLD003",44.311563766507497,1599.12188669278,{"$f":"F419*Assumptions!$E$24","v":1599.12188669278},0,0,0,1699.87235290584,44.311563766507497,3298.99423959862]
[null,19896286,2029,"PLD003",39.473921617887498,1424.54038285308,{"$f":"F420*Assumptions!$E$24","v":1424.54038285308},0,0,0,1699.87235290584,39.473921617887498,3124.41273575892]
[null,19896286,2030,"PLD003",32.358651976953503,1167.76354075169,{"$f":"F421*Assumptions!$E$24","v":1167.76354075169},0,0,0,1699.87235290584,32.358651976953503,2867.6358936575298]
[null,19896286,2031,"PLD003",26.494038854123801,956.12056531711403,{"$f":"F422*Assumptions!$E$24","v":956.12056531711403},0,0,0,1699.87235290584,26.494038854123801,2655.9929182229539]
[null,19896286,2032,"PLD003",21.954801178692598,792.30792367955996,{"$f":"F423*Assumptions!$E$24","v":792.30792367955996},0,0,0,1699.87235290584,21.954801178692598,2492.1802765854]
[null,19896286,2033,"PLD003",21.3244413224228,769.55940936475997,{"$f":"F424*Assumptions!$E$24","v":769.55940936475997},0,0,0,1699.87235290584,21.3244413224228,2469.4317622705998]
[null,19896286,2034,"PLD003",17.440937088477501,629.41096752033195,{"$f":"F425*Assumptions!$E$24","v":629.41096752033195},0,0,0,1699.87235290584,17.440937088477501,2329.2833204261719]
[null,19896286,2035,"PLD003",7.9860775107819402,288.20267782941698,{"$f":"F426*Assumptions!$E$24","v":288.20267782941698},0,0,0,1699.87235290584,7.9860775107819402,1988.0750307352569]
[null,19896286,2036,"PLD003",7.9860775107819402,288.20267782941698,{"$f":"F427*Assumptions!$E$24","v":288.20267782941698},0,0,0,1699.87235290584,7.9860775107819402,1988.0750307352569]
[null,19896286,2037,"PLD003",7.9860775107819402,288.20267782941698,{"$f":"F428*Assumptions!$E$24","v":288.20267782941698},0,0,0,1699.87235290584,7.9860775107819402,1988.0750307352569]
[null,19896286,2038,"PLD003",7.9860775107819402,288.20267782941698,{"$f":"F429*Assumptions!$E$24","v":288.20267782941698},0,0,0,1699.87235290584,7.9860775107819402,1988.0750307352569]
[null,19896286,2039,"PLD003",7.9860775107819402,288.20267782941698,{"$f":"F430*Assumptions!$E$24","v":288.20267782941698},0,0,0,1699.87235290584,7.9860775107819402,1988.0750307352569]
[null,19896286,2040,"PLD003",7.9860775107819402,288.20267782941698,{"$f":"F431*Assumptions!$E$24","v":288.20267782941698},0,0,0,1699.87235290584,7.9860775107819402,1988.0750307352569]
[null,19896286,2041,"PLD003",7.9860775107819402,288.20267782941698,{"$f":"F432*Assumptions!$E$24","v":288.20267782941698},0,0,0,1699.87235290584,7.9860775107819402,1988.0750307352569]
[null,19896286,2042,"PLD003",7.9860775107819402,288.20267782941698,{"$f":"F433*Assumptions!$E$24","v":288.20267782941698},0,0,0,1699.87235290584,7.9860775107819402,1988.0750307352569]
[null,19896286,2043,"PLD003",7.9860775107819402,288.20267782941698,{"$f":"F434*Assumptions!$E$24","v":288.20267782941698},0,0,0,1699.87235290584,7.9860775107819402,1988.0750307352569]
[null,19896286,2044,"PLD003",7.9860775107819402,288.20267782941698,{"$f":"F435*Assumptions!$E$24","v":288.20267782941698},0,0,0,1699.87235290584,7.9860775107819402,1988.0750307352569]
[null,19896286,2045,"PLD003",7.9860775107819402,288.20267782941698,{"$f":"F436*Assumptions!$E$24","v":288.20267782941698},0,0,0,1699.87235290584,7.9860775107819402,1988.0750307352569]
[null,19896286,2046,"PLD003",7.9860775107819402,288.20267782941698,{"$f":"F437*Assumptions!$E$24","v":288.20267782941698},0,0,0,1699.87235290584,7.9860775107819402,1988.0750307352569]
[null,19896382,2023,"PLD003",0,0,{"$f":"F438*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2024,"PLD003",0,0,{"$f":"F439*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2025,"PLD003",0,0,{"$f":"F440*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2026,"PLD003",0,0,{"$f":"F441*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2027,"PLD003",0,0,{"$f":"F442*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2028,"PLD003",0,0,{"$f":"F443*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2029,"PLD003",0,0,{"$f":"F444*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2030,"PLD003",0,0,{"$f":"F445*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2031,"PLD003",0,0,{"$f":"F446*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2032,"PLD003",0,0,{"$f":"F447*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2033,"PLD003",0,0,{"$f":"F448*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2034,"PLD003",0,0,{"$f":"F449*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2035,"PLD003",0,0,{"$f":"F450*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2036,"PLD003",0,0,{"$f":"F451*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2037,"PLD003",0,0,{"$f":"F452*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2038,"PLD003",0,0,{"$f":"F453*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2039,"PLD003",0,0,{"$f":"F454*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2040,"PLD003",0,0,{"$f":"F455*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,{"$f":"H455+E455","v":0},{"$f":"J455+I455+G455+K455","v":466.02098032188502}]
[null,19896382,2041,"PLD003",0,0,{"$f":"F456*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2042,"PLD003",0,0,{"$f":"F457*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2043,"PLD003",0,0,{"$f":"F458*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2044,"PLD003",0,0,{"$f":"F459*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2045,"PLD003",0,0,{"$f":"F460*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896382,2046,"PLD003",0,0,{"$f":"F461*Assumptions!$E$24","v":0},0,0,0,466.02098032188502,0,466.02098032188502]
[null,19896675,2023,"PLD001",8.3591287594431591,301.66540326460301,{"$f":"F462*Assumptions!$E$24","v":301.66540326460301},0,0,0,459.74236453068698,8.3591287594431591,761.40776779529006]
[null,19896675,2024,"PLD001",0,0,{"$f":"F463*Assumptions!$E$24","v":0},0,0,0,459.74236453068698,0,459.74236453068698]
[null,19896675,2025,"PLD001",0,0,{"$f":"F464*Assumptions!$E$24","v":0},0,0,0,459.74236453068698,0,459.74236453068698]
[null,19896675,2026,"PLD001",0,0,{"$f":"F465*Assumptions!$E$24","v":0},0,0,0,459.74236453068698,0,459.74236453068698]
[null,19896675,2027,"PLD001",0,0,{"$f":"F466*Assumptions!$E$24","v":0},0,0,0,459.74236453068698,0,459.74236453068698]
[null,19896675,2028,"PLD001",0,0,{"$f":"F467*Assumptions!$E$24","v":0},0,0,0,459.74236453068698,0,459.74236453068698]
[null,19896675,2029,"PLD001",0,0,{"$f":"F468*Assumptions!$E$24","v":0},0,0,0,459.74236453068698,0,459.74236453068698]
[null,19896675,2030,"PLD001",0,0,{"$f":"F469*Assumptions!$E$24","v":0},0,0,0,459.74236453068698,0,459.74236453068698]
[null,19896675,2031,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F470*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2032,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F471*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2033,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F472*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2034,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F473*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2035,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F474*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2036,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F475*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2037,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F476*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2038,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F477*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2039,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F478*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2040,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F479*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2041,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F480*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2042,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F481*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2043,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F482*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2044,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F483*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2045,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F484*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896675,2046,"PLD001",0.54021519732527701,19.495361303855901,{"$f":"F485*Assumptions!$E$24","v":19.495361303855901},0,0,0,459.74236453068698,0.54021519732527701,479.23772583454286]
[null,19896869,2023,"PLD001",543.81328827444395,15580.2303398943,{"$f":"F486*Assumptions!$E$24","v":15580.2303398943},9.9503481564928802E-4,9.7380833494793196E-5,3.1499008195704401E-5,1648.7958552166201,543.81428330925962,17229.026323990762]
[null,19896869,2024,"PLD001",9.3840517114815003E-2,3.3865296555002899,{"$f":"F487*Assumptions!$E$24","v":3.3865296555002899},0,0,0,1648.7958552166201,9.3840517114815003E-2,1652.1823848721203]
[null,19896869,2025,"PLD001",9.3840517114815003E-2,3.3865296555002899,{"$f":"F488*Assumptions!$E$24","v":3.3865296555002899},0,0,0,1648.7958552166201,9.3840517114815003E-2,1652.1823848721203]
[null,19896869,2026,"PLD001",9.3840517114815003E-2,3.3865296555002899,{"$f":"F489*Assumptions!$E$24","v":3.3865296555002899},0,0,0,1648.7958552166201,9.3840517114815003E-2,1652.1823848721203]
[null,19896869,2027,"PLD001",9.3840517114815003E-2,3.3865296555002899,{"$f":"F490*Assumptions!$E$24","v":3.3865296555002899},0,0,0,1648.7958552166201,9.3840517114815003E-2,1652.1823848721203]
[null,19896869,2028,"PLD001",9.3840517114815003E-2,3.3865296555002899,{"$f":"F491*Assumptions!$E$24","v":3.3865296555002899},0,0,0,1648.7958552166201,9.3840517114815003E-2,1652.1823848721203]
[null,19896869,2029,"PLD001",0,0,{"$f":"F492*Assumptions!$E$24","v":0},0,0,0,1648.7958552166201,0,1648.7958552166201]
[null,19896869,2030,"PLD001",0,0,{"$f":"F493*Assumptions!$E$24","v":0},0,0,0,1648.7958552166201,0,1648.7958552166201]
[null,19896869,2031,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F494*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2032,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F495*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2033,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F496*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2034,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F497*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2035,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F498*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2036,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F499*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2037,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F500*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2038,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F501*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2039,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F502*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2040,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F503*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2041,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F504*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2042,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F505*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2043,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F506*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2044,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F507*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2045,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F508*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19896869,2046,"PLD001",15.828677254777199,571.22751002171594,{"$f":"F509*Assumptions!$E$24","v":571.22751002171594},7.950589207425E-4,7.7809840582165193E-5,2.5168533871042701E-5,1648.7958552166201,15.829472313697941,2220.0234682167106]
[null,19897943,2023,"PLD001",9350.9921678268893,341273.10052849399,{"$f":"F510*Assumptions!$E$24","v":341273.10052849399},20039.237457323899,189.71367857922399,264.87747131366598,1201.8443272770501,29390.229625150787,342929.53600566392]
[null,19897943,2024,"PLD001",0,0,{"$f":"F511*Assumptions!$E$24","v":0},5629.3717787727701,74.602423282562498,131.34066346483399,1201.8443272770501,5629.3717787727701,1407.7874140244467]
[null,19897943,2025,"PLD001",0,0,{"$f":"F512*Assumptions!$E$24","v":0},8224.4675635096391,100.37591438184801,202.64686012587299,1201.8443272770501,8224.4675635096391,1504.867101784771]
[null,19897943,2026,"PLD001",0,0,{"$f":"F513*Assumptions!$E$24","v":0},8196.2407160351304,73.836242261889495,141.321334101985,1201.8443272770501,8196.2407160351304,1417.0019036409246]
[null,19897943,2027,"PLD001",0,0,{"$f":"F514*Assumptions!$E$24","v":0},11739.853672748901,111.01042571460999,157.74060316447199,1201.8443272770501,11739.853672748901,1470.5953561561321]
[null,19897943,2028,"PLD001",0,0,{"$f":"F515*Assumptions!$E$24","v":0},18183.025298699202,210.885892954149,201.544045148447,1201.8443272770501,18183.025298699202,1614.2742653796461]
[null,19897943,2029,"PLD001",0,0,{"$f":"F516*Assumptions!$E$24","v":0},18331.102495223098,185.460886974121,182.62123607822801,1201.8443272770501,18331.102495223098,1569.9264503293991]
[null,19897943,2030,"PLD001",0,0,{"$f":"F517*Assumptions!$E$24","v":0},22038.990140913102,200.942188726967,232.778826259651,1201.8443272770501,22038.990140913102,1635.5653422636681]
[null,19897943,2031,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F518*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2032,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F519*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,{"$f":"H519+E519","v":23852.581103671066},{"$f":"J519+I519+G519+K519","v":1969.3247920994261}]
[null,19897943,2033,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F520*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2034,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F521*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2035,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F522*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2036,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F523*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2037,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F524*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2038,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F525*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2039,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F526*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2040,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F527*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2041,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F528*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2042,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F529*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2043,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F530*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2044,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F531*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2045,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F532*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19897943,2046,"PLD001",6.2908786021658401,227.02610344016699,{"$f":"F533*Assumptions!$E$24","v":227.02610344016699},23846.2902250689,226.36578751327301,314.08857386893601,1201.8443272770501,23852.581103671066,1969.3247920994261]
[null,19898910,2023,"PLD001",0.65862000324996095,23.7683704362234,{"$f":"F534*Assumptions!$E$24","v":23.7683704362234},2.2734871714215701E-4,2.22498823368593E-5,7.1969935040622298E-6,232.22699700500101,0.65884735196710309,255.99539688810026]
[null,19898910,2024,"PLD001",0,0,{"$f":"F535*Assumptions!$E$24","v":0},0,0,0,232.22699700500101,0,232.22699700500101]
[null,19898910,2025,"PLD001",0,0,{"$f":"F536*Assumptions!$E$24","v":0},0,0,0,232.22699700500101,0,232.22699700500101]
[null,19898910,2026,"PLD001",0,0,{"$f":"F537*Assumptions!$E$24","v":0},0,0,0,232.22699700500101,0,232.22699700500101]
[null,19898910,2027,"PLD001",0,0,{"$f":"F538*Assumptions!$E$24","v":0},0,0,0,232.22699700500101,0,232.22699700500101]
[null,19898910,2028,"PLD001",0,0,{"$f":"F539*Assumptions!$E$24","v":0},0,0,0,232.22699700500101,0,232.22699700500101]
[null,19898910,2029,"PLD001",0,0,{"$f":"F540*Assumptions!$E$24","v":0},0,0,0,232.22699700500101,0,232.22699700500101]
[null,19898910,2030,"PLD001",0,0,{"$f":"F541*Assumptions!$E$24","v":0},0,0,0,232.22699700500101,0,232.22699700500101]
[null,19898910,2031,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F542*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2032,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F543*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2033,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F544*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2034,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F545*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2035,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F546*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2036,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F547*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2037,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F548*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2038,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F549*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2039,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F550*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2040,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F551*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2041,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F552*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2042,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F553*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2043,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F554*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2044,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F555*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2045,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F556*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19898910,2046,"PLD001",2.9744840308145899,107.34359410915199,{"$f":"F557*Assumptions!$E$24","v":107.34359410915199},4.3366203453571502E-4,4.2441098255018497E-5,1.3728086460062999E-5,232.22699700500101,2.9749176928491257,339.57064728333773]
[null,19899321,2023,"PLD001",118.427572674069,4276.4140757080604,{"$f":"F558*Assumptions!$E$24","v":4276.4140757080604},10696.2720212734,285.27114285798501,335.13744819696899,485.67854834639502,10814.699593947469,5382.5012151094088]
[null,19899321,2024,"PLD001",0,0,{"$f":"F559*Assumptions!$E$24","v":0},0,0,0,485.67854834639502,0,485.67854834639502]
[null,19899321,2025,"PLD001",0,0,{"$f":"F560*Assumptions!$E$24","v":0},0,0,0,485.67854834639502,0,485.67854834639502]
[null,19899321,2026,"PLD001",0,0,{"$f":"F561*Assumptions!$E$24","v":0},0,0,0,485.67854834639502,0,485.67854834639502]
[null,19899321,2027,"PLD001",0,0,{"$f":"F562*Assumptions!$E$24","v":0},0,0,0,485.67854834639502,0,485.67854834639502]
[null,19899321,2028,"PLD001",0,0,{"$f":"F563*Assumptions!$E$24","v":0},0,0,0,485.67854834639502,0,485.67854834639502]
[null,19899321,2029,"PLD001",0,0,{"$f":"F564*Assumptions!$E$24","v":0},0,0,0,485.67854834639502,0,485.67854834639502]
[null,19899321,2030,"PLD001",0,0,{"$f":"F565*Assumptions!$E$24","v":0},0,0,0,485.67854834639502,0,485.67854834639502]
[null,19899321,2031,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F566*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2032,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F567*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2033,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F568*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2034,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F569*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2035,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F570*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2036,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F571*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2037,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F572*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2038,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F573*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2039,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F574*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2040,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F575*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2041,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F576*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2042,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F577*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2043,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F578*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2044,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F579*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2045,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F580*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899321,2046,"PLD001",1.63445488628206,58.984435648401799,{"$f":"F581*Assumptions!$E$24","v":58.984435648401799},1.79949960509206E-3,1.7611119597163899E-4,5.6965296005220397E-5,485.67854834639502,1.6362543858871521,544.66321707128884]
[null,19899526,2023,"PLD001",5510.1038896687896,198754.463421703,{"$f":"F582*Assumptions!$E$24","v":198754.463421703},18.786197664268901,0.75670139925505597,1.11471853482103,1340.8831142177901,5528.8900873330585,200097.21795585487]
[null,19899526,2024,"PLD001",17239.078814050601,622126.27798992104,{"$f":"F583*Assumptions!$E$24","v":622126.27798992104},0,0,0,1340.8831142177901,{"$f":"H583+E583","v":17239.078814050601},{"$f":"J583+I583+G583+K583","v":623467.16110413882}]
[null,19899526,2025,"PLD001",17538.6160908235,632936.02096563298,{"$f":"F584*Assumptions!$E$24","v":632936.02096563298},0,0,0,1340.8831142177901,17538.6160908235,634276.90407985076]
[null,19899526,2026,"PLD001",17309.5766342553,624670.413147224,{"$f":"F585*Assumptions!$E$24","v":624670.413147224},0,0,0,1340.8831142177901,17309.5766342553,626011.29626144178]
[null,19899526,2027,"PLD001",17145.693593573102,618756.179142899,{"$f":"F586*Assumptions!$E$24","v":618756.179142899},0,0,0,1340.8831142177901,17145.693593573102,620097.06225711678]
[null,19899526,2028,"PLD001",16017.2520349156,578032.82295959,{"$f":"F587*Assumptions!$E$24","v":578032.82295959},0,0,0,1340.8831142177901,16017.2520349156,579373.70607380779]
[null,19899526,2029,"PLD001",14987.5133335223,540871.46924051095,{"$f":"F588*Assumptions!$E$24","v":540871.46924051095},0,0,0,1340.8831142177901,14987.5133335223,542212.35235472873]
[null,19899526,2030,"PLD001",14084.240747510201,508274.04231256898,{"$f":"F589*Assumptions!$E$24","v":508274.04231256898},0,0,0,1340.8831142177901,14084.240747510201,509614.92542678677]
[null,19899526,2031,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F590*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2032,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F591*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2033,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F592*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2034,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F593*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2035,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F594*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2036,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F595*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2037,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F596*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2038,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F597*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2039,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F598*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2040,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F599*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2041,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F600*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2042,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F601*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2043,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F602*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2044,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F603*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2045,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F604*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19899526,2046,"PLD001",13318.5624264503,480642.13638785598,{"$f":"F605*Assumptions!$E$24","v":480642.13638785598},0,0,0,1340.8831142177901,13318.5624264503,481983.01950207376]
[null,19900248,2023,"PLD001",4549.19561199706,164172.005039682,{"$f":"F606*Assumptions!$E$24","v":164172.005039682},22554.6977719809,201.23645727866,312.57799078389002,1571.9566863780301,27103.89338397796,166257.77617412258]
[null,19900248,2024,"PLD001",0,0,{"$f":"F607*Assumptions!$E$24","v":0},6165.03766612053,64.692245796169402,141.662533531457,1571.9566863780301,6165.03766612053,1778.3114657056565]
[null,19900248,2025,"PLD001",0,0,{"$f":"F608*Assumptions!$E$24","v":0},6289.0080021682497,63.850449672017902,163.21672244689,1571.9566863780301,6289.0080021682497,1799.0238584969379]
[null,19900248,2026,"PLD001",0,0,{"$f":"F609*Assumptions!$E$24","v":0},12106.4803497387,89.295985897024394,209.25504260603699,1571.9566863780301,12106.4803497387,1870.5077148810915]
[null,19900248,2027,"PLD001",0,0,{"$f":"F610*Assumptions!$E$24","v":0},14941.6072149832,129.662720813889,218.565459343903,1571.9566863780301,14941.6072149832,1920.184866535822]
[null,19900248,2028,"PLD001",0,0,{"$f":"F611*Assumptions!$E$24","v":0},17879.703904976799,205.321669387204,227.50936137655501,1571.9566863780301,17879.703904976799,2004.787717141789]
[null,19900248,2029,"PLD001",0,0,{"$f":"F612*Assumptions!$E$24","v":0},21883.255650888699,177.935250617778,235.53724195157,1571.9566863780301,21883.255650888699,1985.4291789473782]
[null,19900248,2030,"PLD001",0,0,{"$f":"F613*Assumptions!$E$24","v":0},26765.786861643501,196.726971560587,296.25070233957598,1571.9566863780301,26765.786861643501,2064.9343602781933]
[null,19900248,2031,"PLD001",0,0,{"$f":"F614*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2032,"PLD001",0,0,{"$f":"F615*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2033,"PLD001",0,0,{"$f":"F616*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2034,"PLD001",0,0,{"$f":"F617*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2035,"PLD001",0,0,{"$f":"F618*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2036,"PLD001",0,0,{"$f":"F619*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2037,"PLD001",0,0,{"$f":"F620*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2038,"PLD001",0,0,{"$f":"F621*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2039,"PLD001",0,0,{"$f":"F622*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2040,"PLD001",0,0,{"$f":"F623*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2041,"PLD001",0,0,{"$f":"F624*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2042,"PLD001",0,0,{"$f":"F625*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2043,"PLD001",0,0,{"$f":"F626*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2044,"PLD001",0,0,{"$f":"F627*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2045,"PLD001",0,0,{"$f":"F628*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900248,2046,"PLD001",0,0,{"$f":"F629*Assumptions!$E$24","v":0},27860.937917087202,231.20741851678099,368.96097310830299,1571.9566863780301,27860.937917087202,2172.1250780031141]
[null,19900288,2023,"PLD001",1124.7788259507599,40594.603201039703,{"$f":"F630*Assumptions!$E$24","v":40594.603201039703},0,0,0,466.50485915746401,1124.7788259507599,41061.10806019717]
[null,19900288,2024,"PLD001",0,0,{"$f":"F631*Assumptions!$E$24","v":0},0,0,0,466.50485915746401,0,466.50485915746401]
[null,19900288,2025,"PLD001",0,0,{"$f":"F632*Assumptions!$E$24","v":0},0,0,0,466.50485915746401,0,466.50485915746401]
[null,19900288,2026,"PLD001",0,0,{"$f":"F633*Assumptions!$E$24","v":0},0,0,0,466.50485915746401,0,466.50485915746401]
[null,19900288,2027,"PLD001",0,0,{"$f":"F634*Assumptions!$E$24","v":0},0,0,0,466.50485915746401,0,466.50485915746401]
[null,19900288,2028,"PLD001",0,0,{"$f":"F635*Assumptions!$E$24","v":0},0,0,0,466.50485915746401,0,466.50485915746401]
[null,19900288,2029,"PLD001",0,0,{"$f":"F636*Assumptions!$E$24","v":0},0,0,0,466.50485915746401,0,466.50485915746401]
[null,19900288,2030,"PLD001",0,0,{"$f":"F637*Assumptions!$E$24","v":0},0,0,0,466.50485915746401,0,466.50485915746401]
[null,19900288,2031,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F638*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2032,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F639*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2033,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F640*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2034,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F641*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2035,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F642*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2036,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F643*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2037,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F644*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2038,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F645*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2039,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F646*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2040,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F647*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,{"$f":"H647+E647","v":9.5286319420460994E-2},{"$f":"J647+I647+G647+K647","v":469.94356512799965}]
[null,19900288,2041,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F648*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2042,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F649*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2043,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F650*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2044,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F651*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2045,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F652*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19900288,2046,"PLD001",9.5286319420460994E-2,3.43870597053562,{"$f":"F653*Assumptions!$E$24","v":3.43870597053562},0,0,0,466.50485915746401,9.5286319420460994E-2,469.94356512799965]
[null,19903440,2023,"PLD003",2204.24081220469,79546.932175027905,{"$f":"F654*Assumptions!$E$24","v":79546.932175027905},0,0,0,8791.7798763110804,2204.24081220469,88338.712051338982]
[null,19903440,2024,"PLD003",925.22805088137295,33389.758802978999,{"$f":"F655*Assumptions!$E$24","v":33389.758802978999},0,0,0,8791.7798763110804,925.22805088137295,42181.538679290083]
[null,19903440,2025,"PLD003",1087.6636729674101,39251.758163350802,{"$f":"F656*Assumptions!$E$24","v":39251.758163350802},0,0,0,8791.7798763110804,1087.6636729674101,48043.538039661886]
[null,19903440,2026,"PLD003",1115.30317891142,40249.216504594202,{"$f":"F657*Assumptions!$E$24","v":40249.216504594202},0,0,0,8791.7798763110804,1115.30317891142,49040.996380905286]
[null,19903440,2027,"PLD003",1119.7914383413199,40411.189436204797,{"$f":"F658*Assumptions!$E$24","v":40411.189436204797},0,0,0,8791.7798763110804,1119.7914383413199,49202.969312515881]
[null,19903440,2028,"PLD003",1037.4845126411999,37440.885634538201,{"$f":"F659*Assumptions!$E$24","v":37440.885634538201},0,0,0,8791.7798763110804,1037.4845126411999,46232.665510849285]
[null,19903440,2029,"PLD003",957.26454544435899,34545.896282092501,{"$f":"F660*Assumptions!$E$24","v":34545.896282092501},0,0,0,8791.7798763110804,957.26454544435899,43337.676158403585]
[null,19903440,2030,"PLD003",830.30836081402799,29964.2838036174,{"$f":"F661*Assumptions!$E$24","v":29964.2838036174},0,0,0,8791.7798763110804,830.30836081402799,38756.063679928484]
[null,19903440,2031,"PLD003",723.95005999882596,26126.01062596,{"$f":"F662*Assumptions!$E$24","v":26126.01062596},0,0,0,8791.7798763110804,723.95005999882596,34917.790502271077]
[null,19903440,2032,"PLD003",671.19513958891196,24222.183708391502,{"$f":"F663*Assumptions!$E$24","v":24222.183708391502},0,0,0,8791.7798763110804,671.19513958891196,33013.963584702578]
[null,19903440,2033,"PLD003",665.68615581191295,24023.374734335499,{"$f":"F664*Assumptions!$E$24","v":24023.374734335499},0,0,0,8791.7798763110804,665.68615581191295,32815.154610646583]
[null,19903440,2034,"PLD003",5075.3604382481599,183160.31459471601,{"$f":"F665*Assumptions!$E$24","v":183160.31459471601},0,0,0,8791.7798763110804,5075.3604382481599,191952.09447102709]
[null,19903440,2035,"PLD003",4343.9628042465902,156765.53488054799,{"$f":"F666*Assumptions!$E$24","v":156765.53488054799},0,0,0,8791.7798763110804,4343.9628042465902,165557.31475685906]
[null,19903440,2036,"PLD003",4343.9628042465902,156765.53488054799,{"$f":"F667*Assumptions!$E$24","v":156765.53488054799},0,0,0,8791.7798763110804,4343.9628042465902,165557.31475685906]
[null,19903440,2037,"PLD003",4343.9628042465902,156765.53488054799,{"$f":"F668*Assumptions!$E$24","v":156765.53488054799},0,0,0,8791.7798763110804,4343.9628042465902,165557.31475685906]
[null,19903440,2038,"PLD003",4343.9628042465902,156765.53488054799,{"$f":"F669*Assumptions!$E$24","v":156765.53488054799},0,0,0,8791.7798763110804,4343.9628042465902,165557.31475685906]
[null,19903440,2039,"PLD003",4343.9628042465902,156765.53488054799,{"$f":"F670*Assumptions!$E$24","v":156765.53488054799},0,0,0,8791.7798763110804,4343.9628042465902,165557.31475685906]
[null,19903440,2040,"PLD003",4343.9628042465902,156765.53488054799,{"$f":"F671*Assumptions!$E$24","v":156765.53488054799},0,0,0,8791.7798763110804,4343.9628042465902,165557.31475685906]
[null,19903440,2041,"PLD003",4343.9628042465902,156765.53488054799,{"$f":"F672*Assumptions!$E$24","v":156765.53488054799},0,0,0,8791.7798763110804,4343.9628042465902,165557.31475685906]
[null,19903440,2042,"PLD003",4343.9628042465902,156765.53488054799,{"$f":"F673*Assumptions!$E$24","v":156765.53488054799},0,0,0,8791.7798763110804,4343.9628042465902,165557.31475685906]
[null,19903440,2043,"PLD003",4343.9628042465902,156765.53488054799,{"$f":"F674*Assumptions!$E$24","v":156765.53488054799},0,0,0,8791.7798763110804,4343.9628042465902,165557.31475685906]
[null,19903440,2044,"PLD003",4343.9628042465902,156765.53488054799,{"$f":"F675*Assumptions!$E$24","v":156765.53488054799},0,0,0,8791.7798763110804,4343.9628042465902,165557.31475685906]
[null,19903440,2045,"PLD003",4343.9628042465902,156765.53488054799,{"$f":"F676*Assumptions!$E$24","v":156765.53488054799},0,0,0,8791.7798763110804,4343.9628042465902,165557.31475685906]
[null,19903440,2046,"PLD003",4343.9628042465902,156765.53488054799,{"$f":"F677*Assumptions!$E$24","v":156765.53488054799},0,0,0,8791.7798763110804,4343.9628042465902,165557.31475685906]
[null,19903623,2023,"PLD003",1454.0564777566699,53068.299286829402,{"$f":"F678*Assumptions!$E$24","v":53068.299286829402},132.53569133237301,7.33496969366082E-2,0.25175733098967201,15303.5724917978,1586.592169089043,68372.196885655139]
[null,19903623,2024,"PLD003",0,0,{"$f":"F679*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2025,"PLD003",0,0,{"$f":"F680*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2026,"PLD003",0,0,{"$f":"F681*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2027,"PLD003",0,0,{"$f":"F682*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2028,"PLD003",0,0,{"$f":"F683*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2029,"PLD003",0,0,{"$f":"F684*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2030,"PLD003",0,0,{"$f":"F685*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2031,"PLD003",0,0,{"$f":"F686*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2032,"PLD003",0,0,{"$f":"F687*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2033,"PLD003",0,0,{"$f":"F688*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2034,"PLD003",0,0,{"$f":"F689*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2035,"PLD003",0,0,{"$f":"F690*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2036,"PLD003",0,0,{"$f":"F691*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2037,"PLD003",0,0,{"$f":"F692*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2038,"PLD003",0,0,{"$f":"F693*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2039,"PLD003",0,0,{"$f":"F694*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2040,"PLD003",0,0,{"$f":"F695*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2041,"PLD003",0,0,{"$f":"F696*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2042,"PLD003",0,0,{"$f":"F697*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2043,"PLD003",0,0,{"$f":"F698*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2044,"PLD003",0,0,{"$f":"F699*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2045,"PLD003",0,0,{"$f":"F700*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903623,2046,"PLD003",0,0,{"$f":"F701*Assumptions!$E$24","v":0},0,0,0,15303.5724917978,0,15303.5724917978]
[null,19903967,2023,"HSM004",565.82035647696102,20650.1973996538,{"$f":"F702*Assumptions!$E$24","v":20650.1973996538},37022.186469062399,236.92243229264199,374.03453342020299,4757.3821821250503,37588.006825539356,26018.536547491694]
[null,19903967,2024,"HSM004",770.53228681949497,28121.904914029601,{"$f":"F703*Assumptions!$E$24","v":28121.904914029601},59479.884254685901,678.22646530809595,1621.05521186326,4757.3821821250503,60250.416541505394,35178.568773326006]
[null,19903967,2025,"HSM004",606.34586882714098,22129.6383809625,{"$f":"F704*Assumptions!$E$24","v":22129.6383809625},64269.164084122698,799.67412517916398,2245.4083892021999,4757.3821821250503,64875.50995294984,29932.103077468913]
[null,19903967,2026,"HSM004",348.87444638800798,12732.774701440399,{"$f":"F705*Assumptions!$E$24","v":12732.774701440399},70029.386689778999,602.57165875289604,1846.6387279640401,4757.3821821250503,70378.261136167013,19939.367270282386]
[null,19903967,2027,"HSM004",191.02665582874801,6971.8473101693598,{"$f":"F706*Assumptions!$E$24","v":6971.8473101693598},80967.266200139304,750.22171699581202,1698.16483923342,4757.3821821250503,81158.292855968059,14177.616048523643]
[null,19903967,2028,"HSM004",151.81549434220199,5540.7683356011903,{"$f":"F707*Assumptions!$E$24","v":5540.7683356011903},84674.464251479803,1084.8419111895601,1520.6714193023499,4757.3821821250503,84826.279745822001,12903.663848218152]
[null,19903967,2029,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F708*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2030,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F709*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2031,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F710*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2032,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F711*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,{"$f":"H711+E711","v":106783.36083385148},{"$f":"J711+I711+G711+K711","v":12938.584493168109}]
[null,19903967,2033,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F712*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2034,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F713*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2035,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F714*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2036,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F715*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2037,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F716*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2038,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F717*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2039,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F718*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2040,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F719*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2041,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F720*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2042,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F721*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2043,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F722*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2044,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F723*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2045,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F724*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19903967,2046,"HSM004",152.642905411464,5570.9661297917901,{"$f":"F725*Assumptions!$E$24","v":5570.9661297917901},106630.71792844,1081.12231930644,1529.11386194483,4757.3821821250503,106783.36083385148,12938.584493168109]
[null,19904337,2023,"HSM004",853.69090146613598,31310.212954714301,{"$f":"F726*Assumptions!$E$24","v":31310.212954714301},5501.1230363514196,7.6728944952768998,14.7136002521388,9044.3646640422794,6354.8139378175556,40376.964113503993]
[null,19904337,2024,"HSM004",1588.2702761907001,57966.663368744601,{"$f":"F727*Assumptions!$E$24","v":57966.663368744601},1.1581696431508799,1.81245685181236E-2,8.2301966998552002E-3,9044.3646640422794,1589.4284458338509,67011.054387552096]
[null,19904337,2025,"HSM004",1662.2074119108399,60665.126672495098,{"$f":"F728*Assumptions!$E$24","v":60665.126672495098},25.703775538521601,6.2504474723581394E-2,0.19085544228207699,9044.3646640422794,1687.9111874493615,69709.744696454378]
[null,19904337,2026,"HSM004",1398.8556144588999,51053.648563704097,{"$f":"F729*Assumptions!$E$24","v":51053.648563704097},302.13151718149601,0.19236008191960499,0.56593938492266205,9044.3646640422794,1700.987131640396,60098.771527213219]
[null,19904337,2027,"HSM004",1087.30920362196,39683.224907575102,{"$f":"F730*Assumptions!$E$24","v":39683.224907575102},1476.1780949793099,2.0977229069007199,2.9820761473997601,9044.3646640422794,2563.4872986012697,48732.669370671683]
[null,19904337,2028,"HSM004",967.38676672923998,35306.448716565203,{"$f":"F731*Assumptions!$E$24","v":35306.448716565203},4534.3186278143303,4.4025710432504797,14.0990956851116,9044.3646640422794,5501.70539454357,44369.315047335847]
[null,19904337,2029,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F732*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2030,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F733*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2031,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F734*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2032,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F735*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2033,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F736*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2034,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F737*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2035,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F738*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2036,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F739*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2037,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F740*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2038,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F741*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2039,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F742*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2040,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F743*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2041,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F744*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2042,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F745*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2043,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F746*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2044,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F747*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2045,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F748*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19904337,2046,"HSM004",1025.6834679670201,37434.0873853843,{"$f":"F749*Assumptions!$E$24","v":37434.0873853843},9459.5757545394499,13.229295430492,24.7696319832942,9044.3646640422794,10485.259222506469,46516.450976840366]
[null,19908051,2023,"PLD006",274.00799804548399,9455.1466730154298,{"$f":"F750*Assumptions!$E$24","v":9455.1466730154298},4517.70797825711,29.577163543365501,82.957204170929799,3306.2161460500301,4791.7159763025938,12873.897186779755]
[null,19908051,2024,"PLD006",0,0,{"$f":"F751*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2025,"PLD006",0,0,{"$f":"F752*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2026,"PLD006",0,0,{"$f":"F753*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2027,"PLD006",0,0,{"$f":"F754*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2028,"PLD006",0,0,{"$f":"F755*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2029,"PLD006",0,0,{"$f":"F756*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2030,"PLD006",0,0,{"$f":"F757*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2031,"PLD006",0,0,{"$f":"F758*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2032,"PLD006",0,0,{"$f":"F759*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2033,"PLD006",0,0,{"$f":"F760*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2034,"PLD006",0,0,{"$f":"F761*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2035,"PLD006",0,0,{"$f":"F762*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2036,"PLD006",0,0,{"$f":"F763*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2037,"PLD006",0,0,{"$f":"F764*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2038,"PLD006",0,0,{"$f":"F765*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2039,"PLD006",0,0,{"$f":"F766*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2040,"PLD006",0,0,{"$f":"F767*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2041,"PLD006",0,0,{"$f":"F768*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2042,"PLD006",0,0,{"$f":"F769*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2043,"PLD006",0,0,{"$f":"F770*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2044,"PLD006",0,0,{"$f":"F771*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2045,"PLD006",0,0,{"$f":"F772*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908051,2046,"PLD006",0,0,{"$f":"F773*Assumptions!$E$24","v":0},0,0,0,3306.2161460500301,0,3306.2161460500301]
[null,19908642,2023,"PLD006",0,0,{"$f":"F774*Assumptions!$E$24","v":0},0,0,0,391.22751461680099,0,391.22751461680099]
[null,19908642,2024,"PLD006",110.864033386137,4000.8766824160398,{"$f":"F775*Assumptions!$E$24","v":4000.8766824160398},0,0,0,391.22751461680099,{"$f":"H775+E775","v":110.864033386137},{"$f":"J775+I775+G775+K775","v":4392.1041970328406}]
[null,19908642,2025,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F776*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2026,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F777*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2027,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F778*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2028,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F779*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2029,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F780*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2030,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F781*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2031,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F782*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2032,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F783*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2033,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F784*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2034,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F785*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2035,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F786*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2036,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F787*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2037,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F788*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2038,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F789*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2039,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F790*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2040,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F791*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2041,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F792*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2042,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F793*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2043,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F794*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2044,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F795*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2045,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F796*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908642,2046,"PLD006",114.070641437546,4116.5972005199501,{"$f":"F797*Assumptions!$E$24","v":4116.5972005199501},0,0,0,391.22751461680099,114.070641437546,4507.8247151367514]
[null,19908858,2023,"PLD003",167.35724175598801,5175.99985792805,{"$f":"F798*Assumptions!$E$24","v":5175.99985792805},3512.2283562478501,82.515767034020001,95.919019292277198,3361.9043811045999,3679.5855980038382,8716.3390253589478]
[null,19908858,2024,"PLD003",187.440085732244,5869.7867097000499,{"$f":"F799*Assumptions!$E$24","v":5869.7867097000499},0,0,0,3361.9043811045999,187.440085732244,9231.6910908046502]
[null,19908858,2025,"PLD003",194.49968715705899,6124.5545894624402,{"$f":"F800*Assumptions!$E$24","v":6124.5545894624402},0,0,0,3361.9043811045999,194.49968715705899,9486.4589705670405]
[null,19908858,2026,"PLD003",194.963811854624,6141.3039862100104,{"$f":"F801*Assumptions!$E$24","v":6141.3039862100104},0,0,0,3361.9043811045999,194.963811854624,9503.2083673146099]
[null,19908858,2027,"PLD003",197.66671854067201,6238.8468592650697,{"$f":"F802*Assumptions!$E$24","v":6238.8468592650697},0,0,0,3361.9043811045999,197.66671854067201,9600.7512403696692]
[null,19908858,2028,"PLD003",194.35388339187401,6119.2928028710603,{"$f":"F803*Assumptions!$E$24","v":6119.2928028710603},0,0,0,3361.9043811045999,194.35388339187401,9481.1971839756607]
[null,19908858,2029,"PLD003",196.06553136308801,6181.0629933230202,{"$f":"F804*Assumptions!$E$24","v":6181.0629933230202},0,0,0,3361.9043811045999,196.06553136308801,9542.9673744276206]
[null,19908858,2030,"PLD003",27.663607668055601,998.32812761861101,{"$f":"F805*Assumptions!$E$24","v":998.32812761861101},1.02007776643536,0,1.02007776643536E-12,3361.9043811045999,28.683685434490961,4360.232508723212]
[null,19908858,2031,"PLD003",67.196109400856898,2424.9825578200798,{"$f":"F806*Assumptions!$E$24","v":2424.9825578200798},72.478850454939405,1.9127844836769901E-2,9.0605732361007996E-2,3361.9043811045999,139.67495985579632,5786.9966725018776]
[null,19908858,2032,"PLD003",63.688968217491002,2298.4163581798598,{"$f":"F807*Assumptions!$E$24","v":2298.4163581798598},122.773246322926,1.12291130331504E-2,0.35485821018931502,3361.9043811045999,186.46221454041699,5660.6868266076817]
[null,19908858,2033,"PLD003",64.628962154707907,2332.3389903461002,{"$f":"F808*Assumptions!$E$24","v":2332.3389903461002},135.341918707697,0.63484528498786597,1.8676053104905199,3361.9043811045999,199.9708808624049,5696.7458220461785]
[null,19908858,2034,"PLD003",65.899240064488197,2378.1809565293702,{"$f":"F809*Assumptions!$E$24","v":2378.1809565293702},191.805506636823,1.6191292391287699,2.9326174940723,3361.9043811045999,257.70474670131119,5744.6370843671712]
[null,19908858,2035,"PLD003",84.053788848472095,3033.3448423375198,{"$f":"F810*Assumptions!$E$24","v":3033.3448423375198},296.77660115495701,2.3230686881033402,5.5220406471146104,3361.9043811045999,380.8303900034291,6403.0943327773375]
[null,19908858,2036,"PLD003",84.053788848472095,3033.3448423375198,{"$f":"F811*Assumptions!$E$24","v":3033.3448423375198},296.77660115495701,2.3230686881033402,5.5220406471146104,3361.9043811045999,380.8303900034291,6403.0943327773375]
[null,19908858,2037,"PLD003",84.053788848472095,3033.3448423375198,{"$f":"F812*Assumptions!$E$24","v":3033.3448423375198},296.77660115495701,2.3230686881033402,5.5220406471146104,3361.9043811045999,380.8303900034291,6403.0943327773375]
[null,19908858,2038,"PLD003",84.053788848472095,3033.3448423375198,{"$f":"F813*Assumptions!$E$24","v":3033.3448423375198},296.77660115495701,2.3230686881033402,5.5220406471146104,3361.9043811045999,380.8303900034291,6403.0943327773375]
[null,19908858,2039,"PLD003",84.053788848472095,3033.3448423375198,{"$f":"F814*Assumptions!$E$24","v":3033.3448423375198},296.77660115495701,2.3230686881033402,5.5220406471146104,3361.9043811045999,380.8303900034291,6403.0943327773375]
[null,19908858,2040,"PLD003",84.053788848472095,3033.3448423375198,{"$f":"F815*Assumptions!$E$24","v":3033.3448423375198},296.77660115495701,2.3230686881033402,5.5220406471146104,3361.9043811045999,380.8303900034291,6403.0943327773375]
[null,19908858,2041,"PLD003",84.053788848472095,3033.3448423375198,{"$f":"F816*Assumptions!$E$24","v":3033.3448423375198},296.77660115495701,2.3230686881033402,5.5220406471146104,3361.9043811045999,380.8303900034291,6403.0943327773375]
[null,19908858,2042,"PLD003",84.053788848472095,3033.3448423375198,{"$f":"F817*Assumptions!$E$24","v":3033.3448423375198},296.77660115495701,2.3230686881033402,5.5220406471146104,3361.9043811045999,380.8303900034291,6403.0943327773375]
[null,19908858,2043,"PLD003",84.053788848472095,3033.3448423375198,{"$f":"F818*Assumptions!$E$24","v":3033.3448423375198},296.77660115495701,2.3230686881033402,5.5220406471146104,3361.9043811045999,380.8303900034291,6403.0943327773375]
[null,19908858,2044,"PLD003",84.053788848472095,3033.3448423375198,{"$f":"F819*Assumptions!$E$24","v":3033.3448423375198},296.77660115495701,2.3230686881033402,5.5220406471146104,3361.9043811045999,380.8303900034291,6403.0943327773375]
[null,19908858,2045,"PLD003",84.053788848472095,3033.3448423375198,{"$f":"F820*Assumptions!$E$24","v":3033.3448423375198},296.77660115495701,2.3230686881033402,5.5220406471146104,3361.9043811045999,380.8303900034291,6403.0943327773375]
[null,19908858,2046,"PLD003",84.053788848472095,3033.3448423375198,{"$f":"F821*Assumptions!$E$24","v":3033.3448423375198},296.77660115495701,2.3230686881033402,5.5220406471146104,3361.9043811045999,380.8303900034291,6403.0943327773375]
[null,19908997,2023,"PLD003",0,0,{"$f":"F822*Assumptions!$E$24","v":0},464.46173891202301,3.4513654009775201,8.5691611828342005,485.93684952618298,464.46173891202301,497.9573761099947]
[null,19908997,2024,"PLD003",153.42998537662899,5537.0026881373697,{"$f":"F823*Assumptions!$E$24","v":5537.0026881373697},0,0,0,485.93684952618298,153.42998537662899,6022.939537663553]
[null,19908997,2025,"PLD003",178.085054897535,6426.7582719521097,{"$f":"F824*Assumptions!$E$24","v":6426.7582719521097},0,0,0,485.93684952618298,178.085054897535,6912.695121478293]
[null,19908997,2026,"PLD003",180.42538147667099,6511.2163035942503,{"$f":"F825*Assumptions!$E$24","v":6511.2163035942503},0,0,0,485.93684952618298,180.42538147667099,6997.1531531204337]
[null,19908997,2027,"PLD003",186.42582752748501,6727.7612366581798,{"$f":"F826*Assumptions!$E$24","v":6727.7612366581798},0,0,0,485.93684952618298,186.42582752748501,7213.6980861843631]
[null,19908997,2028,"PLD003",185.82112509454501,6705.9386510110899,{"$f":"F827*Assumptions!$E$24","v":6705.9386510110899},0,0,0,485.93684952618298,185.82112509454501,7191.8755005372732]
[null,19908997,2029,"PLD003",181.846082049909,6562.4867438132997,{"$f":"F828*Assumptions!$E$24","v":6562.4867438132997},0,0,0,485.93684952618298,181.846082049909,7048.423593339483]
[null,19908997,2030,"PLD003",167.90622183960801,6059.4231264426098,{"$f":"F829*Assumptions!$E$24","v":6059.4231264426098},0,0,0,485.93684952618298,167.90622183960801,6545.3599759687932]
[null,19908997,2031,"PLD003",157.678088212847,5690.30881513649,{"$f":"F830*Assumptions!$E$24","v":5690.30881513649},0,0,0,485.93684952618298,157.678088212847,6176.2456646626733]
[null,19908997,2032,"PLD003",153.90658957353301,5554.2024467957199,{"$f":"F831*Assumptions!$E$24","v":5554.2024467957199},0,0,0,485.93684952618298,153.90658957353301,6040.1392963219032]
[null,19908997,2033,"PLD003",160.614272951538,5796.27025905561,{"$f":"F832*Assumptions!$E$24","v":5796.27025905561},0,0,0,485.93684952618298,160.614272951538,6282.2071085817934]
[null,19908997,2034,"PLD003",146.26726906234001,5278.5135838776796,{"$f":"F833*Assumptions!$E$24","v":5278.5135838776796},0,0,0,485.93684952618298,146.26726906234001,5764.4504334038629]
[null,19908997,2035,"PLD003",113.40553083888901,4092.5945965724,{"$f":"F834*Assumptions!$E$24","v":4092.5945965724},0,0,0,485.93684952618298,113.40553083888901,4578.5314460985828]
[null,19908997,2036,"PLD003",113.40553083888901,4092.5945965724,{"$f":"F835*Assumptions!$E$24","v":4092.5945965724},0,0,0,485.93684952618298,113.40553083888901,4578.5314460985828]
[null,19908997,2037,"PLD003",113.40553083888901,4092.5945965724,{"$f":"F836*Assumptions!$E$24","v":4092.5945965724},0,0,0,485.93684952618298,113.40553083888901,4578.5314460985828]
[null,19908997,2038,"PLD003",113.40553083888901,4092.5945965724,{"$f":"F837*Assumptions!$E$24","v":4092.5945965724},0,0,0,485.93684952618298,113.40553083888901,4578.5314460985828]
[null,19908997,2039,"PLD003",113.40553083888901,4092.5945965724,{"$f":"F838*Assumptions!$E$24","v":4092.5945965724},0,0,0,485.93684952618298,113.40553083888901,4578.5314460985828]
[null,19908997,2040,"PLD003",113.40553083888901,4092.5945965724,{"$f":"F839*Assumptions!$E$24","v":4092.5945965724},0,0,0,485.93684952618298,{"$f":"H839+E839","v":113.40553083888901},{"$f":"J839+I839+G839+K839","v":4578.5314460985828}]
[null,19908997,2041,"PLD003",113.40553083888901,4092.5945965724,{"$f":"F840*Assumptions!$E$24","v":4092.5945965724},0,0,0,485.93684952618298,113.40553083888901,4578.5314460985828]
[null,19908997,2042,"PLD003",113.40553083888901,4092.5945965724,{"$f":"F841*Assumptions!$E$24","v":4092.5945965724},0,0,0,485.93684952618298,113.40553083888901,4578.5314460985828]
[null,19908997,2043,"PLD003",113.40553083888901,4092.5945965724,{"$f":"F842*Assumptions!$E$24","v":4092.5945965724},0,0,0,485.93684952618298,113.40553083888901,4578.5314460985828]
[null,19908997,2044,"PLD003",113.40553083888901,4092.5945965724,{"$f":"F843*Assumptions!$E$24","v":4092.5945965724},0,0,0,485.93684952618298,113.40553083888901,4578.5314460985828]
[null,19908997,2045,"PLD003",113.40553083888901,4092.5945965724,{"$f":"F844*Assumptions!$E$24","v":4092.5945965724},0,0,0,485.93684952618298,113.40553083888901,4578.5314460985828]
[null,19908997,2046,"PLD003",113.40553083888901,4092.5945965724,{"$f":"F845*Assumptions!$E$24","v":4092.5945965724},0,0,0,485.93684952618298,113.40553083888901,4578.5314460985828]
[null,19909236,2023,"PLD003",4.1386231340770898,149.355208255549,{"$f":"F846*Assumptions!$E$24","v":149.355208255549},2991.2733873817801,15.498788465067699,35.176005815713303,1483.4572262644899,2995.4120105158572,1683.48722880082]
[null,19909236,2024,"PLD003",0,0,{"$f":"F847*Assumptions!$E$24","v":0},0,0,0,1483.4572262644899,0,1483.4572262644899]
[null,19909236,2025,"PLD003",0,0,{"$f":"F848*Assumptions!$E$24","v":0},0,0,0,1483.4572262644899,0,1483.4572262644899]
[null,19909236,2026,"PLD003",0,0,{"$f":"F849*Assumptions!$E$24","v":0},0,0,0,1483.4572262644899,0,1483.4572262644899]
[null,19909236,2027,"PLD003",0,0,{"$f":"F850*Assumptions!$E$24","v":0},0,0,0,1483.4572262644899,0,1483.4572262644899]
[null,19909236,2028,"PLD003",0,0,{"$f":"F851*Assumptions!$E$24","v":0},0,0,0,1483.4572262644899,0,1483.4572262644899]
[null,19909236,2029,"PLD003",0,0,{"$f":"F852*Assumptions!$E$24","v":0},0,0,0,1483.4572262644899,0,1483.4572262644899]
[null,19909236,2030,"PLD003",0,0,{"$f":"F853*Assumptions!$E$24","v":0},0,0,0,1483.4572262644899,0,1483.4572262644899]
[null,19909236,2031,"PLD003",0,0,{"$f":"F854*Assumptions!$E$24","v":0},0,0,0,1483.4572262644899,0,1483.4572262644899]
[null,19909236,2032,"PLD003",0,0,{"$f":"F855*Assumptions!$E$24","v":0},0,0,0,1483.4572262644899,0,1483.4572262644899]
[null,19909236,2033,"PLD003",3.0281775787661198,109.281294348212,{"$f":"F856*Assumptions!$E$24","v":109.281294348212},0,0,0,1483.4572262644899,3.0281775787661198,1592.7385206127019]
[null,19909236,2034,"PLD003",3.01243400825869,108.71313818234501,{"$f":"F857*Assumptions!$E$24","v":108.71313818234501},0,0,0,1483.4572262644899,3.01243400825869,1592.1703644468348]
[null,19909236,2035,"PLD003",0.121835834513443,4.3968285700895997,{"$f":"F858*Assumptions!$E$24","v":4.3968285700895997},0,0,0,1483.4572262644899,0.121835834513443,1487.8540548345795]
[null,19909236,2036,"PLD003",0.121835834513443,4.3968285700895997,{"$f":"F859*Assumptions!$E$24","v":4.3968285700895997},0,0,0,1483.4572262644899,0.121835834513443,1487.8540548345795]
[null,19909236,2037,"PLD003",0.121835834513443,4.3968285700895997,{"$f":"F860*Assumptions!$E$24","v":4.3968285700895997},0,0,0,1483.4572262644899,0.121835834513443,1487.8540548345795]
[null,19909236,2038,"PLD003",0.121835834513443,4.3968285700895997,{"$f":"F861*Assumptions!$E$24","v":4.3968285700895997},0,0,0,1483.4572262644899,0.121835834513443,1487.8540548345795]
[null,19909236,2039,"PLD003",0.121835834513443,4.3968285700895997,{"$f":"F862*Assumptions!$E$24","v":4.3968285700895997},0,0,0,1483.4572262644899,0.121835834513443,1487.8540548345795]
[null,19909236,2040,"PLD003",0.121835834513443,4.3968285700895997,{"$f":"F863*Assumptions!$E$24","v":4.3968285700895997},0,0,0,1483.4572262644899,0.121835834513443,1487.8540548345795]
[null,19909236,2041,"PLD003",0.121835834513443,4.3968285700895997,{"$f":"F864*Assumptions!$E$24","v":4.3968285700895997},0,0,0,1483.4572262644899,0.121835834513443,1487.8540548345795]
[null,19909236,2042,"PLD003",0.121835834513443,4.3968285700895997,{"$f":"F865*Assumptions!$E$24","v":4.3968285700895997},0,0,0,1483.4572262644899,0.121835834513443,1487.8540548345795]
[null,19909236,2043,"PLD003",0.121835834513443,4.3968285700895997,{"$f":"F866*Assumptions!$E$24","v":4.3968285700895997},0,0,0,1483.4572262644899,0.121835834513443,1487.8540548345795]
[null,19909236,2044,"PLD003",0.121835834513443,4.3968285700895997,{"$f":"F867*Assumptions!$E$24","v":4.3968285700895997},0,0,0,1483.4572262644899,0.121835834513443,1487.8540548345795]
[null,19909236,2045,"PLD003",0.121835834513443,4.3968285700895997,{"$f":"F868*Assumptions!$E$24","v":4.3968285700895997},0,0,0,1483.4572262644899,0.121835834513443,1487.8540548345795]
[null,19909236,2046,"PLD003",0.121835834513443,4.3968285700895997,{"$f":"F869*Assumptions!$E$24","v":4.3968285700895997},0,0,0,1483.4572262644899,0.121835834513443,1487.8540548345795]
[null,19909287,2023,"PLD003",0,0,{"$f":"F870*Assumptions!$E$24","v":0},4926.2843721353102,98.441734669154997,127.159056738134,1182.3891102279699,4926.2843721353102,1407.989901635259]
[null,19909287,2024,"PLD003",0,0,{"$f":"F871*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2025,"PLD003",0,0,{"$f":"F872*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2026,"PLD003",0,0,{"$f":"F873*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2027,"PLD003",0,0,{"$f":"F874*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2028,"PLD003",0,0,{"$f":"F875*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2029,"PLD003",0,0,{"$f":"F876*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2030,"PLD003",0,0,{"$f":"F877*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2031,"PLD003",0,0,{"$f":"F878*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2032,"PLD003",0,0,{"$f":"F879*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2033,"PLD003",0,0,{"$f":"F880*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2034,"PLD003",0,0,{"$f":"F881*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2035,"PLD003",0,0,{"$f":"F882*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2036,"PLD003",0,0,{"$f":"F883*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2037,"PLD003",0,0,{"$f":"F884*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2038,"PLD003",0,0,{"$f":"F885*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2039,"PLD003",0,0,{"$f":"F886*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2040,"PLD003",0,0,{"$f":"F887*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2041,"PLD003",0,0,{"$f":"F888*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2042,"PLD003",0,0,{"$f":"F889*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2043,"PLD003",0,0,{"$f":"F890*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2044,"PLD003",0,0,{"$f":"F891*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2045,"PLD003",0,0,{"$f":"F892*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19909287,2046,"PLD003",0,0,{"$f":"F893*Assumptions!$E$24","v":0},0,0,0,1182.3891102279699,0,1182.3891102279699]
[null,19910067,2023,"PLD003",0,0,{"$f":"F894*Assumptions!$E$24","v":0},6.7530075093094899,0,9.3277380974230106E-2,789.83854911548895,6.7530075093094899,789.93182649646315]
[null,19910067,2024,"PLD003",0,0,{"$f":"F895*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2025,"PLD003",0,0,{"$f":"F896*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2026,"PLD003",0,0,{"$f":"F897*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2027,"PLD003",0,0,{"$f":"F898*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2028,"PLD003",0,0,{"$f":"F899*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2029,"PLD003",0,0,{"$f":"F900*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2030,"PLD003",0,0,{"$f":"F901*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2031,"PLD003",0,0,{"$f":"F902*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2032,"PLD003",0,0,{"$f":"F903*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,{"$f":"H903+E903","v":0},{"$f":"J903+I903+G903+K903","v":789.83854911548895}]
[null,19910067,2033,"PLD003",0,0,{"$f":"F904*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2034,"PLD003",0,0,{"$f":"F905*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2035,"PLD003",0,0,{"$f":"F906*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2036,"PLD003",0,0,{"$f":"F907*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2037,"PLD003",0,0,{"$f":"F908*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2038,"PLD003",0,0,{"$f":"F909*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2039,"PLD003",0,0,{"$f":"F910*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2040,"PLD003",0,0,{"$f":"F911*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2041,"PLD003",0,0,{"$f":"F912*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2042,"PLD003",0,0,{"$f":"F913*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2043,"PLD003",0,0,{"$f":"F914*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2044,"PLD003",0,0,{"$f":"F915*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2045,"PLD003",0,0,{"$f":"F916*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19910067,2046,"PLD003",0,0,{"$f":"F917*Assumptions!$E$24","v":0},0,0,0,789.83854911548895,0,789.83854911548895]
[null,19912672,2023,"PLD006",0.63190398083518695,21.881527503857502,{"$f":"F918*Assumptions!$E$24","v":21.881527503857502},5.8459703178419096,9.3880625342291999E-3,3.3872951254486097E-2,4308.0296097473301,6.4778742986770963,4329.9543982649766]
[null,19912672,2024,"PLD006",0,0,{"$f":"F919*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2025,"PLD006",0,0,{"$f":"F920*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2026,"PLD006",0,0,{"$f":"F921*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2027,"PLD006",0,0,{"$f":"F922*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2028,"PLD006",0,0,{"$f":"F923*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2029,"PLD006",0,0,{"$f":"F924*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2030,"PLD006",0,0,{"$f":"F925*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2031,"PLD006",0,0,{"$f":"F926*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2032,"PLD006",0,0,{"$f":"F927*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2033,"PLD006",0,0,{"$f":"F928*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2034,"PLD006",0,0,{"$f":"F929*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2035,"PLD006",0,0,{"$f":"F930*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2036,"PLD006",0,0,{"$f":"F931*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2037,"PLD006",0,0,{"$f":"F932*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2038,"PLD006",0,0,{"$f":"F933*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2039,"PLD006",0,0,{"$f":"F934*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2040,"PLD006",0,0,{"$f":"F935*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2041,"PLD006",0,0,{"$f":"F936*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2042,"PLD006",0,0,{"$f":"F937*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2043,"PLD006",0,0,{"$f":"F938*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2044,"PLD006",0,0,{"$f":"F939*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2045,"PLD006",0,0,{"$f":"F940*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912672,2046,"PLD006",0,0,{"$f":"F941*Assumptions!$E$24","v":0},0,0,0,4308.0296097473301,0,4308.0296097473301]
[null,19912690,2023,"PLD006",4.4237793345269602E-5,1.6458660335103999E-3,{"$f":"F942*Assumptions!$E$24","v":1.6458660335103999E-3},24.221250247156298,0,0.29272872952703599,848.98524149371099,24.221294484949645,849.27961608927149]
[null,19912690,2024,"PLD006",0,0,{"$f":"F943*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2025,"PLD006",0,0,{"$f":"F944*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2026,"PLD006",0,0,{"$f":"F945*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2027,"PLD006",0,0,{"$f":"F946*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2028,"PLD006",0,0,{"$f":"F947*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2029,"PLD006",0,0,{"$f":"F948*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2030,"PLD006",0,0,{"$f":"F949*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2031,"PLD006",0,0,{"$f":"F950*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2032,"PLD006",0,0,{"$f":"F951*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2033,"PLD006",0,0,{"$f":"F952*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2034,"PLD006",0,0,{"$f":"F953*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2035,"PLD006",0,0,{"$f":"F954*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2036,"PLD006",0,0,{"$f":"F955*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2037,"PLD006",0,0,{"$f":"F956*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2038,"PLD006",0,0,{"$f":"F957*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2039,"PLD006",0,0,{"$f":"F958*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2040,"PLD006",0,0,{"$f":"F959*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2041,"PLD006",0,0,{"$f":"F960*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2042,"PLD006",0,0,{"$f":"F961*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2043,"PLD006",0,0,{"$f":"F962*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2044,"PLD006",0,0,{"$f":"F963*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2045,"PLD006",0,0,{"$f":"F964*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19912690,2046,"PLD006",0,0,{"$f":"F965*Assumptions!$E$24","v":0},0,0,0,848.98524149371099,0,848.98524149371099]
[null,19919777,2023,"CHM011",26.652474031968602,972.72801318220399,{"$f":"F966*Assumptions!$E$24","v":972.72801318220399},566.82303378429594,0.800427587280923,1.30126392750548,3771.0289385381998,593.47550781626455,4745.8586432351904]
[null,19919777,2024,"CHM011",0,0,{"$f":"F967*Assumptions!$E$24","v":0},0,0,0,3771.0289385381998,{"$f":"H967+E967","v":0},{"$f":"J967+I967+G967+K967","v":3771.0289385381998}]
[null,19919777,2025,"CHM011",0,0,{"$f":"F968*Assumptions!$E$24","v":0},0,0,0,3771.0289385381998,0,3771.0289385381998]
[null,19919777,2026,"CHM011",0,0,{"$f":"F969*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2027,"CHM011",0,0,{"$f":"F970*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2028,"CHM011",0,0,{"$f":"F971*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2029,"CHM011",0,0,{"$f":"F972*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2030,"CHM011",0,0,{"$f":"F973*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2031,"CHM011",0,0,{"$f":"F974*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2032,"CHM011",0,0,{"$f":"F975*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2033,"CHM011",0,0,{"$f":"F976*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2034,"CHM011",0,0,{"$f":"F977*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2035,"CHM011",0,0,{"$f":"F978*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2036,"CHM011",0,0,{"$f":"F979*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2037,"CHM011",0,0,{"$f":"F980*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2038,"CHM011",0,0,{"$f":"F981*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2039,"CHM011",0,0,{"$f":"F982*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2040,"CHM011",0,0,{"$f":"F983*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2041,"CHM011",0,0,{"$f":"F984*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2042,"CHM011",0,0,{"$f":"F985*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2043,"CHM011",0,0,{"$f":"F986*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2044,"CHM011",0,0,{"$f":"F987*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2045,"CHM011",0,0,{"$f":"F988*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919777,2046,"CHM011",0,0,{"$f":"F989*Assumptions!$E$24","v":0},2.3784641583260401E-2,3.7221349100639102E-4,1.2094090663109E-3,3771.0289385381998,2.3784641583260401E-2,3771.0305201607571]
[null,19919905,2023,"CHM011",20.173127523107802,725.05450397889797,{"$f":"F990*Assumptions!$E$24","v":725.05450397889797},2863.0334559581102,7.8265909579860704,13.432792701175099,8481.6041675014003,2883.2065834812179,9227.9180551394602]
[null,19919905,2024,"CHM011",1.5111503918062501,55.152040162503098,{"$f":"F991*Assumptions!$E$24","v":55.152040162503098},2607.8372082445098,7.7242129231092997,12.9925075799759,8481.6041675014003,2609.3483586363159,8557.4729281669879]
[null,19919905,2025,"CHM011",1.5111503918062501,55.152040162503098,{"$f":"F992*Assumptions!$E$24","v":55.152040162503098},2607.8372082445098,7.7242129231092997,12.9925075799759,8481.6041675014003,2609.3483586363159,8557.4729281669879]
[null,19919905,2026,"CHM011",0,0,{"$f":"F993*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2027,"CHM011",0,0,{"$f":"F994*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2028,"CHM011",0,0,{"$f":"F995*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2029,"CHM011",0,0,{"$f":"F996*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2030,"CHM011",0,0,{"$f":"F997*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2031,"CHM011",0,0,{"$f":"F998*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2032,"CHM011",0,0,{"$f":"F999*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2033,"CHM011",0,0,{"$f":"F1000*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2034,"CHM011",0,0,{"$f":"F1001*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2035,"CHM011",0,0,{"$f":"F1002*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2036,"CHM011",0,0,{"$f":"F1003*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2037,"CHM011",0,0,{"$f":"F1004*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2038,"CHM011",0,0,{"$f":"F1005*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2039,"CHM011",0,0,{"$f":"F1006*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2040,"CHM011",0,0,{"$f":"F1007*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2041,"CHM011",0,0,{"$f":"F1008*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2042,"CHM011",0,0,{"$f":"F1009*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2043,"CHM011",0,0,{"$f":"F1010*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2044,"CHM011",0,0,{"$f":"F1011*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2045,"CHM011",0,0,{"$f":"F1012*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19919905,2046,"CHM011",0,0,{"$f":"F1013*Assumptions!$E$24","v":0},0,0,0,8481.6041675014003,0,8481.6041675014003]
[null,19922723,2023,"NHL015",319.38440431153703,11391.0336094333,{"$f":"F1014*Assumptions!$E$24","v":11391.0336094333},341.63161701164199,7.4584585772340501,14.166337556754801,13959.1092644535,661.01602132317907,25371.767670020789]
[null,19922723,2024,"NHL015",0,0,{"$f":"F1015*Assumptions!$E$24","v":0},20.433164208885401,0,0,13959.1092644535,20.433164208885401,13959.1092644535]
[null,19922723,2025,"NHL015",0,0,{"$f":"F1016*Assumptions!$E$24","v":0},11.955559089044201,0,0.60849672507127694,13959.1092644535,11.955559089044201,13959.717761178572]
[null,19922723,2026,"NHL015",0,0,{"$f":"F1017*Assumptions!$E$24","v":0},12.037950048855,5.5490043759274597E-2,0.59710450217240896,13959.1092644535,12.037950048855,13959.761858999433]
[null,19922723,2027,"NHL015",0,0,{"$f":"F1018*Assumptions!$E$24","v":0},33.601556827614701,5.3923517741817598E-2,1.0149360016109601,13959.1092644535,33.601556827614701,13960.178123972853]
[null,19922723,2028,"NHL015",0,0,{"$f":"F1019*Assumptions!$E$24","v":0},48.559477507442502,7.8460223874579904E-2,1.44400302364175,13959.1092644535,48.559477507442502,13960.631727701017]
[null,19922723,2029,"NHL015",0,0,{"$f":"F1020*Assumptions!$E$24","v":0},81.733226723975903,0.12910529765082601,1.6999029148459801,13959.1092644535,81.733226723975903,13960.938272665997]
[null,19922723,2030,"NHL015",0,0,{"$f":"F1021*Assumptions!$E$24","v":0},126.536141208152,6.96149004534658E-2,2.9404703351373702,13959.1092644535,126.536141208152,13962.11934968909]
[null,19922723,2031,"NHL015",0,0,{"$f":"F1022*Assumptions!$E$24","v":0},206.14491233563899,3.49679435794732E-2,5.9810895667033401,13959.1092644535,206.14491233563899,13965.125321963784]
[null,19922723,2032,"NHL015",0,0,{"$f":"F1023*Assumptions!$E$24","v":0},269.53531934349201,0.53713375907443095,12.688983055016701,13959.1092644535,269.53531934349201,13972.33538126759]
[null,19922723,2033,"NHL015",0,0,{"$f":"F1024*Assumptions!$E$24","v":0},296.11328046930402,4.6412709130001999E-2,12.3163695159525,13959.1092644535,296.11328046930402,13971.472046678582]
[null,19922723,2034,"NHL015",0,0,{"$f":"F1025*Assumptions!$E$24","v":0},290.92867611691099,2.9620939468350498,14.115551051553499,13959.1092644535,290.92867611691099,13976.186909451888]
[null,19922723,2035,"NHL015",0.99511955373205996,28.584297838770699,{"$f":"F1026*Assumptions!$E$24","v":28.584297838770699},562.34386111593403,12.502499476256,22.948834046588502,13959.1092644535,563.33898066966606,14023.144895815116]
[null,19922723,2036,"NHL015",0.99511955373205996,28.584297838770699,{"$f":"F1027*Assumptions!$E$24","v":28.584297838770699},562.34386111593403,12.502499476256,22.948834046588502,13959.1092644535,563.33898066966606,14023.144895815116]
[null,19922723,2037,"NHL015",0.99511955373205996,28.584297838770699,{"$f":"F1028*Assumptions!$E$24","v":28.584297838770699},562.34386111593403,12.502499476256,22.948834046588502,13959.1092644535,563.33898066966606,14023.144895815116]
[null,19922723,2038,"NHL015",0.99511955373205996,28.584297838770699,{"$f":"F1029*Assumptions!$E$24","v":28.584297838770699},562.34386111593403,12.502499476256,22.948834046588502,13959.1092644535,563.33898066966606,14023.144895815116]
[null,19922723,2039,"NHL015",0.99511955373205996,28.584297838770699,{"$f":"F1030*Assumptions!$E$24","v":28.584297838770699},562.34386111593403,12.502499476256,22.948834046588502,13959.1092644535,563.33898066966606,14023.144895815116]
[null,19922723,2040,"NHL015",0.99511955373205996,28.584297838770699,{"$f":"F1031*Assumptions!$E$24","v":28.584297838770699},562.34386111593403,12.502499476256,22.948834046588502,13959.1092644535,{"$f":"H1031+E1031","v":563.33898066966606},{"$f":"J1031+I1031+G1031+K1031","v":14023.144895815116}]
[null,19922723,2041,"NHL015",0.99511955373205996,28.584297838770699,{"$f":"F1032*Assumptions!$E$24","v":28.584297838770699},562.34386111593403,12.502499476256,22.948834046588502,13959.1092644535,563.33898066966606,14023.144895815116]
[null,19922723,2042,"NHL015",0.99511955373205996,28.584297838770699,{"$f":"F1033*Assumptions!$E$24","v":28.584297838770699},562.34386111593403,12.502499476256,22.948834046588502,13959.1092644535,563.33898066966606,14023.144895815116]
[null,19922723,2043,"NHL015",0.99511955373205996,28.584297838770699,{"$f":"F1034*Assumptions!$E$24","v":28.584297838770699},562.34386111593403,12.502499476256,22.948834046588502,13959.1092644535,563.33898066966606,14023.144895815116]
[null,19922723,2044,"NHL015",0.99511955373205996,28.584297838770699,{"$f":"F1035*Assumptions!$E$24","v":28.584297838770699},562.34386111593403,12.502499476256,22.948834046588502,13959.1092644535,563.33898066966606,14023.144895815116]
[null,19922723,2045,"NHL015",0.99511955373205996,28.584297838770699,{"$f":"F1036*Assumptions!$E$24","v":28.584297838770699},562.34386111593403,12.502499476256,22.948834046588502,13959.1092644535,563.33898066966606,14023.144895815116]
[null,19922723,2046,"NHL015",0.99511955373205996,28.584297838770699,{"$f":"F1037*Assumptions!$E$24","v":28.584297838770699},562.34386111593403,12.502499476256,22.948834046588502,13959.1092644535,563.33898066966606,14023.144895815116]
[null,19923657,2023,"HSM004",147.22225930341,5373.1302998974797,{"$f":"F1038*Assumptions!$E$24","v":5373.1302998974797},135.10820650724901,0,0.165077212723058,3120.4720657776402,282.33046581065901,8493.7674428878436]
[null,19923657,2024,"HSM004",188.674057958746,6885.9851928605003,{"$f":"F1039*Assumptions!$E$24","v":6885.9851928605003},0,0,0,3120.4720657776402,188.674057958746,10006.45725863814]
[null,19923657,2025,"HSM004",137.59811399879399,5021.8805161247901,{"$f":"F1040*Assumptions!$E$24","v":5021.8805161247901},0,0,0,3120.4720657776402,137.59811399879399,8142.3525819024308]
[null,19923657,2026,"HSM004",41.120549435100997,1500.7653812921401,{"$f":"F1041*Assumptions!$E$24","v":1500.7653812921401},0,0,0,3120.4720657776402,41.120549435100997,4621.2374470697805]
[null,19923657,2027,"HSM004",13.104478967285001,478.27056408892702,{"$f":"F1042*Assumptions!$E$24","v":478.27056408892702},0,0,0,3120.4720657776402,13.104478967285001,3598.7426298665673]
[null,19923657,2028,"HSM004",6.6479707069264196,242.629158166911,{"$f":"F1043*Assumptions!$E$24","v":242.629158166911},4.6848775994706999,0,1.30235600478127E-2,3120.4720657776402,11.332848306397119,3363.114247504599]
[null,19923657,2029,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1044*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2030,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1045*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2031,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1046*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2032,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1047*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2033,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1048*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2034,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1049*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2035,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1050*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2036,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1051*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2037,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1052*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2038,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1053*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2039,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1054*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2040,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1055*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2041,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1056*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2042,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1057*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2043,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1058*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2044,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1059*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2045,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1060*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923657,2046,"HSM004",61.007115685090596,2226.5599193213602,{"$f":"F1061*Assumptions!$E$24","v":2226.5599193213602},47.024803549777999,0,6.03410902143127E-2,3120.4720657776402,108.0319192348686,5347.0923261892149]
[null,19923796,2023,"HSM004",235.52961851929001,8595.9439723867308,{"$f":"F1062*Assumptions!$E$24","v":8595.9439723867308},3614.9335728866199,12.838568611651301,36.562663613139399,9679.2222412880801,3850.46319140591,18324.5674458996]
[null,19923796,2024,"HSM004",1968.3806399544701,71839.446754272096,{"$f":"F1063*Assumptions!$E$24","v":71839.446754272096},0,0,0,9679.2222412880801,1968.3806399544701,81518.668995560176]
[null,19923796,2025,"HSM004",2061.4160733661001,75234.935375309404,{"$f":"F1064*Assumptions!$E$24","v":75234.935375309404},0,0,0,9679.2222412880801,2061.4160733661001,84914.157616597484]
[null,19923796,2026,"HSM004",2108.8782297187299,76967.1486398212,{"$f":"F1065*Assumptions!$E$24","v":76967.1486398212},0,0,0,9679.2222412880801,2108.8782297187299,86646.37088110928]
[null,19923796,2027,"HSM004",1923.4227779703899,70198.6320324478,{"$f":"F1066*Assumptions!$E$24","v":70198.6320324478},0,0,0,9679.2222412880801,1923.4227779703899,79877.85427373588]
[null,19923796,2028,"HSM004",1793.4297355358001,65454.311721198399,{"$f":"F1067*Assumptions!$E$24","v":65454.311721198399},0,0,0,9679.2222412880801,1793.4297355358001,75133.533962486486]
[null,19923796,2029,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1068*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2030,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1069*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2031,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1070*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2032,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1071*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2033,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1072*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2034,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1073*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2035,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1074*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2036,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1075*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2037,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1076*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2038,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1077*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2039,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1078*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2040,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1079*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2041,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1080*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2042,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1081*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2043,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1082*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2044,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1083*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2045,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1084*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19923796,2046,"HSM004",1705.4877611188899,62244.7176719829,{"$f":"F1085*Assumptions!$E$24","v":62244.7176719829},0,0,0,9679.2222412880801,1705.4877611188899,71923.93991327098]
[null,19924342,2023,"HSM004",254.603954996271,11426.393561589301,{"$f":"F1086*Assumptions!$E$24","v":11426.393561589301},2901.2590129750502,6.0425168888713596,13.306752108701099,50484.002439278302,3155.8629679713213,61929.745269865176]
[null,19924342,2024,"HSM004",100.852863238758,3680.79920701936,{"$f":"F1087*Assumptions!$E$24","v":3680.79920701936},196.87131582107901,0.68995362584606501,1.5755433238884999,50484.002439278302,297.72417905983701,54167.067143247397]
[null,19924342,2025,"HSM004",71.445451937988693,2607.5250061658498,{"$f":"F1088*Assumptions!$E$24","v":2607.5250061658498},196.87131582107901,0.68995362584606501,1.5755433238884999,50484.002439278302,268.31676775906772,53093.792942393884]
[null,19924342,2026,"HSM004",26.3924366670818,963.23750100700602,{"$f":"F1089*Assumptions!$E$24","v":963.23750100700602},14.4070315406469,0,1.9164103062770201E-2,50484.002439278302,40.799468207728701,51447.259104388373]
[null,19924342,2027,"HSM004",17.134747103841701,625.36215162268002,{"$f":"F1090*Assumptions!$E$24","v":625.36215162268002},168.65384124464501,3.5912373484291001E-2,0.289400681135763,50484.002439278302,185.78858834848671,51109.689903955601]
[null,19924342,2028,"HSM004",11.877906954447001,433.50470274180702,{"$f":"F1091*Assumptions!$E$24","v":433.50470274180702},1192.58094219487,0.95692404610494997,3.1755703789830201,50484.002439278302,1204.4588491493171,50921.639636445194]
[null,19924342,2029,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1092*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2030,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1093*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2031,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1094*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2032,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1095*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,{"$f":"H1095+E1095","v":1927.3504015018132},{"$f":"J1095+I1095+G1095+K1095","v":51034.738362620927}]
[null,19924342,2033,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1096*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2034,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1097*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2035,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1098*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2036,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1099*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2037,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1100*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2038,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1101*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2039,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1102*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2040,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1103*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2041,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1104*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2042,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1105*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2043,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1106*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2044,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1107*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2045,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1108*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924342,2046,"HSM004",14.9386575130232,545.21207392689905,{"$f":"F1109*Assumptions!$E$24","v":545.21207392689905},1912.41174398879,1.70201296115066,3.8218364545744099,50484.002439278302,1927.3504015018132,51034.738362620927]
[null,19924679,2023,"HSM002",93.508167026228307,3412.7418497296699,{"$f":"F1110*Assumptions!$E$24","v":3412.7418497296699},12845.659074545099,57.009596729723697,165.07740547806,9343.7719602957804,12939.167241571327,12978.600812233235]
[null,19924679,2024,"HSM002",2.5983463890499801,94.831133408032599,{"$f":"F1111*Assumptions!$E$24","v":94.831133408032599},1740.4542739979599,14.8394392097345,43.085983241090503,9343.7719602957804,1743.0526203870099,9496.5285161546381]
[null,19924679,2025,"HSM002",2.5983463890499801,94.831133408032599,{"$f":"F1112*Assumptions!$E$24","v":94.831133408032599},1740.4542739979599,14.8394392097345,43.085983241090503,9343.7719602957804,1743.0526203870099,9496.5285161546381]
[null,19924679,2026,"HSM002",12.857791209779601,469.26726886212202,{"$f":"F1113*Assumptions!$E$24","v":469.26726886212202},1377.20950085513,1.44819169724884,13.6362454410918,9343.7719602957804,1390.0672920649097,9828.1236662962438]
[null,19924679,2027,"HSM002",17.089408195309002,623.707429949789,{"$f":"F1114*Assumptions!$E$24","v":623.707429949789},2347.9464875848298,3.1967158057534402,9.8613456533268504,9343.7719602957804,2365.0358957801386,9980.5374517046494]
[null,19924679,2028,"HSM002",18.667386543760401,681.29847166293405,{"$f":"F1115*Assumptions!$E$24","v":681.29847166293405},6872.0458151212697,18.2893441769906,38.785818556435103,9343.7719602957804,6890.7132016650303,10082.14559469214]
[null,19924679,2029,"HSM002",14.263161960734401,520.55869857033395,{"$f":"F1116*Assumptions!$E$24","v":520.55869857033395},8168.5314264726803,18.465448282617199,39.464197725881597,9343.7719602957804,8182.7945884334149,9922.2603048746132]
[null,19924679,2030,"HSM002",235.490735363368,8594.6405897653603,{"$f":"F1117*Assumptions!$E$24","v":8594.6405897653603},16934.959309154499,40.232380027878399,93.162454154585106,9343.7719602957804,17170.450044517867,18071.807384243606]
[null,19924679,2031,"HSM002",184.645398636849,6738.9523217928299,{"$f":"F1118*Assumptions!$E$24","v":6738.9523217928299},21362.333528139399,89.151485201034603,181.75355437759799,9343.7719602957804,21546.97892677625,16353.629321667242]
[null,19924679,2032,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1119*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2033,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1120*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2034,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1121*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2035,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1122*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2036,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1123*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2037,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1124*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2038,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1125*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2039,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1126*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2040,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1127*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2041,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1128*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2042,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1129*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2043,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1130*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2044,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1131*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2045,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1132*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924679,2046,"HSM002",200.82569998688001,7329.4803292876204,{"$f":"F1133*Assumptions!$E$24","v":7329.4803292876204},26157.569416529601,129.977612705063,353.24110231375897,9343.7719602957804,26358.39511651648,17156.471004602223]
[null,19924741,2023,"HSM002",1.47656089891792,53.889636955435499,{"$f":"F1134*Assumptions!$E$24","v":53.889636955435499},3754.3899150789398,61.2610983231205,118.522071826638,2289.5923802751599,3755.8664759778576,2523.2651873803538]
[null,19924741,2024,"HSM002",0,0,{"$f":"F1135*Assumptions!$E$24","v":0},0,0,0,2289.5923802751599,0,2289.5923802751599]
[null,19924741,2025,"HSM002",0,0,{"$f":"F1136*Assumptions!$E$24","v":0},0,0,0,2289.5923802751599,0,2289.5923802751599]
[null,19924741,2026,"HSM002",4.1867472598361301E-2,1.52802563051803,{"$f":"F1137*Assumptions!$E$24","v":1.52802563051803},0,0,0,2289.5923802751599,4.1867472598361301E-2,2291.1204059056781]
[null,19924741,2027,"HSM002",0,0,{"$f":"F1138*Assumptions!$E$24","v":0},0,0,0,2289.5923802751599,0,2289.5923802751599]
[null,19924741,2028,"HSM002",0,0,{"$f":"F1139*Assumptions!$E$24","v":0},0,0,0,2289.5923802751599,0,2289.5923802751599]
[null,19924741,2029,"HSM002",0,0,{"$f":"F1140*Assumptions!$E$24","v":0},1.8364460085293199,0,1.0913267723178001E-3,2289.5923802751599,1.8364460085293199,2289.5934716019324]
[null,19924741,2030,"HSM002",1.0336710483563201,37.7256079096286,{"$f":"F1141*Assumptions!$E$24","v":37.7256079096286},92.246342952422296,5.7516226336542402E-2,8.6058098180408799E-2,2289.5923802751599,93.280014000778621,2327.4615625093056]
[null,19924741,2031,"HSM002",0.77983911423807395,28.4615736342034,{"$f":"F1142*Assumptions!$E$24","v":28.4615736342034},192.76320051894299,0.21452177065809999,0.47900287654905999,2289.5923802751599,193.54303963318108,2318.7474785565705]
[null,19924741,2032,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1143*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2033,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1144*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2034,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1145*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2035,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1146*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2036,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1147*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2037,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1148*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2038,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1149*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2039,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1150*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2040,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1151*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2041,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1152*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2042,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1153*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2043,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1154*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2044,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1155*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2045,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1156*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19924741,2046,"HSM002",1.0136366266382699,36.994417131253797,{"$f":"F1157*Assumptions!$E$24","v":36.994417131253797},277.13689770509899,0.57084508908111398,1.40576408064118,2289.5923802751599,278.15053433173728,2328.563406576136]
[null,19925177,2023,"HSM004",11.614340311380699,409.440739878687,{"$f":"F1158*Assumptions!$E$24","v":409.440739878687},7.9464602855612601,1.4893177009432999E-3,4.1402766973514298E-2,1426.46777638903,19.560800596941959,1835.9514083523914]
[null,19925177,2024,"HSM004",0,0,{"$f":"F1159*Assumptions!$E$24","v":0},300.59817353410398,1.0256374837697,3.5803698928582599,1426.46777638903,{"$f":"H1159+E1159","v":300.59817353410398},{"$f":"J1159+I1159+G1159+K1159","v":1431.0737837656579}]
[null,19925177,2025,"HSM004",0,0,{"$f":"F1160*Assumptions!$E$24","v":0},377.28233619028498,1.1902991450347999,4.2313438207911798,1426.46777638903,377.28233619028498,1431.8894193548558]
[null,19925177,2026,"HSM004",0,0,{"$f":"F1161*Assumptions!$E$24","v":0},616.791436349641,0.34502378038600301,2.76023957555087,1426.46777638903,616.791436349641,1429.5730397449668]
[null,19925177,2027,"HSM004",0,0,{"$f":"F1162*Assumptions!$E$24","v":0},941.55630653724495,1.4113576585752401,3.7136223992856201,1426.46777638903,941.55630653724495,1431.5927564468909]
[null,19925177,2028,"HSM004",0,0,{"$f":"F1163*Assumptions!$E$24","v":0},1507.92899114084,3.7648616143063798,7.7911864020531496,1426.46777638903,1507.92899114084,1438.0238244053894]
[null,19925177,2029,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1164*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2030,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1165*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2031,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1166*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2032,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1167*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2033,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1168*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2034,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1169*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2035,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1170*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2036,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1171*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2037,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1172*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2038,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1173*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2039,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1174*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2040,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1175*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2041,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1176*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2042,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1177*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2043,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1178*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2044,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1179*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2045,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1180*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19925177,2046,"HSM004",1.4056408854681299,51.301288733235701,{"$f":"F1181*Assumptions!$E$24","v":51.301288733235701},2187.9624187344202,6.3132771950797997,11.519516072169001,1426.46777638903,2189.3680596198883,1495.6018583895145]
[null,19926947,2023,"HSM004",9795.4823916712503,273838.14990186901,{"$f":"F1182*Assumptions!$E$24","v":273838.14990186901},38237.005608585503,258.62071356620601,797.70767192834001,8306.5536744356195,48032.488000256752,283201.03196179913]
[null,19926947,2024,"HSM004",0,0,{"$f":"F1183*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2025,"HSM004",0,0,{"$f":"F1184*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2026,"HSM004",0,0,{"$f":"F1185*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2027,"HSM004",0,0,{"$f":"F1186*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2028,"HSM004",0,0,{"$f":"F1187*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2029,"HSM004",0,0,{"$f":"F1188*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2030,"HSM004",0,0,{"$f":"F1189*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2031,"HSM004",0,0,{"$f":"F1190*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2032,"HSM004",0,0,{"$f":"F1191*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2033,"HSM004",0,0,{"$f":"F1192*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2034,"HSM004",0,0,{"$f":"F1193*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2035,"HSM004",0,0,{"$f":"F1194*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2036,"HSM004",0,0,{"$f":"F1195*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2037,"HSM004",0,0,{"$f":"F1196*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2038,"HSM004",0,0,{"$f":"F1197*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2039,"HSM004",0,0,{"$f":"F1198*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2040,"HSM004",0,0,{"$f":"F1199*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2041,"HSM004",0,0,{"$f":"F1200*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2042,"HSM004",0,0,{"$f":"F1201*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2043,"HSM004",0,0,{"$f":"F1202*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2044,"HSM004",0,0,{"$f":"F1203*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2045,"HSM004",0,0,{"$f":"F1204*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19926947,2046,"HSM004",0,0,{"$f":"F1205*Assumptions!$E$24","v":0},0,0,0,8306.5536744356195,0,8306.5536744356195]
[null,19927300,2023,"HSM004",7.4819356160378403,273.06614604768299,{"$f":"F1206*Assumptions!$E$24","v":273.06614604768299},1846.13093632696,4.1975793907866299,16.447200107574901,20948.664412425798,1853.6128719429978,21242.375337971844]
[null,19927300,2024,"HSM004",203.87618847989799,7440.8131686889001,{"$f":"F1207*Assumptions!$E$24","v":7440.8131686889001},0,0,0,20948.664412425798,203.87618847989799,28389.477581114697]
[null,19927300,2025,"HSM004",218.386328695526,7970.3857646893402,{"$f":"F1208*Assumptions!$E$24","v":7970.3857646893402},0,0,0,20948.664412425798,218.386328695526,28919.050177115139]
[null,19927300,2026,"HSM004",182.49344067708,6660.4129040957496,{"$f":"F1209*Assumptions!$E$24","v":6660.4129040957496},0,0,0,20948.664412425798,182.49344067708,27609.077316521547]
[null,19927300,2027,"HSM004",156.605916717112,5715.6030632688799,{"$f":"F1210*Assumptions!$E$24","v":5715.6030632688799},0,0,0,20948.664412425798,156.605916717112,26664.26747569468]
[null,19927300,2028,"HSM004",143.24844290719199,5228.0990160021302,{"$f":"F1211*Assumptions!$E$24","v":5228.0990160021302},0,0,0,20948.664412425798,143.24844290719199,26176.763428427927]
[null,19927300,2029,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1212*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2030,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1213*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2031,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1214*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2032,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1215*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2033,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1216*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2034,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1217*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2035,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1218*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2036,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1219*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2037,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1220*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2038,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1221*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2039,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1222*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2040,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1223*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,{"$f":"H1223+E1223","v":155.72496153680001},{"$f":"J1223+I1223+G1223+K1223","v":26632.115496811988}]
[null,19927300,2041,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1224*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2042,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1225*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2043,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1226*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2044,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1227*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2045,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1228*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927300,2046,"HSM004",155.72496153680001,5683.4510843861899,{"$f":"F1229*Assumptions!$E$24","v":5683.4510843861899},0,0,0,20948.664412425798,155.72496153680001,26632.115496811988]
[null,19927505,2023,"HSM004",203.75527969854301,7436.2556717042698,{"$f":"F1230*Assumptions!$E$24","v":7436.2556717042698},0,0,0,44107.502722562902,203.75527969854301,51543.75839426717]
[null,19927505,2024,"HSM004",316.543708447477,11552.8086523642,{"$f":"F1231*Assumptions!$E$24","v":11552.8086523642},0,0,0,44107.502722562902,316.543708447477,55660.3113749271]
[null,19927505,2025,"HSM004",412.040897989558,15038.1433097147,{"$f":"F1232*Assumptions!$E$24","v":15038.1433097147},0,0,0,44107.502722562902,412.040897989558,59145.646032277604]
[null,19927505,2026,"HSM004",436.38250301740601,15926.532172527301,{"$f":"F1233*Assumptions!$E$24","v":15926.532172527301},0,0,0,44107.502722562902,436.38250301740601,60034.034895090204]
[null,19927505,2027,"HSM004",479.69022041103199,17507.122021155599,{"$f":"F1234*Assumptions!$E$24","v":17507.122021155599},0,0,0,44107.502722562902,479.69022041103199,61614.624743718501]
[null,19927505,2028,"HSM004",380.36211220498302,13881.971379135401,{"$f":"F1235*Assumptions!$E$24","v":13881.971379135401},0,0,0,44107.502722562902,380.36211220498302,57989.474101698303]
[null,19927505,2029,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1236*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2030,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1237*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2031,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1238*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2032,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1239*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2033,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1240*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2034,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1241*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2035,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1242*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2036,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1243*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2037,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1244*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2038,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1245*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2039,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1246*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2040,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1247*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2041,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1248*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2042,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1249*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2043,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1250*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2044,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1251*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2045,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1252*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19927505,2046,"HSM004",333.737184914446,12180.314233397699,{"$f":"F1253*Assumptions!$E$24","v":12180.314233397699},0,0,0,44107.502722562902,333.737184914446,56287.816955960603]
[null,19929810,2023,"HSM006",22788.392490972401,793016.37100633502,{"$f":"F1254*Assumptions!$E$24","v":793016.37100633502},1919.6286114974801,24.108355457553099,60.298639046469297,41121.619651540001,24708.02110246988,834222.397652379]
[null,19929810,2024,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1255*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2025,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1256*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2026,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1257*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2027,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1258*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2028,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1259*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2029,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1260*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2030,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1261*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2031,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1262*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2032,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1263*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2033,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1264*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2034,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1265*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2035,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1266*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2036,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1267*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2037,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1268*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2038,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1269*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2039,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1270*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2040,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1271*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2041,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1272*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2042,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1273*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2043,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1274*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2044,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1275*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2045,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1276*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929810,2046,"HSM006",4604.6879787282996,168056.03050207699,{"$f":"F1277*Assumptions!$E$24","v":168056.03050207699},0,0,0,41121.619651540001,4604.6879787282996,209177.650153617]
[null,19929872,2023,"HSM006",1.2049714801766001,43.977512648450798,{"$f":"F1278*Assumptions!$E$24","v":43.977512648450798},0,0,0,14323.012298852,1.2049714801766001,14366.989811500451]
[null,19929872,2024,"HSM006",0,0,{"$f":"F1279*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2025,"HSM006",0,0,{"$f":"F1280*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2026,"HSM006",0,0,{"$f":"F1281*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2027,"HSM006",0,0,{"$f":"F1282*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2028,"HSM006",0,0,{"$f":"F1283*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2029,"HSM006",0,0,{"$f":"F1284*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2030,"HSM006",0,0,{"$f":"F1285*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2031,"HSM006",0,0,{"$f":"F1286*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2032,"HSM006",0,0,{"$f":"F1287*Assumptions!$E$24","v":0},0,0,0,14323.012298852,{"$f":"H1287+E1287","v":0},{"$f":"J1287+I1287+G1287+K1287","v":14323.012298852}]
[null,19929872,2033,"HSM006",0,0,{"$f":"F1288*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2034,"HSM006",0,0,{"$f":"F1289*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2035,"HSM006",0,0,{"$f":"F1290*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2036,"HSM006",0,0,{"$f":"F1291*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2037,"HSM006",0,0,{"$f":"F1292*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2038,"HSM006",0,0,{"$f":"F1293*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2039,"HSM006",0,0,{"$f":"F1294*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2040,"HSM006",0,0,{"$f":"F1295*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2041,"HSM006",0,0,{"$f":"F1296*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2042,"HSM006",0,0,{"$f":"F1297*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2043,"HSM006",0,0,{"$f":"F1298*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2044,"HSM006",0,0,{"$f":"F1299*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2045,"HSM006",0,0,{"$f":"F1300*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19929872,2046,"HSM006",0,0,{"$f":"F1301*Assumptions!$E$24","v":0},0,0,0,14323.012298852,0,14323.012298852]
[null,19930894,2023,"HSM002",0,0,{"$f":"F1302*Assumptions!$E$24","v":0},1014.82253634876,3.65788013057765,10.244414822703201,3813.1498755041698,1014.82253634876,3827.0521704574508]
[null,19930894,2024,"HSM002",0,0,{"$f":"F1303*Assumptions!$E$24","v":0},0,0,0,3813.1498755041698,0,3813.1498755041698]
[null,19930894,2025,"HSM002",0,0,{"$f":"F1304*Assumptions!$E$24","v":0},0,0,0,3813.1498755041698,0,3813.1498755041698]
[null,19930894,2026,"HSM002",0,0,{"$f":"F1305*Assumptions!$E$24","v":0},0,0,0,3813.1498755041698,0,3813.1498755041698]
[null,19930894,2027,"HSM002",0,0,{"$f":"F1306*Assumptions!$E$24","v":0},0,0,0,3813.1498755041698,0,3813.1498755041698]
[null,19930894,2028,"HSM002",0,0,{"$f":"F1307*Assumptions!$E$24","v":0},8.1472077026484104,0,0.127127272332522,3813.1498755041698,8.1472077026484104,3813.2770027765023]
[null,19930894,2029,"HSM002",0,0,{"$f":"F1308*Assumptions!$E$24","v":0},32.278453935445,0,0.19202250405969701,3813.1498755041698,32.278453935445,3813.3418980082297]
[null,19930894,2030,"HSM002",0,0,{"$f":"F1309*Assumptions!$E$24","v":0},95.690580288418303,4.075307429155E-2,0.218020367005125,3813.1498755041698,95.690580288418303,3813.4086489454667]
[null,19930894,2031,"HSM002",0,0,{"$f":"F1310*Assumptions!$E$24","v":0},330.66813369145098,0.27073632120198698,1.0836438540978699,3813.1498755041698,330.66813369145098,3814.5042556794697]
[null,19930894,2032,"HSM002",0,0,{"$f":"F1311*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2033,"HSM002",0,0,{"$f":"F1312*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2034,"HSM002",0,0,{"$f":"F1313*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2035,"HSM002",0,0,{"$f":"F1314*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2036,"HSM002",0,0,{"$f":"F1315*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2037,"HSM002",0,0,{"$f":"F1316*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2038,"HSM002",0,0,{"$f":"F1317*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2039,"HSM002",0,0,{"$f":"F1318*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2040,"HSM002",0,0,{"$f":"F1319*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2041,"HSM002",0,0,{"$f":"F1320*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2042,"HSM002",0,0,{"$f":"F1321*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2043,"HSM002",0,0,{"$f":"F1322*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2044,"HSM002",0,0,{"$f":"F1323*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2045,"HSM002",0,0,{"$f":"F1324*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19930894,2046,"HSM002",0,0,{"$f":"F1325*Assumptions!$E$24","v":0},2010.4530267933401,7.1143379512015397,19.990542152347199,3813.1498755041698,2010.4530267933401,3840.2547556077184]
[null,19931033,2023,"HSM001",17.411341074305199,616.39029310803903,{"$f":"F1326*Assumptions!$E$24","v":616.39029310803903},832.42200080078806,19.132588573833299,40.694024109146,15046.9414182522,849.83334187509331,15723.158324043217]
[null,19931033,2024,"HSM001",0,0,{"$f":"F1327*Assumptions!$E$24","v":0},682.40867456198805,13.2778905856685,26.2853272493962,15046.9414182522,682.40867456198805,15086.504636087264]
[null,19931033,2025,"HSM001",0,0,{"$f":"F1328*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2026,"HSM001",0,0,{"$f":"F1329*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2027,"HSM001",0,0,{"$f":"F1330*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2028,"HSM001",0,0,{"$f":"F1331*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2029,"HSM001",0,0,{"$f":"F1332*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2030,"HSM001",0,0,{"$f":"F1333*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2031,"HSM001",0,0,{"$f":"F1334*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2032,"HSM001",0,0,{"$f":"F1335*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2033,"HSM001",0,0,{"$f":"F1336*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2034,"HSM001",0,0,{"$f":"F1337*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2035,"HSM001",0,0,{"$f":"F1338*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2036,"HSM001",0,0,{"$f":"F1339*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2037,"HSM001",0,0,{"$f":"F1340*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2038,"HSM001",0,0,{"$f":"F1341*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2039,"HSM001",0,0,{"$f":"F1342*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2040,"HSM001",0,0,{"$f":"F1343*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2041,"HSM001",0,0,{"$f":"F1344*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2042,"HSM001",0,0,{"$f":"F1345*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2043,"HSM001",0,0,{"$f":"F1346*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2044,"HSM001",0,0,{"$f":"F1347*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2045,"HSM001",0,0,{"$f":"F1348*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931033,2046,"HSM001",0,0,{"$f":"F1349*Assumptions!$E$24","v":0},751.59510666679705,19.2256374462645,42.259596693128003,15046.9414182522,751.59510666679705,15108.426652391592]
[null,19931696,2023,"HSM003",88.522930187100599,3230.7970321509702,{"$f":"F1350*Assumptions!$E$24","v":3230.7970321509702},0,0,0,3636.1008617913699,88.522930187100599,6866.8978939423396]
[null,19931696,2024,"HSM003",0,0,{"$f":"F1351*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,{"$f":"H1351+E1351","v":0},{"$f":"J1351+I1351+G1351+K1351","v":3636.1008617913699}]
[null,19931696,2025,"HSM003",0,0,{"$f":"F1352*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2026,"HSM003",0,0,{"$f":"F1353*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2027,"HSM003",0,0,{"$f":"F1354*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2028,"HSM003",0,0,{"$f":"F1355*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2029,"HSM003",0,0,{"$f":"F1356*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2030,"HSM003",0,0,{"$f":"F1357*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2031,"HSM003",0,0,{"$f":"F1358*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2032,"HSM003",0,0,{"$f":"F1359*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2033,"HSM003",0,0,{"$f":"F1360*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2034,"HSM003",0,0,{"$f":"F1361*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2035,"HSM003",0,0,{"$f":"F1362*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2036,"HSM003",0,0,{"$f":"F1363*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2037,"HSM003",0,0,{"$f":"F1364*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2038,"HSM003",0,0,{"$f":"F1365*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2039,"HSM003",0,0,{"$f":"F1366*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2040,"HSM003",0,0,{"$f":"F1367*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2041,"HSM003",0,0,{"$f":"F1368*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2042,"HSM003",0,0,{"$f":"F1369*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2043,"HSM003",0,0,{"$f":"F1370*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2044,"HSM003",0,0,{"$f":"F1371*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2045,"HSM003",0,0,{"$f":"F1372*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931696,2046,"HSM003",0,0,{"$f":"F1373*Assumptions!$E$24","v":0},0,0,0,3636.1008617913699,0,3636.1008617913699]
[null,19931835,2023,"OYN001",7.2673757841656004,251.654187859221,{"$f":"F1374*Assumptions!$E$24","v":251.654187859221},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2368.8251022763156,9520.3000931641145]
[null,19931835,2024,"OYN001",0,0,{"$f":"F1375*Assumptions!$E$24","v":0},0,0,0,9237.2129893157198,0,9237.2129893157198]
[null,19931835,2025,"OYN001",0,0,{"$f":"F1376*Assumptions!$E$24","v":0},0,0,0,9237.2129893157198,0,9237.2129893157198]
[null,19931835,2026,"OYN001",0,0,{"$f":"F1377*Assumptions!$E$24","v":0},0,0,0,9237.2129893157198,0,9237.2129893157198]
[null,19931835,2027,"OYN001",0,0,{"$f":"F1378*Assumptions!$E$24","v":0},927.38913357628496,3.2223712378092602,6.4749899214120896,9237.2129893157198,927.38913357628496,9246.9103504749419]
[null,19931835,2028,"OYN001",0,0,{"$f":"F1379*Assumptions!$E$24","v":0},1582.94232277842,9.1348136377793701,11.770756958301501,9237.2129893157198,1582.94232277842,9258.1185599117998]
[null,19931835,2029,"OYN001",0,0,{"$f":"F1380*Assumptions!$E$24","v":0},2115.2135679234302,8.0072478578872701,14.4298144592317,9237.2129893157198,2115.2135679234302,9259.6500516328397]
[null,19931835,2030,"OYN001",0,0,{"$f":"F1381*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2031,"OYN001",0,0,{"$f":"F1382*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2032,"OYN001",0,0,{"$f":"F1383*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2033,"OYN001",0,0,{"$f":"F1384*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2034,"OYN001",0,0,{"$f":"F1385*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2035,"OYN001",0,0,{"$f":"F1386*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2036,"OYN001",0,0,{"$f":"F1387*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2037,"OYN001",0,0,{"$f":"F1388*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2038,"OYN001",0,0,{"$f":"F1389*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2039,"OYN001",0,0,{"$f":"F1390*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2040,"OYN001",0,0,{"$f":"F1391*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2041,"OYN001",0,0,{"$f":"F1392*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2042,"OYN001",0,0,{"$f":"F1393*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2043,"OYN001",0,0,{"$f":"F1394*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2044,"OYN001",0,0,{"$f":"F1395*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2045,"OYN001",0,0,{"$f":"F1396*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19931835,2046,"OYN001",0,0,{"$f":"F1397*Assumptions!$E$24","v":0},2361.5577264921499,11.796118967873101,19.636797021299699,9237.2129893157198,2361.5577264921499,9268.6459053048929]
[null,19933363,2023,"NHL015",8024.2281062490301,290425.12323657301,{"$f":"F1398*Assumptions!$E$24","v":290425.12323657301},8413.7567886021006,72.510183012989799,146.68986848087201,22139.458992978001,16437.984894851132,312783.78228104487]
[null,19933363,2024,"NHL015",32.902655573268703,945.11187431257895,{"$f":"F1399*Assumptions!$E$24","v":945.11187431257895},0,0,0,22139.458992978001,32.902655573268703,23084.570867290582]
[null,19933363,2025,"NHL015",33.162489878064797,952.57548120198703,{"$f":"F1400*Assumptions!$E$24","v":952.57548120198703},0,0,0,22139.458992978001,33.162489878064797,23092.034474179989]
[null,19933363,2026,"NHL015",33.029040893883398,948.74222770413905,{"$f":"F1401*Assumptions!$E$24","v":948.74222770413905},0,0,0,22139.458992978001,33.029040893883398,23088.201220682142]
[null,19933363,2027,"NHL015",32.8305407480931,943.04041301561097,{"$f":"F1402*Assumptions!$E$24","v":943.04041301561097},0,0,0,22139.458992978001,32.8305407480931,23082.499405993611]
[null,19933363,2028,"NHL015",51.257432089868203,1472.34339814998,{"$f":"F1403*Assumptions!$E$24","v":1472.34339814998},0,0,0,22139.458992978001,51.257432089868203,23611.802391127982]
[null,19933363,2029,"NHL015",35.312733701679797,1014.34013013254,{"$f":"F1404*Assumptions!$E$24","v":1014.34013013254},0,0,0,22139.458992978001,35.312733701679797,23153.799123110541]
[null,19933363,2030,"NHL015",34.416571945383602,988.59834417565003,{"$f":"F1405*Assumptions!$E$24","v":988.59834417565003},0,0,0,22139.458992978001,34.416571945383602,23128.057337153652]
[null,19933363,2031,"NHL015",3.56781670626743,102.483701564917,{"$f":"F1406*Assumptions!$E$24","v":102.483701564917},0,0,0,22139.458992978001,3.56781670626743,22241.942694542919]
[null,19933363,2032,"NHL015",0.39398832481005602,11.317112179268101,{"$f":"F1407*Assumptions!$E$24","v":11.317112179268101},0,0,0,22139.458992978001,0.39398832481005602,22150.776105157271]
[null,19933363,2033,"NHL015",6.3375679821122397E-2,1.8204338372686599,{"$f":"F1408*Assumptions!$E$24","v":1.8204338372686599},9.4248144533534397,0,0.36300391262610798,22139.458992978001,9.4881901331745624,22141.642430727898]
[null,19933363,2034,"NHL015",0,0,{"$f":"F1409*Assumptions!$E$24","v":0},13.022831657151601,4.6513383557462797E-2,0.63221988534103901,22139.458992978001,13.022831657151601,22140.1377262469]
[null,19933363,2035,"NHL015",151.126164017441,4341.0214052216197,{"$f":"F1410*Assumptions!$E$24","v":4341.0214052216197},29.348725906390701,0.85185396628165899,1.1535525374553099,22139.458992978001,180.47488992383171,26482.485804703356]
[null,19933363,2036,"NHL015",151.126164017441,4341.0214052216197,{"$f":"F1411*Assumptions!$E$24","v":4341.0214052216197},29.348725906390701,0.85185396628165899,1.1535525374553099,22139.458992978001,180.47488992383171,26482.485804703356]
[null,19933363,2037,"NHL015",151.126164017441,4341.0214052216197,{"$f":"F1412*Assumptions!$E$24","v":4341.0214052216197},29.348725906390701,0.85185396628165899,1.1535525374553099,22139.458992978001,180.47488992383171,26482.485804703356]
[null,19933363,2038,"NHL015",151.126164017441,4341.0214052216197,{"$f":"F1413*Assumptions!$E$24","v":4341.0214052216197},29.348725906390701,0.85185396628165899,1.1535525374553099,22139.458992978001,180.47488992383171,26482.485804703356]
[null,19933363,2039,"NHL015",151.126164017441,4341.0214052216197,{"$f":"F1414*Assumptions!$E$24","v":4341.0214052216197},29.348725906390701,0.85185396628165899,1.1535525374553099,22139.458992978001,180.47488992383171,26482.485804703356]
[null,19933363,2040,"NHL015",151.126164017441,4341.0214052216197,{"$f":"F1415*Assumptions!$E$24","v":4341.0214052216197},29.348725906390701,0.85185396628165899,1.1535525374553099,22139.458992978001,{"$f":"H1415+E1415","v":180.47488992383171},{"$f":"J1415+I1415+G1415+K1415","v":26482.485804703356}]
[null,19933363,2041,"NHL015",151.126164017441,4341.0214052216197,{"$f":"F1416*Assumptions!$E$24","v":4341.0214052216197},29.348725906390701,0.85185396628165899,1.1535525374553099,22139.458992978001,180.47488992383171,26482.485804703356]
[null,19933363,2042,"NHL015",151.126164017441,4341.0214052216197,{"$f":"F1417*Assumptions!$E$24","v":4341.0214052216197},29.348725906390701,0.85185396628165899,1.1535525374553099,22139.458992978001,180.47488992383171,26482.485804703356]
[null,19933363,2043,"NHL015",151.126164017441,4341.0214052216197,{"$f":"F1418*Assumptions!$E$24","v":4341.0214052216197},29.348725906390701,0.85185396628165899,1.1535525374553099,22139.458992978001,180.47488992383171,26482.485804703356]
[null,19933363,2044,"NHL015",151.126164017441,4341.0214052216197,{"$f":"F1419*Assumptions!$E$24","v":4341.0214052216197},29.348725906390701,0.85185396628165899,1.1535525374553099,22139.458992978001,180.47488992383171,26482.485804703356]
[null,19933363,2045,"NHL015",151.126164017441,4341.0214052216197,{"$f":"F1420*Assumptions!$E$24","v":4341.0214052216197},29.348725906390701,0.85185396628165899,1.1535525374553099,22139.458992978001,180.47488992383171,26482.485804703356]
[null,19933363,2046,"NHL015",151.126164017441,4341.0214052216197,{"$f":"F1421*Assumptions!$E$24","v":4341.0214052216197},29.348725906390701,0.85185396628165899,1.1535525374553099,22139.458992978001,180.47488992383171,26482.485804703356]
[null,19933414,2023,"NHL015",21.589385496460501,733.84219277088903,{"$f":"F1422*Assumptions!$E$24","v":733.84219277088903},1007.71662453582,20.280091094790102,41.526357467426301,9820.8177057093908,1029.3060100322805,10616.466347042497]
[null,19933414,2024,"NHL015",5.9756506616029499E-2,1.7164749466645199,{"$f":"F1423*Assumptions!$E$24","v":1.7164749466645199},306.31467032574602,6.1972685757616803,12.675680949712,9820.8177057093908,306.37442683236208,9841.4071301815293]
[null,19933414,2025,"NHL015",5.9756506616029499E-2,1.7164749466645199,{"$f":"F1424*Assumptions!$E$24","v":1.7164749466645199},306.31467032574602,6.1972685757616803,12.675680949712,9820.8177057093908,306.37442683236208,9841.4071301815293]
[null,19933414,2026,"NHL015",5.9756506616029499E-2,1.7164749466645199,{"$f":"F1425*Assumptions!$E$24","v":1.7164749466645199},306.31467032574602,6.1972685757616803,12.675680949712,9820.8177057093908,306.37442683236208,9841.4071301815293]
[null,19933414,2027,"NHL015",5.9756506616029499E-2,1.7164749466645199,{"$f":"F1426*Assumptions!$E$24","v":1.7164749466645199},307.53098164988199,6.1972685757616803,12.6998082749865,9820.8177057093908,307.59073815649805,9841.4312575068034]
[null,19933414,2028,"NHL015",8.0297153550079395E-2,2.3064944750336802,{"$f":"F1427*Assumptions!$E$24","v":2.3064944750336802},159.362132859886,3.0828983354903601,6.4766591961762803,9820.8177057093908,159.44243001343608,9832.6837577160913]
[null,19933414,2029,"NHL015",4.9960411888138899E-2,1.4350871593291401,{"$f":"F1428*Assumptions!$E$24","v":1.4350871593291401},190.82470871595501,3.0828983354903601,6.9394442170666704,9820.8177057093908,190.87466912784316,9832.2751354212778]
[null,19933414,2030,"NHL015",4.9960411888138899E-2,1.4350871593291401,{"$f":"F1429*Assumptions!$E$24","v":1.4350871593291401},218.37723371764801,3.0828983354903601,7.5097844857164704,9820.8177057093908,218.42719412953616,9832.8454756899264]
[null,19933414,2031,"NHL015",0,0,{"$f":"F1430*Assumptions!$E$24","v":0},265.71493079638202,0.115484794524122,6.6908556593707402,9820.8177057093908,265.71493079638202,9827.624046163286]
[null,19933414,2032,"NHL015",0,0,{"$f":"F1431*Assumptions!$E$24","v":0},343.83923680134598,0.74310984638594202,15.683718018794499,9820.8177057093908,343.83923680134598,9837.2445335745706]
[null,19933414,2033,"NHL015",0,0,{"$f":"F1432*Assumptions!$E$24","v":0},705.46292009006697,0.53691718355205498,28.064922088753999,9820.8177057093908,705.46292009006697,9849.4195449816962]
[null,19933414,2034,"NHL015",0,0,{"$f":"F1433*Assumptions!$E$24","v":0},895.36644295655003,9.8014966086327693,41.756307517595701,9820.8177057093908,895.36644295655003,9872.3755098356196]
[null,19933414,2035,"NHL015",4.5844598001068002,131.686252033399,{"$f":"F1434*Assumptions!$E$24","v":131.686252033399},1310.67896430003,26.491364282696399,54.246692745616002,9820.8177057093908,1315.2634241001367,10033.242014771102]
[null,19933414,2036,"NHL015",4.5844598001068002,131.686252033399,{"$f":"F1435*Assumptions!$E$24","v":131.686252033399},1310.67896430003,26.491364282696399,54.246692745616002,9820.8177057093908,1315.2634241001367,10033.242014771102]
[null,19933414,2037,"NHL015",4.5844598001068002,131.686252033399,{"$f":"F1436*Assumptions!$E$24","v":131.686252033399},1310.67896430003,26.491364282696399,54.246692745616002,9820.8177057093908,1315.2634241001367,10033.242014771102]
[null,19933414,2038,"NHL015",4.5844598001068002,131.686252033399,{"$f":"F1437*Assumptions!$E$24","v":131.686252033399},1310.67896430003,26.491364282696399,54.246692745616002,9820.8177057093908,1315.2634241001367,10033.242014771102]
[null,19933414,2039,"NHL015",4.5844598001068002,131.686252033399,{"$f":"F1438*Assumptions!$E$24","v":131.686252033399},1310.67896430003,26.491364282696399,54.246692745616002,9820.8177057093908,1315.2634241001367,10033.242014771102]
[null,19933414,2040,"NHL015",4.5844598001068002,131.686252033399,{"$f":"F1439*Assumptions!$E$24","v":131.686252033399},1310.67896430003,26.491364282696399,54.246692745616002,9820.8177057093908,1315.2634241001367,10033.242014771102]
[null,19933414,2041,"NHL015",4.5844598001068002,131.686252033399,{"$f":"F1440*Assumptions!$E$24","v":131.686252033399},1310.67896430003,26.491364282696399,54.246692745616002,9820.8177057093908,1315.2634241001367,10033.242014771102]
[null,19933414,2042,"NHL015",4.5844598001068002,131.686252033399,{"$f":"F1441*Assumptions!$E$24","v":131.686252033399},1310.67896430003,26.491364282696399,54.246692745616002,9820.8177057093908,1315.2634241001367,10033.242014771102]
[null,19933414,2043,"NHL015",4.5844598001068002,131.686252033399,{"$f":"F1442*Assumptions!$E$24","v":131.686252033399},1310.67896430003,26.491364282696399,54.246692745616002,9820.8177057093908,1315.2634241001367,10033.242014771102]
[null,19933414,2044,"NHL015",4.5844598001068002,131.686252033399,{"$f":"F1443*Assumptions!$E$24","v":131.686252033399},1310.67896430003,26.491364282696399,54.246692745616002,9820.8177057093908,1315.2634241001367,10033.242014771102]
[null,19933414,2045,"NHL015",4.5844598001068002,131.686252033399,{"$f":"F1444*Assumptions!$E$24","v":131.686252033399},1310.67896430003,26.491364282696399,54.246692745616002,9820.8177057093908,1315.2634241001367,10033.242014771102]
[null,19933414,2046,"NHL015",4.5844598001068002,131.686252033399,{"$f":"F1445*Assumptions!$E$24","v":131.686252033399},1310.67896430003,26.491364282696399,54.246692745616002,9820.8177057093908,1315.2634241001367,10033.242014771102]
[null,19933685,2023,"NHL015",104.731478204821,3008.3578951634299,{"$f":"F1446*Assumptions!$E$24","v":3008.3578951634299},1569.3394175239901,40.571924562807403,70.014759294497296,17804.343795269098,1674.0708957288111,20923.288374289834]
[null,19933685,2024,"NHL015",1.17136884497824E-2,0.33646968164119101,{"$f":"F1447*Assumptions!$E$24","v":0.33646968164119101},475.02325171904403,0,0,17804.343795269098,475.03496540749381,17804.680264950741]
[null,19933685,2025,"NHL015",0,0,{"$f":"F1448*Assumptions!$E$24","v":0},321.64538909051703,1.6196103631029,16.995210787906402,17804.343795269098,321.64538909051703,17822.958616420106]
[null,19933685,2026,"NHL015",0,0,{"$f":"F1449*Assumptions!$E$24","v":0},398.580869283472,2.0482500571086302,19.293876348151901,17804.343795269098,398.580869283472,17825.685921674358]
[null,19933685,2027,"NHL015",0,0,{"$f":"F1450*Assumptions!$E$24","v":0},509.09607855435701,1.7070122389715101,17.6892208306976,17804.343795269098,509.09607855435701,17823.740028338769]
[null,19933685,2028,"NHL015",2.4297930467183302,69.794556717827007,{"$f":"F1451*Assumptions!$E$24","v":69.794556717827007},566.71623673385295,0.60663058318055296,18.456837846916599,17804.343795269098,569.14602978057133,17893.201820417024]
[null,19933685,2029,"NHL015",0.90340529602090702,25.949852913389201,{"$f":"F1452*Assumptions!$E$24","v":25.949852913389201},636.10471279331205,5.3327525204411197,17.398155919755101,17804.343795269098,637.00811808933292,17853.024556622684]
[null,19933685,2030,"NHL015",0,0,{"$f":"F1453*Assumptions!$E$24","v":0},993.36248987280999,1.8394456243446,26.165339145339999,17804.343795269098,993.36248987280999,17832.348580038783]
[null,19933685,2031,"NHL015",0,0,{"$f":"F1454*Assumptions!$E$24","v":0},1293.56258521521,0.96340462521966497,41.174547445451097,17804.343795269098,1293.56258521521,17846.481747339771]
[null,19933685,2032,"NHL015",0,0,{"$f":"F1455*Assumptions!$E$24","v":0},1225.10546424723,3.2244176645533398,60.695507484005198,17804.343795269098,1225.10546424723,17868.263720417657]
[null,19933685,2033,"NHL015",0,0,{"$f":"F1456*Assumptions!$E$24","v":0},1351.04761536864,2.02966106877262,60.185608604572302,17804.343795269098,1351.04761536864,17866.559064942445]
[null,19933685,2034,"NHL015",0,0,{"$f":"F1457*Assumptions!$E$24","v":0},1352.2277870805101,15.392806659786,69.665646121331903,17804.343795269098,1352.2277870805101,17889.402248050217]
[null,19933685,2035,"NHL015",90.415407602462693,2597.1361234235401,{"$f":"F1458*Assumptions!$E$24","v":2597.1361234235401},2189.4900457879799,52.940639878953199,94.972561331634594,17804.343795269098,2279.9054533904427,20549.393119903227]
[null,19933685,2036,"NHL015",90.415407602462693,2597.1361234235401,{"$f":"F1459*Assumptions!$E$24","v":2597.1361234235401},2189.4900457879799,52.940639878953199,94.972561331634594,17804.343795269098,2279.9054533904427,20549.393119903227]
[null,19933685,2037,"NHL015",90.415407602462693,2597.1361234235401,{"$f":"F1460*Assumptions!$E$24","v":2597.1361234235401},2189.4900457879799,52.940639878953199,94.972561331634594,17804.343795269098,2279.9054533904427,20549.393119903227]
[null,19933685,2038,"NHL015",90.415407602462693,2597.1361234235401,{"$f":"F1461*Assumptions!$E$24","v":2597.1361234235401},2189.4900457879799,52.940639878953199,94.972561331634594,17804.343795269098,2279.9054533904427,20549.393119903227]
[null,19933685,2039,"NHL015",90.415407602462693,2597.1361234235401,{"$f":"F1462*Assumptions!$E$24","v":2597.1361234235401},2189.4900457879799,52.940639878953199,94.972561331634594,17804.343795269098,2279.9054533904427,20549.393119903227]
[null,19933685,2040,"NHL015",90.415407602462693,2597.1361234235401,{"$f":"F1463*Assumptions!$E$24","v":2597.1361234235401},2189.4900457879799,52.940639878953199,94.972561331634594,17804.343795269098,2279.9054533904427,20549.393119903227]
[null,19933685,2041,"NHL015",90.415407602462693,2597.1361234235401,{"$f":"F1464*Assumptions!$E$24","v":2597.1361234235401},2189.4900457879799,52.940639878953199,94.972561331634594,17804.343795269098,2279.9054533904427,20549.393119903227]
[null,19933685,2042,"NHL015",90.415407602462693,2597.1361234235401,{"$f":"F1465*Assumptions!$E$24","v":2597.1361234235401},2189.4900457879799,52.940639878953199,94.972561331634594,17804.343795269098,2279.9054533904427,20549.393119903227]
[null,19933685,2043,"NHL015",90.415407602462693,2597.1361234235401,{"$f":"F1466*Assumptions!$E$24","v":2597.1361234235401},2189.4900457879799,52.940639878953199,94.972561331634594,17804.343795269098,2279.9054533904427,20549.393119903227]
[null,19933685,2044,"NHL015",90.415407602462693,2597.1361234235401,{"$f":"F1467*Assumptions!$E$24","v":2597.1361234235401},2189.4900457879799,52.940639878953199,94.972561331634594,17804.343795269098,2279.9054533904427,20549.393119903227]
[null,19933685,2045,"NHL015",90.415407602462693,2597.1361234235401,{"$f":"F1468*Assumptions!$E$24","v":2597.1361234235401},2189.4900457879799,52.940639878953199,94.972561331634594,17804.343795269098,2279.9054533904427,20549.393119903227]
[null,19933685,2046,"NHL015",90.415407602462693,2597.1361234235401,{"$f":"F1469*Assumptions!$E$24","v":2597.1361234235401},2189.4900457879799,52.940639878953199,94.972561331634594,17804.343795269098,2279.9054533904427,20549.393119903227]
[null,19936793,2023,"NHL015",178.23353365234499,5453.1578404358497,{"$f":"F1470*Assumptions!$E$24","v":5453.1578404358497},543.14454212480905,12.763295207595,22.3006270971219,6069.1997570290396,721.37807577715398,11557.421519769607]
[null,19936793,2024,"NHL015",0.53473088905666299,15.359870016685299,{"$f":"F1471*Assumptions!$E$24","v":15.359870016685299},13.9688240939774,7.6754818572832201E-2,0.101201395447166,6069.1997570290396,14.503554983034062,6084.7375832597445]
[null,19936793,2025,"NHL015",0.53473088905666299,15.359870016685299,{"$f":"F1472*Assumptions!$E$24","v":15.359870016685299},11.755110865551501,7.6754818572832201E-2,0.59198542414569399,6069.1997570290396,12.289841754608164,6085.2283672884432]
[null,19936793,2026,"NHL015",0.53473088905666299,15.359870016685299,{"$f":"F1473*Assumptions!$E$24","v":15.359870016685299},13.9816708193661,0.25516621768042302,0.67238119416642905,6069.1997570290396,14.516401708422762,6085.4871744575721]
[null,19936793,2027,"NHL015",0,0,{"$f":"F1474*Assumptions!$E$24","v":0},27.813223282326199,0,0.78065543013980498,6069.1997570290396,27.813223282326199,6069.9804124591792]
[null,19936793,2028,"NHL015",0,0,{"$f":"F1475*Assumptions!$E$24","v":0},59.426918705804503,0,1.4230320134299701,6069.1997570290396,59.426918705804503,6070.6227890424698]
[null,19936793,2029,"NHL015",0,0,{"$f":"F1476*Assumptions!$E$24","v":0},84.247083959928602,0,1.65592904712625,6069.1997570290396,84.247083959928602,6070.8556860761655]
[null,19936793,2030,"NHL015",0,0,{"$f":"F1477*Assumptions!$E$24","v":0},132.13037153972999,3.86494920186903E-2,3.2280798365055601,6069.1997570290396,132.13037153972999,6072.4664863575636]
[null,19936793,2031,"NHL015",0,0,{"$f":"F1478*Assumptions!$E$24","v":0},211.48627552242399,0,5.9939181719954302,6069.1997570290396,211.48627552242399,6075.1936752010351]
[null,19936793,2032,"NHL015",0,0,{"$f":"F1479*Assumptions!$E$24","v":0},383.22941540057002,0.610513761489063,17.7058510423991,6069.1997570290396,{"$f":"H1479+E1479","v":383.22941540057002},{"$f":"J1479+I1479+G1479+K1479","v":6087.5161218329276}]
[null,19936793,2033,"NHL015",0,0,{"$f":"F1480*Assumptions!$E$24","v":0},511.63611031665999,0.103787440187825,20.829005348784701,6069.1997570290396,511.63611031665999,6090.1325498180122]
[null,19936793,2034,"NHL015",0,0,{"$f":"F1481*Assumptions!$E$24","v":0},788.27850173893205,9.1844536682608897,37.0571580082267,6069.1997570290396,788.27850173893205,6115.4413687055276]
[null,19936793,2035,"NHL015",1.2919884600703999,37.111704627252102,{"$f":"F1482*Assumptions!$E$24","v":37.111704627252102},824.88596565393095,18.995464335424501,33.980935883157798,6069.1997570290396,826.17795411400141,6159.2878618748737]
[null,19936793,2036,"NHL015",1.2919884600703999,37.111704627252102,{"$f":"F1483*Assumptions!$E$24","v":37.111704627252102},824.88596565393095,18.995464335424501,33.980935883157798,6069.1997570290396,826.17795411400141,6159.2878618748737]
[null,19936793,2037,"NHL015",1.2919884600703999,37.111704627252102,{"$f":"F1484*Assumptions!$E$24","v":37.111704627252102},824.88596565393095,18.995464335424501,33.980935883157798,6069.1997570290396,826.17795411400141,6159.2878618748737]
[null,19936793,2038,"NHL015",1.2919884600703999,37.111704627252102,{"$f":"F1485*Assumptions!$E$24","v":37.111704627252102},824.88596565393095,18.995464335424501,33.980935883157798,6069.1997570290396,826.17795411400141,6159.2878618748737]
[null,19936793,2039,"NHL015",1.2919884600703999,37.111704627252102,{"$f":"F1486*Assumptions!$E$24","v":37.111704627252102},824.88596565393095,18.995464335424501,33.980935883157798,6069.1997570290396,826.17795411400141,6159.2878618748737]
[null,19936793,2040,"NHL015",1.2919884600703999,37.111704627252102,{"$f":"F1487*Assumptions!$E$24","v":37.111704627252102},824.88596565393095,18.995464335424501,33.980935883157798,6069.1997570290396,826.17795411400141,6159.2878618748737]
[null,19936793,2041,"NHL015",1.2919884600703999,37.111704627252102,{"$f":"F1488*Assumptions!$E$24","v":37.111704627252102},824.88596565393095,18.995464335424501,33.980935883157798,6069.1997570290396,826.17795411400141,6159.2878618748737]
[null,19936793,2042,"NHL015",1.2919884600703999,37.111704627252102,{"$f":"F1489*Assumptions!$E$24","v":37.111704627252102},824.88596565393095,18.995464335424501,33.980935883157798,6069.1997570290396,826.17795411400141,6159.2878618748737]
[null,19936793,2043,"NHL015",1.2919884600703999,37.111704627252102,{"$f":"F1490*Assumptions!$E$24","v":37.111704627252102},824.88596565393095,18.995464335424501,33.980935883157798,6069.1997570290396,826.17795411400141,6159.2878618748737]
[null,19936793,2044,"NHL015",1.2919884600703999,37.111704627252102,{"$f":"F1491*Assumptions!$E$24","v":37.111704627252102},824.88596565393095,18.995464335424501,33.980935883157798,6069.1997570290396,826.17795411400141,6159.2878618748737]
[null,19936793,2045,"NHL015",1.2919884600703999,37.111704627252102,{"$f":"F1492*Assumptions!$E$24","v":37.111704627252102},824.88596565393095,18.995464335424501,33.980935883157798,6069.1997570290396,826.17795411400141,6159.2878618748737]
[null,19936793,2046,"NHL015",1.2919884600703999,37.111704627252102,{"$f":"F1493*Assumptions!$E$24","v":37.111704627252102},824.88596565393095,18.995464335424501,33.980935883157798,6069.1997570290396,826.17795411400141,6159.2878618748737]
[null,19936888,2023,"OYN001",0,0,{"$f":"F1494*Assumptions!$E$24","v":0},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,269.555712693722,10907.381238630493]
[null,19936888,2024,"OYN001",12.9855166903045,369.58220594407601,{"$f":"F1495*Assumptions!$E$24","v":369.58220594407601},0,0,0,10906.995339184699,12.9855166903045,11276.577545128775]
[null,19936888,2025,"OYN001",12.993277062446801,369.80307474149799,{"$f":"F1496*Assumptions!$E$24","v":369.80307474149799},0,0,0,10906.995339184699,12.993277062446801,11276.798413926197]
[null,19936888,2026,"OYN001",7.4814077311363096,212.929160909313,{"$f":"F1497*Assumptions!$E$24","v":212.929160909313},0,0,0,10906.995339184699,7.4814077311363096,11119.924500094012]
[null,19936888,2027,"OYN001",5.1175978064419496,145.652508987305,{"$f":"F1498*Assumptions!$E$24","v":145.652508987305},0,0,0,10906.995339184699,5.1175978064419496,11052.647848172004]
[null,19936888,2028,"OYN001",5.0354894727671704,143.315614752779,{"$f":"F1499*Assumptions!$E$24","v":143.315614752779},0,0,0,10906.995339184699,5.0354894727671704,11050.310953937478]
[null,19936888,2029,"OYN001",1.87672770413572,53.413751750726703,{"$f":"F1500*Assumptions!$E$24","v":53.413751750726703},0,0,0,10906.995339184699,1.87672770413572,10960.409090935425]
[null,19936888,2030,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1501*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2031,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1502*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2032,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1503*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2033,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1504*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2034,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1505*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2035,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1506*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2036,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1507*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2037,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1508*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2038,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1509*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2039,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1510*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2040,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1511*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2041,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1512*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2042,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1513*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2043,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1514*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2044,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1515*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2045,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1516*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936888,2046,"OYN001",1.1103679730559499,31.602303911254602,{"$f":"F1517*Assumptions!$E$24","v":31.602303911254602},269.555712693722,8.4035194003288405E-2,0.30186425179031601,10906.995339184699,270.66608066677793,10938.983542541748]
[null,19936906,2023,"OYN001",0,0,{"$f":"F1518*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2024,"OYN001",0,0,{"$f":"F1519*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2025,"OYN001",0,0,{"$f":"F1520*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2026,"OYN001",0,0,{"$f":"F1521*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2027,"OYN001",0,0,{"$f":"F1522*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2028,"OYN001",0,0,{"$f":"F1523*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2029,"OYN001",0,0,{"$f":"F1524*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2030,"OYN001",0,0,{"$f":"F1525*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2031,"OYN001",0,0,{"$f":"F1526*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2032,"OYN001",0,0,{"$f":"F1527*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2033,"OYN001",0,0,{"$f":"F1528*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2034,"OYN001",0,0,{"$f":"F1529*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2035,"OYN001",0,0,{"$f":"F1530*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2036,"OYN001",0,0,{"$f":"F1531*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2037,"OYN001",0,0,{"$f":"F1532*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2038,"OYN001",0,0,{"$f":"F1533*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2039,"OYN001",0,0,{"$f":"F1534*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2040,"OYN001",0,0,{"$f":"F1535*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2041,"OYN001",0,0,{"$f":"F1536*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2042,"OYN001",0,0,{"$f":"F1537*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2043,"OYN001",0,0,{"$f":"F1538*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2044,"OYN001",0,0,{"$f":"F1539*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2045,"OYN001",0,0,{"$f":"F1540*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19936906,2046,"OYN001",0,0,{"$f":"F1541*Assumptions!$E$24","v":0},0,0,0,9444.03245236972,0,9444.03245236972]
[null,19937056,2023,"OYN001",0,0,{"$f":"F1542*Assumptions!$E$24","v":0},0,0,0,14624.2796844943,0,14624.2796844943]
[null,19937056,2024,"OYN001",27.0559309341361,770.04179941292205,{"$f":"F1543*Assumptions!$E$24","v":770.04179941292205},0,0,0,14624.2796844943,{"$f":"H1543+E1543","v":27.0559309341361},{"$f":"J1543+I1543+G1543+K1543","v":15394.321483907223}]
[null,19937056,2025,"OYN001",31.185127427083,887.56331088110005,{"$f":"F1544*Assumptions!$E$24","v":887.56331088110005},0,0,0,14624.2796844943,31.185127427083,15511.8429953754]
[null,19937056,2026,"OYN001",33.817834757675598,962.49308118219597,{"$f":"F1545*Assumptions!$E$24","v":962.49308118219597},0,0,0,14624.2796844943,33.817834757675598,15586.772765676496]
[null,19937056,2027,"OYN001",32.534385248212999,925.96468479738405,{"$f":"F1546*Assumptions!$E$24","v":925.96468479738405},0,0,0,14624.2796844943,32.534385248212999,15550.244369291684]
[null,19937056,2028,"OYN001",32.5262457858746,925.73302667256701,{"$f":"F1547*Assumptions!$E$24","v":925.73302667256701},0,0,0,14624.2796844943,32.5262457858746,15550.012711166868]
[null,19937056,2029,"OYN001",23.831606896736499,678.27396153316897,{"$f":"F1548*Assumptions!$E$24","v":678.27396153316897},0,0,0,14624.2796844943,23.831606896736499,15302.553646027469]
[null,19937056,2030,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1549*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2031,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1550*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2032,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1551*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2033,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1552*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2034,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1553*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2035,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1554*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2036,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1555*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2037,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1556*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2038,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1557*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2039,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1558*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2040,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1559*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2041,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1560*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2042,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1561*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2043,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1562*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2044,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1563*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2045,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1564*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937056,2046,"OYN001",23.941175870280599,681.39241603222695,{"$f":"F1565*Assumptions!$E$24","v":681.39241603222695},0,0,0,14624.2796844943,23.941175870280599,15305.672100526528]
[null,19937096,2023,"OYN001",0,0,{"$f":"F1566*Assumptions!$E$24","v":0},2308.7911281114998,81.912839040090702,87.786778033014897,9867.7170144854699,2308.7911281114998,10037.416631558575]
[null,19937096,2024,"OYN001",0,0,{"$f":"F1567*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2025,"OYN001",0,0,{"$f":"F1568*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2026,"OYN001",0,0,{"$f":"F1569*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2027,"OYN001",0,0,{"$f":"F1570*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2028,"OYN001",0,0,{"$f":"F1571*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2029,"OYN001",0,0,{"$f":"F1572*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2030,"OYN001",0,0,{"$f":"F1573*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2031,"OYN001",0,0,{"$f":"F1574*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2032,"OYN001",0,0,{"$f":"F1575*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2033,"OYN001",0,0,{"$f":"F1576*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2034,"OYN001",0,0,{"$f":"F1577*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2035,"OYN001",0,0,{"$f":"F1578*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2036,"OYN001",0,0,{"$f":"F1579*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2037,"OYN001",0,0,{"$f":"F1580*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2038,"OYN001",0,0,{"$f":"F1581*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2039,"OYN001",0,0,{"$f":"F1582*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2040,"OYN001",0,0,{"$f":"F1583*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2041,"OYN001",0,0,{"$f":"F1584*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2042,"OYN001",0,0,{"$f":"F1585*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2043,"OYN001",0,0,{"$f":"F1586*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2044,"OYN001",0,0,{"$f":"F1587*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2045,"OYN001",0,0,{"$f":"F1588*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937096,2046,"OYN001",0,0,{"$f":"F1589*Assumptions!$E$24","v":0},0,0,0,9867.7170144854699,0,9867.7170144854699]
[null,19937916,2023,"KGT003",2010.9492497358599,74830.8763130445,{"$f":"F1590*Assumptions!$E$24","v":74830.8763130445},4853.2266558067904,47.019814008409398,47.954688988253402,2685.7644354229401,6864.1759055426501,77611.6152514641]
[null,19937916,2024,"KGT003",0,0,{"$f":"F1591*Assumptions!$E$24","v":0},2688.89444519276,50.529307129635903,109.378406038349,2685.7644354229401,2688.89444519276,2845.6721485909252]
[null,19937916,2025,"KGT003",0,0,{"$f":"F1592*Assumptions!$E$24","v":0},2694.11090748382,61.728418723426202,149.32141631156799,2685.7644354229401,2694.11090748382,2896.8142704579341]
[null,19937916,2026,"KGT003",0,0,{"$f":"F1593*Assumptions!$E$24","v":0},2752.31577527028,51.251278459156701,134.97694030880001,2685.7644354229401,2752.31577527028,2871.9926541908967]
[null,19937916,2027,"KGT003",0,0,{"$f":"F1594*Assumptions!$E$24","v":0},3391.9677708412901,63.807913676852401,129.04554069275201,2685.7644354229401,3391.9677708412901,2878.6178897925447]
[null,19937916,2028,"KGT003",0,0,{"$f":"F1595*Assumptions!$E$24","v":0},3217.99636971575,93.224952513367299,104.24355482325799,2685.7644354229401,3217.99636971575,2883.2329427595655]
[null,19937916,2029,"KGT003",0,0,{"$f":"F1596*Assumptions!$E$24","v":0},3122.7351538291,80.863523900919702,92.328356666088794,2685.7644354229401,3122.7351538291,2858.9563159899485]
[null,19937916,2030,"KGT003",0,0,{"$f":"F1597*Assumptions!$E$24","v":0},3129.5484844074299,74.431883660048896,99.940251178575494,2685.7644354229401,3129.5484844074299,2860.1365702615644]
[null,19937916,2031,"KGT003",0,0,{"$f":"F1598*Assumptions!$E$24","v":0},2897.8072902383701,78.882267379029301,103.931219877459,2685.7644354229401,2897.8072902383701,2868.5779226794284]
[null,19937916,2032,"KGT003",0,0,{"$f":"F1599*Assumptions!$E$24","v":0},2951.0885427083099,88.146661846298201,129.326298431673,2685.7644354229401,2951.0885427083099,2903.2373957009113]
[null,19937916,2033,"KGT003",0,0,{"$f":"F1600*Assumptions!$E$24","v":0},2841.2040650803901,135.10008828457501,144.50796421459,2685.7644354229401,2841.2040650803901,2965.3724879221049]
[null,19937916,2034,"KGT003",0,0,{"$f":"F1601*Assumptions!$E$24","v":0},2798.6605613296701,155.58322164156399,136.97036280932099,2685.7644354229401,2798.6605613296701,2978.3180198738251]
[null,19937916,2035,"KGT003",0,0,{"$f":"F1602*Assumptions!$E$24","v":0},2580.5992811512101,140.606990353844,116.627582614901,2685.7644354229401,2580.5992811512101,2942.999008391685]
[null,19937916,2036,"KGT003",0,0,{"$f":"F1603*Assumptions!$E$24","v":0},2580.5992811512101,140.606990353844,116.627582614901,2685.7644354229401,2580.5992811512101,2942.999008391685]
[null,19937916,2037,"KGT003",0,0,{"$f":"F1604*Assumptions!$E$24","v":0},2580.5992811512101,140.606990353844,116.627582614901,2685.7644354229401,2580.5992811512101,2942.999008391685]
[null,19937916,2038,"KGT003",0,0,{"$f":"F1605*Assumptions!$E$24","v":0},2580.5992811512101,140.606990353844,116.627582614901,2685.7644354229401,2580.5992811512101,2942.999008391685]
[null,19937916,2039,"KGT003",0,0,{"$f":"F1606*Assumptions!$E$24","v":0},2580.5992811512101,140.606990353844,116.627582614901,2685.7644354229401,2580.5992811512101,2942.999008391685]
[null,19937916,2040,"KGT003",0,0,{"$f":"F1607*Assumptions!$E$24","v":0},2580.5992811512101,140.606990353844,116.627582614901,2685.7644354229401,{"$f":"H1607+E1607","v":2580.5992811512101},{"$f":"J1607+I1607+G1607+K1607","v":2942.999008391685}]
[null,19937916,2041,"KGT003",0,0,{"$f":"F1608*Assumptions!$E$24","v":0},2580.5992811512101,140.606990353844,116.627582614901,2685.7644354229401,2580.5992811512101,2942.999008391685]
[null,19937916,2042,"KGT003",0,0,{"$f":"F1609*Assumptions!$E$24","v":0},2580.5992811512101,140.606990353844,116.627582614901,2685.7644354229401,2580.5992811512101,2942.999008391685]
[null,19937916,2043,"KGT003",0,0,{"$f":"F1610*Assumptions!$E$24","v":0},2580.5992811512101,140.606990353844,116.627582614901,2685.7644354229401,2580.5992811512101,2942.999008391685]
[null,19937916,2044,"KGT003",0,0,{"$f":"F1611*Assumptions!$E$24","v":0},2580.5992811512101,140.606990353844,116.627582614901,2685.7644354229401,2580.5992811512101,2942.999008391685]
[null,19937916,2045,"KGT003",0,0,{"$f":"F1612*Assumptions!$E$24","v":0},2580.5992811512101,140.606990353844,116.627582614901,2685.7644354229401,2580.5992811512101,2942.999008391685]
[null,19937916,2046,"KGT003",0,0,{"$f":"F1613*Assumptions!$E$24","v":0},2580.5992811512101,140.606990353844,116.627582614901,2685.7644354229401,2580.5992811512101,2942.999008391685]
[null,19938359,2023,"STL006",0,0,{"$f":"F1614*Assumptions!$E$24","v":0},0,0,0,96.337835241284097,0,96.337835241284097]
[null,19938359,2024,"STL006",0,0,{"$f":"F1615*Assumptions!$E$24","v":0},0.75992658071851305,5.1420016430910997E-3,1.6690346524685099E-2,96.337835241284097,0.75992658071851305,96.359667589451874]
[null,19938359,2025,"STL006",0,0,{"$f":"F1616*Assumptions!$E$24","v":0},0.326382898193667,0,7.7154469261245997E-3,96.337835241284097,0.326382898193667,96.345550688210224]
[null,19938359,2026,"STL006",0,0,{"$f":"F1617*Assumptions!$E$24","v":0},1.00609148521008,0,8.0218970213865003E-3,96.337835241284097,1.00609148521008,96.34585713830549]
[null,19938359,2027,"STL006",0,0,{"$f":"F1618*Assumptions!$E$24","v":0},0,0,0,96.337835241284097,0,96.337835241284097]
[null,19938359,2028,"STL006",0,0,{"$f":"F1619*Assumptions!$E$24","v":0},1.8236827668416999,0,1.04648799176473E-2,96.337835241284097,1.8236827668416999,96.348300121201746]
[null,19938359,2029,"STL006",0,0,{"$f":"F1620*Assumptions!$E$24","v":0},9.0843572040756193,0,1.01030257693451E-2,96.337835241284097,9.0843572040756193,96.347938267053436]
[null,19938359,2030,"STL006",0,0,{"$f":"F1621*Assumptions!$E$24","v":0},9.0843572040756193,0,1.01030257693451E-2,96.337835241284097,9.0843572040756193,96.347938267053436]
[null,19938359,2031,"STL006",0,0,{"$f":"F1622*Assumptions!$E$24","v":0},9.0843572040756193,0,1.01030257693451E-2,96.337835241284097,9.0843572040756193,96.347938267053436]
[null,19938359,2032,"STL006",0,0,{"$f":"F1623*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2033,"STL006",0,0,{"$f":"F1624*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2034,"STL006",0,0,{"$f":"F1625*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2035,"STL006",0,0,{"$f":"F1626*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2036,"STL006",0,0,{"$f":"F1627*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2037,"STL006",0,0,{"$f":"F1628*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2038,"STL006",0,0,{"$f":"F1629*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2039,"STL006",0,0,{"$f":"F1630*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2040,"STL006",0,0,{"$f":"F1631*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2041,"STL006",0,0,{"$f":"F1632*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2042,"STL006",0,0,{"$f":"F1633*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2043,"STL006",0,0,{"$f":"F1634*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2044,"STL006",0,0,{"$f":"F1635*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2045,"STL006",0,0,{"$f":"F1636*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19938359,2046,"STL006",0,0,{"$f":"F1637*Assumptions!$E$24","v":0},55.936244993369499,3.4998174386530197E-2,0.29795437559489901,96.337835241284097,55.936244993369499,96.670787791265525]
[null,19939748,2023,"HSM001",92.500569347574796,3374.94337122963,{"$f":"F1638*Assumptions!$E$24","v":3374.94337122963},0,0,0,1538.28353112332,92.500569347574796,4913.2269023529498]
[null,19939748,2024,"HSM001",0,0,{"$f":"F1639*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2025,"HSM001",0,0,{"$f":"F1640*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2026,"HSM001",0,0,{"$f":"F1641*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2027,"HSM001",0,0,{"$f":"F1642*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2028,"HSM001",0,0,{"$f":"F1643*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2029,"HSM001",0,0,{"$f":"F1644*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2030,"HSM001",0,0,{"$f":"F1645*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2031,"HSM001",0,0,{"$f":"F1646*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2032,"HSM001",0,0,{"$f":"F1647*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2033,"HSM001",0,0,{"$f":"F1648*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2034,"HSM001",0,0,{"$f":"F1649*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2035,"HSM001",0,0,{"$f":"F1650*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2036,"HSM001",0,0,{"$f":"F1651*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2037,"HSM001",0,0,{"$f":"F1652*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2038,"HSM001",0,0,{"$f":"F1653*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2039,"HSM001",0,0,{"$f":"F1654*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2040,"HSM001",0,0,{"$f":"F1655*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2041,"HSM001",0,0,{"$f":"F1656*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2042,"HSM001",0,0,{"$f":"F1657*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2043,"HSM001",0,0,{"$f":"F1658*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2044,"HSM001",0,0,{"$f":"F1659*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2045,"HSM001",0,0,{"$f":"F1660*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19939748,2046,"HSM001",0,0,{"$f":"F1661*Assumptions!$E$24","v":0},0,0,0,1538.28353112332,0,1538.28353112332]
[null,19940268,2023,"HSM001",17324.1843346852,606874.372715745,{"$f":"F1662*Assumptions!$E$24","v":606874.372715745},734.28721372762402,11.9818005468231,15.4440529376662,2650.6223379643402,18058.471548412825,609552.42090719391]
[null,19940268,2024,"HSM001",0,0,{"$f":"F1663*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2025,"HSM001",0,0,{"$f":"F1664*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2026,"HSM001",0,0,{"$f":"F1665*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2027,"HSM001",0,0,{"$f":"F1666*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2028,"HSM001",0,0,{"$f":"F1667*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2029,"HSM001",0,0,{"$f":"F1668*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2030,"HSM001",0,0,{"$f":"F1669*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2031,"HSM001",0,0,{"$f":"F1670*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2032,"HSM001",0,0,{"$f":"F1671*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,{"$f":"H1671+E1671","v":0},{"$f":"J1671+I1671+G1671+K1671","v":2650.6223379643402}]
[null,19940268,2033,"HSM001",0,0,{"$f":"F1672*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2034,"HSM001",0,0,{"$f":"F1673*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2035,"HSM001",0,0,{"$f":"F1674*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2036,"HSM001",0,0,{"$f":"F1675*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2037,"HSM001",0,0,{"$f":"F1676*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2038,"HSM001",0,0,{"$f":"F1677*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2039,"HSM001",0,0,{"$f":"F1678*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2040,"HSM001",0,0,{"$f":"F1679*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2041,"HSM001",0,0,{"$f":"F1680*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2042,"HSM001",0,0,{"$f":"F1681*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2043,"HSM001",0,0,{"$f":"F1682*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2044,"HSM001",0,0,{"$f":"F1683*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2045,"HSM001",0,0,{"$f":"F1684*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940268,2046,"HSM001",0,0,{"$f":"F1685*Assumptions!$E$24","v":0},0,0,0,2650.6223379643402,0,2650.6223379643402]
[null,19940766,2023,"HSM001",1.50607007447445E-2,0.544667120802243,{"$f":"F1686*Assumptions!$E$24","v":0.544667120802243},1698.2865043553199,16.660777818473701,35.244941426773401,338.257680178295,1698.3015650560646,390.70806654434432]
[null,19940766,2024,"HSM001",0,0,{"$f":"F1687*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2025,"HSM001",0,0,{"$f":"F1688*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2026,"HSM001",0,0,{"$f":"F1689*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2027,"HSM001",0,0,{"$f":"F1690*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2028,"HSM001",0,0,{"$f":"F1691*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2029,"HSM001",0,0,{"$f":"F1692*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2030,"HSM001",0,0,{"$f":"F1693*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2031,"HSM001",0,0,{"$f":"F1694*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2032,"HSM001",0,0,{"$f":"F1695*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2033,"HSM001",0,0,{"$f":"F1696*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2034,"HSM001",0,0,{"$f":"F1697*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2035,"HSM001",0,0,{"$f":"F1698*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2036,"HSM001",0,0,{"$f":"F1699*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2037,"HSM001",0,0,{"$f":"F1700*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2038,"HSM001",0,0,{"$f":"F1701*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2039,"HSM001",0,0,{"$f":"F1702*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2040,"HSM001",0,0,{"$f":"F1703*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2041,"HSM001",0,0,{"$f":"F1704*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2042,"HSM001",0,0,{"$f":"F1705*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2043,"HSM001",0,0,{"$f":"F1706*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2044,"HSM001",0,0,{"$f":"F1707*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2045,"HSM001",0,0,{"$f":"F1708*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19940766,2046,"HSM001",0,0,{"$f":"F1709*Assumptions!$E$24","v":0},0,0,0,338.257680178295,0,338.257680178295]
[null,19941169,2023,"STL006",5435.0262971513203,192408.926920333,{"$f":"F1710*Assumptions!$E$24","v":192408.926920333},255.01948683731499,4.7249414233639699,3.9773886315053102,4916.7068268801304,5690.0457839886349,197334.336077268]
[null,19941169,2024,"STL006",5006.9665100554103,177254.90193685901,{"$f":"F1711*Assumptions!$E$24","v":177254.90193685901},0,0,0,4916.7068268801304,5006.9665100554103,182171.60876373915]
[null,19941169,2025,"STL006",5224.9547272039399,184972.04563583399,{"$f":"F1712*Assumptions!$E$24","v":184972.04563583399},0,0,0,4916.7068268801304,5224.9547272039399,189888.75246271412]
[null,19941169,2026,"STL006",2571.6853870084601,91041.919328035394,{"$f":"F1713*Assumptions!$E$24","v":91041.919328035394},0,0,0,4916.7068268801304,2571.6853870084601,95958.626154915517]
[null,19941169,2027,"STL006",2487.8301384883598,88073.304734055098,{"$f":"F1714*Assumptions!$E$24","v":88073.304734055098},0,0,0,4916.7068268801304,2487.8301384883598,92990.011560935236]
[null,19941169,2028,"STL006",2383.4346581323698,84377.531935097999,{"$f":"F1715*Assumptions!$E$24","v":84377.531935097999},1.7659274764535999,0,2.9497510426945799E-2,4916.7068268801304,2385.2005856088235,89294.26825948857]
[null,19941169,2029,"STL006",2278.2414658275702,80653.518812787894,{"$f":"F1716*Assumptions!$E$24","v":80653.518812787894},0,0,0,4916.7068268801304,2278.2414658275702,85570.225639668031]
[null,19941169,2030,"STL006",2278.2414658275702,80653.518812787894,{"$f":"F1717*Assumptions!$E$24","v":80653.518812787894},0,0,0,4916.7068268801304,2278.2414658275702,85570.225639668031]
[null,19941169,2031,"STL006",2278.2414658275702,80653.518812787894,{"$f":"F1718*Assumptions!$E$24","v":80653.518812787894},0,0,0,4916.7068268801304,2278.2414658275702,85570.225639668031]
[null,19941169,2032,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1719*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2033,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1720*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2034,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1721*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2035,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1722*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2036,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1723*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2037,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1724*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2038,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1725*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2039,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1726*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2040,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1727*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2041,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1728*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2042,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1729*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2043,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1730*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2044,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1731*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2045,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1732*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941169,2046,"STL006",18595.147499824099,658298.99999596504,{"$f":"F1733*Assumptions!$E$24","v":658298.99999596504},0,0,0,4916.7068268801304,18595.147499824099,663215.70682284515]
[null,19941264,2023,"OYN001",0,0,{"$f":"F1734*Assumptions!$E$24","v":0},0,0,0,6582.57901183384,0,6582.57901183384]
[null,19941264,2024,"OYN001",0,0,{"$f":"F1735*Assumptions!$E$24","v":0},0,0,0,6582.57901183384,{"$f":"H1735+E1735","v":0},{"$f":"J1735+I1735+G1735+K1735","v":6582.57901183384}]
[null,19941264,2025,"OYN001",0,0,{"$f":"F1736*Assumptions!$E$24","v":0},0,0,0,6582.57901183384,0,6582.57901183384]
[null,19941264,2026,"OYN001",0,0,{"$f":"F1737*Assumptions!$E$24","v":0},0.42284507062688098,0,4.9930615737649999E-3,6582.57901183384,0.42284507062688098,6582.5840048954142]
[null,19941264,2027,"OYN001",0,0,{"$f":"F1738*Assumptions!$E$24","v":0},2.1389021237605599,0,4.4514282659442999E-3,6582.57901183384,2.1389021237605599,6582.5834632621063]
[null,19941264,2028,"OYN001",0,0,{"$f":"F1739*Assumptions!$E$24","v":0},18.597599377286599,0,6.8049722993644604E-2,6582.57901183384,18.597599377286599,6582.6470615568333]
[null,19941264,2029,"OYN001",0,0,{"$f":"F1740*Assumptions!$E$24","v":0},28.5903049201359,0,3.3381620413058199E-2,6582.57901183384,28.5903049201359,6582.6123934542529]
[null,19941264,2030,"OYN001",0,0,{"$f":"F1741*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2031,"OYN001",0,0,{"$f":"F1742*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2032,"OYN001",0,0,{"$f":"F1743*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2033,"OYN001",0,0,{"$f":"F1744*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2034,"OYN001",0,0,{"$f":"F1745*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2035,"OYN001",0,0,{"$f":"F1746*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2036,"OYN001",0,0,{"$f":"F1747*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2037,"OYN001",0,0,{"$f":"F1748*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2038,"OYN001",0,0,{"$f":"F1749*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2039,"OYN001",0,0,{"$f":"F1750*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2040,"OYN001",0,0,{"$f":"F1751*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2041,"OYN001",0,0,{"$f":"F1752*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2042,"OYN001",0,0,{"$f":"F1753*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2043,"OYN001",0,0,{"$f":"F1754*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2044,"OYN001",0,0,{"$f":"F1755*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2045,"OYN001",0,0,{"$f":"F1756*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941264,2046,"OYN001",0,0,{"$f":"F1757*Assumptions!$E$24","v":0},81.061947491745798,0,0.10446742883362301,6582.57901183384,81.061947491745798,6582.6834792626732]
[null,19941447,2023,"OYN001",0,0,{"$f":"F1758*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2024,"OYN001",0,0,{"$f":"F1759*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2025,"OYN001",0,0,{"$f":"F1760*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2026,"OYN001",0,0,{"$f":"F1761*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2027,"OYN001",0,0,{"$f":"F1762*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2028,"OYN001",0,0,{"$f":"F1763*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2029,"OYN001",0,0,{"$f":"F1764*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2030,"OYN001",0,0,{"$f":"F1765*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2031,"OYN001",0,0,{"$f":"F1766*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2032,"OYN001",0,0,{"$f":"F1767*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2033,"OYN001",0,0,{"$f":"F1768*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2034,"OYN001",0,0,{"$f":"F1769*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2035,"OYN001",0,0,{"$f":"F1770*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2036,"OYN001",0,0,{"$f":"F1771*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2037,"OYN001",0,0,{"$f":"F1772*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2038,"OYN001",0,0,{"$f":"F1773*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2039,"OYN001",0,0,{"$f":"F1774*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2040,"OYN001",0,0,{"$f":"F1775*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2041,"OYN001",0,0,{"$f":"F1776*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2042,"OYN001",0,0,{"$f":"F1777*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2043,"OYN001",0,0,{"$f":"F1778*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2044,"OYN001",0,0,{"$f":"F1779*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2045,"OYN001",0,0,{"$f":"F1780*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19941447,2046,"OYN001",0,0,{"$f":"F1781*Assumptions!$E$24","v":0},0,0,0,833.61733437895498,0,833.61733437895498]
[null,19942323,2023,"OYN001",950.31104065480997,33095.132886113999,{"$f":"F1782*Assumptions!$E$24","v":33095.132886113999},0,0,0,3962.2973818212799,950.31104065480997,37057.430267935277]
[null,19942323,2024,"OYN001",0,0,{"$f":"F1783*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2025,"OYN001",0,0,{"$f":"F1784*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2026,"OYN001",0,0,{"$f":"F1785*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2027,"OYN001",0,0,{"$f":"F1786*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2028,"OYN001",0,0,{"$f":"F1787*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2029,"OYN001",0,0,{"$f":"F1788*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2030,"OYN001",0,0,{"$f":"F1789*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2031,"OYN001",0,0,{"$f":"F1790*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2032,"OYN001",0,0,{"$f":"F1791*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2033,"OYN001",0,0,{"$f":"F1792*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2034,"OYN001",0,0,{"$f":"F1793*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2035,"OYN001",0,0,{"$f":"F1794*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2036,"OYN001",0,0,{"$f":"F1795*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2037,"OYN001",0,0,{"$f":"F1796*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2038,"OYN001",0,0,{"$f":"F1797*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2039,"OYN001",0,0,{"$f":"F1798*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2040,"OYN001",0,0,{"$f":"F1799*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,{"$f":"H1799+E1799","v":0},{"$f":"J1799+I1799+G1799+K1799","v":3962.2973818212799}]
[null,19942323,2041,"OYN001",0,0,{"$f":"F1800*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2042,"OYN001",0,0,{"$f":"F1801*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2043,"OYN001",0,0,{"$f":"F1802*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2044,"OYN001",0,0,{"$f":"F1803*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2045,"OYN001",0,0,{"$f":"F1804*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942323,2046,"OYN001",0,0,{"$f":"F1805*Assumptions!$E$24","v":0},0,0,0,3962.2973818212799,0,3962.2973818212799]
[null,19942363,2023,"OYN001",0,0,{"$f":"F1806*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2024,"OYN001",0,0,{"$f":"F1807*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2025,"OYN001",0,0,{"$f":"F1808*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2026,"OYN001",0,0,{"$f":"F1809*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2027,"OYN001",0,0,{"$f":"F1810*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2028,"OYN001",0,0,{"$f":"F1811*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2029,"OYN001",0,0,{"$f":"F1812*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2030,"OYN001",0,0,{"$f":"F1813*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2031,"OYN001",0,0,{"$f":"F1814*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2032,"OYN001",0,0,{"$f":"F1815*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2033,"OYN001",0,0,{"$f":"F1816*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2034,"OYN001",0,0,{"$f":"F1817*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2035,"OYN001",0,0,{"$f":"F1818*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2036,"OYN001",0,0,{"$f":"F1819*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2037,"OYN001",0,0,{"$f":"F1820*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2038,"OYN001",0,0,{"$f":"F1821*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2039,"OYN001",0,0,{"$f":"F1822*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2040,"OYN001",0,0,{"$f":"F1823*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2041,"OYN001",0,0,{"$f":"F1824*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2042,"OYN001",0,0,{"$f":"F1825*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2043,"OYN001",0,0,{"$f":"F1826*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2044,"OYN001",0,0,{"$f":"F1827*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2045,"OYN001",0,0,{"$f":"F1828*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942363,2046,"OYN001",0,0,{"$f":"F1829*Assumptions!$E$24","v":0},0,0,0,1294.5858224434901,0,1294.5858224434901]
[null,19942623,2023,"OYN001",0,0,{"$f":"F1830*Assumptions!$E$24","v":0},0,0,0,4293.4442671495299,0,4293.4442671495299]
[null,19942623,2024,"OYN001",0,0,{"$f":"F1831*Assumptions!$E$24","v":0},0,0,0,4293.4442671495299,0,4293.4442671495299]
[null,19942623,2025,"OYN001",0,0,{"$f":"F1832*Assumptions!$E$24","v":0},9.2711882906170597,3.8262764124333E-2,0.14603804808377399,4293.4442671495299,9.2711882906170597,4293.6285679617376]
[null,19942623,2026,"OYN001",0,0,{"$f":"F1833*Assumptions!$E$24","v":0},15.6783791795759,8.5070794019439996E-3,6.5998331155048898E-2,4293.4442671495299,15.6783791795759,4293.5187725600872]
[null,19942623,2027,"OYN001",0,0,{"$f":"F1834*Assumptions!$E$24","v":0},39.799228350398202,7.5766698533507003E-3,0.16346346367888501,4293.4442671495299,39.799228350398202,4293.6153072830621]
[null,19942623,2028,"OYN001",0,0,{"$f":"F1835*Assumptions!$E$24","v":0},106.424691081929,3.5455223876759798E-2,0.40811943850493199,4293.4442671495299,106.424691081929,4293.8878418119111]
[null,19942623,2029,"OYN001",0,0,{"$f":"F1836*Assumptions!$E$24","v":0},217.23022468806801,3.1851405848508998E-2,0.38394559117299898,4293.4442671495299,217.23022468806801,4293.8600641465509]
[null,19942623,2030,"OYN001",0,0,{"$f":"F1837*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2031,"OYN001",0,0,{"$f":"F1838*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2032,"OYN001",0,0,{"$f":"F1839*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2033,"OYN001",0,0,{"$f":"F1840*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2034,"OYN001",0,0,{"$f":"F1841*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2035,"OYN001",0,0,{"$f":"F1842*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2036,"OYN001",0,0,{"$f":"F1843*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2037,"OYN001",0,0,{"$f":"F1844*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2038,"OYN001",0,0,{"$f":"F1845*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2039,"OYN001",0,0,{"$f":"F1846*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2040,"OYN001",0,0,{"$f":"F1847*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2041,"OYN001",0,0,{"$f":"F1848*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2042,"OYN001",0,0,{"$f":"F1849*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2043,"OYN001",0,0,{"$f":"F1850*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2044,"OYN001",0,0,{"$f":"F1851*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2045,"OYN001",0,0,{"$f":"F1852*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942623,2046,"OYN001",0,0,{"$f":"F1853*Assumptions!$E$24","v":0},278.206727716724,8.66174343045477E-2,0.55091513555702698,4293.4442671495299,278.206727716724,4294.0817997193917]
[null,19942927,2023,"OYN001",0,0,{"$f":"F1854*Assumptions!$E$24","v":0},2602.16830480101,16.274760342452101,28.625169707265901,6984.6037921728403,2602.16830480101,7029.5037222225583]
[null,19942927,2024,"OYN001",0.26573770851803602,7.5631898875420696,{"$f":"F1855*Assumptions!$E$24","v":7.5631898875420696},0,0,0,6984.6037921728403,0.26573770851803602,6992.166982060382]
[null,19942927,2025,"OYN001",1.78172605642659,50.7098995000974,{"$f":"F1856*Assumptions!$E$24","v":50.7098995000974},0,0,0,6984.6037921728403,1.78172605642659,7035.3136916729372]
[null,19942927,2026,"OYN001",0,0,{"$f":"F1857*Assumptions!$E$24","v":0},233.41045635749401,0.25500092008647102,1.0125712012400101,6984.6037921728403,233.41045635749401,6985.8713642941666]
[null,19942927,2027,"OYN001",0,0,{"$f":"F1858*Assumptions!$E$24","v":0},489.72436373005598,0.22953168727763401,1.8867794759833201,6984.6037921728403,489.72436373005598,6986.7201033361016]
[null,19942927,2028,"OYN001",0,0,{"$f":"F1859*Assumptions!$E$24","v":0},1424.2859862959699,3.4779732253576801,7.0870180047454596,6984.6037921728403,1424.2859862959699,6995.1687834029435]
[null,19942927,2029,"OYN001",0,0,{"$f":"F1860*Assumptions!$E$24","v":0},2492.7416969706801,2.4533836278368901,10.7416389003708,6984.6037921728403,2492.7416969706801,6997.7988147010483]
[null,19942927,2030,"OYN001",0,0,{"$f":"F1861*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2031,"OYN001",0,0,{"$f":"F1862*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2032,"OYN001",0,0,{"$f":"F1863*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,{"$f":"H1863+E1863","v":3018.7061496097699},{"$f":"J1863+I1863+G1863+K1863","v":7008.8102878975078}]
[null,19942927,2033,"OYN001",0,0,{"$f":"F1864*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2034,"OYN001",0,0,{"$f":"F1865*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2035,"OYN001",0,0,{"$f":"F1866*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2036,"OYN001",0,0,{"$f":"F1867*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2037,"OYN001",0,0,{"$f":"F1868*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2038,"OYN001",0,0,{"$f":"F1869*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2039,"OYN001",0,0,{"$f":"F1870*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2040,"OYN001",0,0,{"$f":"F1871*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2041,"OYN001",0,0,{"$f":"F1872*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2042,"OYN001",0,0,{"$f":"F1873*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2043,"OYN001",0,0,{"$f":"F1874*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2044,"OYN001",0,0,{"$f":"F1875*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2045,"OYN001",0,0,{"$f":"F1876*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19942927,2046,"OYN001",0,0,{"$f":"F1877*Assumptions!$E$24","v":0},3018.7061496097699,5.4625588559665896,18.7439368687008,6984.6037921728403,3018.7061496097699,7008.8102878975078]
[null,19943260,2023,"STL006",1344.55640847311,47599.522356270099,{"$f":"F1878*Assumptions!$E$24","v":47599.522356270099},589.97698266847999,1.4900010163611199,4.9890846245193901,4362.5606297418599,1934.5333911415901,51968.562071652836]
[null,19943260,2024,"STL006",0,0,{"$f":"F1879*Assumptions!$E$24","v":0},212.62903770829701,1.0525531650964399,3.6932198534028098,4362.5606297418599,212.62903770829701,4367.3064027603596]
[null,19943260,2025,"STL006",0,0,{"$f":"F1880*Assumptions!$E$24","v":0},344.64421229353297,1.3495098603548501,4.9073457377703802,4362.5606297418599,344.64421229353297,4368.8174853399851]
[null,19943260,2026,"STL006",0,0,{"$f":"F1881*Assumptions!$E$24","v":0},478.14246051225803,0.10765692767717799,2.1169385753481,4362.5606297418599,478.14246051225803,4364.7852252448847]
[null,19943260,2027,"STL006",2.6488142194909001E-3,9.3772407660787899E-2,{"$f":"F1882*Assumptions!$E$24","v":9.3772407660787899E-2},705.08148160837595,0.64610084448147198,2.6254641464127899,4362.5606297418599,705.08413042259542,4365.9259671404152]
[null,19943260,2028,"STL006",0,0,{"$f":"F1883*Assumptions!$E$24","v":0},970.477732588756,1.0070228968419499,3.8911164719343998,4362.5606297418599,970.477732588756,4367.4587691106362]
[null,19943260,2029,"STL006",0,0,{"$f":"F1884*Assumptions!$E$24","v":0},1744.05520630875,0.76743661470418501,5.0644635243410701,4362.5606297418599,1744.05520630875,4368.3925298809054]
[null,19943260,2030,"STL006",0,0,{"$f":"F1885*Assumptions!$E$24","v":0},1744.05520630875,0.76743661470418501,5.0644635243410701,4362.5606297418599,1744.05520630875,4368.3925298809054]
[null,19943260,2031,"STL006",0,0,{"$f":"F1886*Assumptions!$E$24","v":0},1744.05520630875,0.76743661470418501,5.0644635243410701,4362.5606297418599,1744.05520630875,4368.3925298809054]
[null,19943260,2032,"STL006",0,0,{"$f":"F1887*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2033,"STL006",0,0,{"$f":"F1888*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2034,"STL006",0,0,{"$f":"F1889*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2035,"STL006",0,0,{"$f":"F1890*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2036,"STL006",0,0,{"$f":"F1891*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2037,"STL006",0,0,{"$f":"F1892*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2038,"STL006",0,0,{"$f":"F1893*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2039,"STL006",0,0,{"$f":"F1894*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2040,"STL006",0,0,{"$f":"F1895*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2041,"STL006",0,0,{"$f":"F1896*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2042,"STL006",0,0,{"$f":"F1897*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2043,"STL006",0,0,{"$f":"F1898*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2044,"STL006",0,0,{"$f":"F1899*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2045,"STL006",0,0,{"$f":"F1900*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943260,2046,"STL006",0,0,{"$f":"F1901*Assumptions!$E$24","v":0},2732.7299530994401,4.9769170234075499,26.732238160746299,4362.5606297418599,2732.7299530994401,4394.2697849260139]
[null,19943978,2023,"STL006",5795.7810421016902,205180.21562407399,{"$f":"F1902*Assumptions!$E$24","v":205180.21562407399},0,0,0,8645.8488733642298,5795.7810421016902,213826.0644974382]
[null,19943978,2024,"STL006",10016.354935413299,354595.54368415702,{"$f":"F1903*Assumptions!$E$24","v":354595.54368415702},0,0,0,8645.8488733642298,10016.354935413299,363241.39255752123]
[null,19943978,2025,"STL006",10776.704994047301,381513.19428361597,{"$f":"F1904*Assumptions!$E$24","v":381513.19428361597},0,0,0,8645.8488733642298,10776.704994047301,390159.04315698019]
[null,19943978,2026,"STL006",11140.8374578109,394404.08620925702,{"$f":"F1905*Assumptions!$E$24","v":394404.08620925702},0,0,0,8645.8488733642298,11140.8374578109,403049.93508262123]
[null,19943978,2027,"STL006",10853.538342601199,384233.22199621302,{"$f":"F1906*Assumptions!$E$24","v":384233.22199621302},0,0,0,8645.8488733642298,10853.538342601199,392879.07086957723]
[null,19943978,2028,"STL006",10357.6269664263,366677.138452071,{"$f":"F1907*Assumptions!$E$24","v":366677.138452071},0,0,0,8645.8488733642298,10357.6269664263,375322.98732543521]
[null,19943978,2029,"STL006",10098.441959027899,357501.56018973503,{"$f":"F1908*Assumptions!$E$24","v":357501.56018973503},0,0,0,8645.8488733642298,10098.441959027899,366147.40906309924]
[null,19943978,2030,"STL006",10098.441959027899,357501.56018973503,{"$f":"F1909*Assumptions!$E$24","v":357501.56018973503},0,0,0,8645.8488733642298,10098.441959027899,366147.40906309924]
[null,19943978,2031,"STL006",10098.441959027899,357501.56018973503,{"$f":"F1910*Assumptions!$E$24","v":357501.56018973503},0,0,0,8645.8488733642298,10098.441959027899,366147.40906309924]
[null,19943978,2032,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1911*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2033,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1912*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2034,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1913*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2035,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1914*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2036,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1915*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2037,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1916*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2038,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1917*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2039,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1918*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2040,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1919*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2041,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1920*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2042,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1921*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2043,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1922*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2044,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1923*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2045,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1924*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19943978,2046,"STL006",8555.3748263832895,302874.429624827,{"$f":"F1925*Assumptions!$E$24","v":302874.429624827},0,0,0,8645.8488733642298,8555.3748263832895,311520.27849819121]
[null,19944117,2023,"STL006",8465.4736617802901,301729.57092961698,{"$f":"F1926*Assumptions!$E$24","v":301729.57092961698},9.4769906178715608,1.2612548854599099E-2,2.1307636416607999E-2,7797.5122816951498,8474.9506523981618,309527.11713149742]
[null,19944117,2024,"STL006",11490.787198723599,406792.88627087901,{"$f":"F1927*Assumptions!$E$24","v":406792.88627087901},0,0,0,7797.5122816951498,{"$f":"H1927+E1927","v":11490.787198723599},{"$f":"J1927+I1927+G1927+K1927","v":414590.39855257416}]
[null,19944117,2025,"STL006",12408.2427183866,439272.33023015101,{"$f":"F1928*Assumptions!$E$24","v":439272.33023015101},0,0,0,7797.5122816951498,12408.2427183866,447069.84251184616]
[null,19944117,2026,"STL006",12936.4152042728,457970.51045634202,{"$f":"F1929*Assumptions!$E$24","v":457970.51045634202},0,0,0,7797.5122816951498,12936.4152042728,465768.02273803717]
[null,19944117,2027,"STL006",12984.2147961223,459662.695125219,{"$f":"F1930*Assumptions!$E$24","v":459662.695125219},0,0,0,7797.5122816951498,12984.2147961223,467460.20740691415]
[null,19944117,2028,"STL006",12302.126082696001,435515.62568351103,{"$f":"F1931*Assumptions!$E$24","v":435515.62568351103},0,0,0,7797.5122816951498,12302.126082696001,443313.13796520617]
[null,19944117,2029,"STL006",12432.452212037901,440129.38637672202,{"$f":"F1932*Assumptions!$E$24","v":440129.38637672202},0,0,0,7797.5122816951498,12432.452212037901,447926.89865841717]
[null,19944117,2030,"STL006",12432.452212037901,440129.38637672202,{"$f":"F1933*Assumptions!$E$24","v":440129.38637672202},0,0,0,7797.5122816951498,12432.452212037901,447926.89865841717]
[null,19944117,2031,"STL006",12432.452212037901,440129.38637672202,{"$f":"F1934*Assumptions!$E$24","v":440129.38637672202},0,0,0,7797.5122816951498,12432.452212037901,447926.89865841717]
[null,19944117,2032,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1935*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2033,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1936*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2034,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1937*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2035,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1938*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2036,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1939*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2037,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1940*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2038,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1941*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2039,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1942*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2040,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1943*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2041,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1944*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2042,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1945*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2043,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1946*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2044,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1947*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2045,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1948*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19944117,2046,"STL006",10639.096866346101,376641.63879539398,{"$f":"F1949*Assumptions!$E$24","v":376641.63879539398},0,0,0,7797.5122816951498,10639.096866346101,384439.15107708913]
[null,19945139,2023,"NHL031",248.27327431095,7138.7549529253502,{"$f":"F1950*Assumptions!$E$24","v":7138.7549529253502},1327.8477078584999,16.850965358925698,27.833480636831201,13469.916478569599,1576.1209821694499,20653.355877490707]
[null,19945139,2024,"NHL031",3695.2150473156898,106143.153447891,{"$f":"F1951*Assumptions!$E$24","v":106143.153447891},0,0,0,13469.916478569599,3695.2150473156898,119613.06992646061]
[null,19945139,2025,"NHL031",3658.1180399147202,105077.56097259501,{"$f":"F1952*Assumptions!$E$24","v":105077.56097259501},0,0,0,13469.916478569599,3658.1180399147202,118547.47745116461]
[null,19945139,2026,"NHL031",3572.8001068917902,102626.847187131,{"$f":"F1953*Assumptions!$E$24","v":102626.847187131},0,0,0,13469.916478569599,3572.8001068917902,116096.76366570061]
[null,19945139,2027,"NHL031",3068.6531201602802,88145.484049198494,{"$f":"F1954*Assumptions!$E$24","v":88145.484049198494},0,0,0,13469.916478569599,3068.6531201602802,101615.4005277681]
[null,19945139,2028,"NHL031",2594.5363600718401,74526.723740554895,{"$f":"F1955*Assumptions!$E$24","v":74526.723740554895},0,0,0,13469.916478569599,2594.5363600718401,87996.6402191245]
[null,19945139,2029,"NHL031",2134.2320673579402,61304.7194597091,{"$f":"F1956*Assumptions!$E$24","v":61304.7194597091},0,0,0,13469.916478569599,2134.2320673579402,74774.635938278705]
[null,19945139,2030,"NHL031",1920.2135958823501,55157.148839964299,{"$f":"F1957*Assumptions!$E$24","v":55157.148839964299},0,0,0,13469.916478569599,1920.2135958823501,68627.065318533903]
[null,19945139,2031,"NHL031",1646.6209810822299,47298.3415653962,{"$f":"F1958*Assumptions!$E$24","v":47298.3415653962},0,0,0,13469.916478569599,1646.6209810822299,60768.258043965798]
[null,19945139,2032,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1959*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2033,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1960*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2034,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1961*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2035,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1962*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2036,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1963*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2037,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1964*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2038,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1965*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2039,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1966*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2040,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1967*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2041,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1968*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2042,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1969*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2043,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1970*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2044,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1971*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2045,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1972*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945139,2046,"NHL031",1531.73717701483,43998.363326602797,{"$f":"F1973*Assumptions!$E$24","v":43998.363326602797},0,0,0,13469.916478569599,1531.73717701483,57468.279805172395]
[null,19945509,2023,"NHL031",525.07381387712405,15618.3484190251,{"$f":"F1974*Assumptions!$E$24","v":15618.3484190251},3787.0657708529602,58.361234763178203,94.130615591067595,7854.0618237172002,4312.1395847300846,23624.902093096549]
[null,19945509,2024,"NHL031",0,0,{"$f":"F1975*Assumptions!$E$24","v":0},0,0,0,7854.0618237172002,0,7854.0618237172002]
[null,19945509,2025,"NHL031",0,0,{"$f":"F1976*Assumptions!$E$24","v":0},0,0,0,7854.0618237172002,0,7854.0618237172002]
[null,19945509,2026,"NHL031",8.8282323832680101E-2,2.5358643882216301,{"$f":"F1977*Assumptions!$E$24","v":2.5358643882216301},0,0,0,7854.0618237172002,8.8282323832680101E-2,7856.5976881054221]
[null,19945509,2027,"NHL031",0.16856365379129501,4.8419043387214398,{"$f":"F1978*Assumptions!$E$24","v":4.8419043387214398},0,0,0,7854.0618237172002,0.16856365379129501,7858.9037280559214]
[null,19945509,2028,"NHL031",0,0,{"$f":"F1979*Assumptions!$E$24","v":0},0,0,0,7854.0618237172002,0,7854.0618237172002]
[null,19945509,2029,"NHL031",0,0,{"$f":"F1980*Assumptions!$E$24","v":0},0,0,0,7854.0618237172002,0,7854.0618237172002]
[null,19945509,2030,"NHL031",0,0,{"$f":"F1981*Assumptions!$E$24","v":0},0,0,0,7854.0618237172002,0,7854.0618237172002]
[null,19945509,2031,"NHL031",0,0,{"$f":"F1982*Assumptions!$E$24","v":0},0,0,0,7854.0618237172002,0,7854.0618237172002]
[null,19945509,2032,"NHL031",0,0,{"$f":"F1983*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19945509,2033,"NHL031",0,0,{"$f":"F1984*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19945509,2034,"NHL031",0,0,{"$f":"F1985*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19945509,2035,"NHL031",0,0,{"$f":"F1986*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19945509,2036,"NHL031",0,0,{"$f":"F1987*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19945509,2037,"NHL031",0,0,{"$f":"F1988*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19945509,2038,"NHL031",0,0,{"$f":"F1989*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19945509,2039,"NHL031",0,0,{"$f":"F1990*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19945509,2040,"NHL031",0,0,{"$f":"F1991*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,{"$f":"H1991+E1991","v":2.27549771112349},{"$f":"J1991+I1991+G1991+K1991","v":7854.1463208991609}]
[null,19945509,2041,"NHL031",0,0,{"$f":"F1992*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19945509,2042,"NHL031",0,0,{"$f":"F1993*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19945509,2043,"NHL031",0,0,{"$f":"F1994*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19945509,2044,"NHL031",0,0,{"$f":"F1995*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19945509,2045,"NHL031",0,0,{"$f":"F1996*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19945509,2046,"NHL031",0,0,{"$f":"F1997*Assumptions!$E$24","v":0},2.27549771112349,0,8.4497181960936904E-2,7854.0618237172002,2.27549771112349,7854.1463208991609]
[null,19946974,2023,"STL006",75085.705453996503,2613770.40903795,{"$f":"F1998*Assumptions!$E$24","v":2613770.40903795},30684.915074296299,127.854201948297,388.32702154526601,11917.103381675101,105770.6205282928,2626203.6936431187]
[null,19946974,2024,"STL006",26320.098065751601,931775.03629072499,{"$f":"F1999*Assumptions!$E$24","v":931775.03629072499},81.417738247416295,1.7580613874028399,4.3041461163498402,11917.103381675101,26401.515803999016,943698.20187990379]
[null,19946974,2025,"STL006",28632.726150757,1013645.8983387901,{"$f":"F2000*Assumptions!$E$24","v":1013645.8983387901},84.336740523054203,1.64079878239314,3.8756385028284499,11917.103381675101,28717.062891280053,1025568.5181577504]
[null,19946974,2027,"STL006",27322.682363026899,967268.17988177203,{"$f":"F2002*Assumptions!$E$24","v":967268.17988177203},248.60896201647901,1.43632674005967,3.2227405455625102,11917.103381675101,27571.291325043378,979189.94233073271]
[null,19946974,2036,"STL006",35588.336866026097,1259886.03051662,{"$f":"F2011*Assumptions!$E$24","v":1259886.03051662},38598.317542366502,133.15691977773801,452.86866078808299,11917.103381675101,74186.654408392598,1272389.1594788611]
[null,19946974,2045,"STL006",35588.336866026097,1259886.03051662,{"$f":"F2020*Assumptions!$E$24","v":1259886.03051662},38598.317542366502,133.15691977773801,452.86866078808299,11917.103381675101,74186.654408392598,1272389.1594788611]
[null,19947080,2030,"STL006",729.78328101760599,25835.536078012101,{"$f":"F2029*Assumptions!$E$24","v":25835.536078012101},516.53521484663202,1.05371969182172,6.4477572150256801,4768.5753754931502,1246.318495864238,30611.612930412099]
[null,19947080,2039,"STL006",5047.05007779681,178673.92658082501,{"$f":"F2038*Assumptions!$E$24","v":178673.92658082501},780.14995434704099,2.45869219827618,6.7160472896383201,4768.5753754931502,5827.2000321438509,183451.67669580606]
[null,19947175,2024,"STL006",2.2443653621621,69.416123225784006,{"$f":"F2047*Assumptions!$E$24","v":69.416123225784006},0,0,0,3477.6372732353202,2.2443653621621,3547.0533964611041]
[null,19947175,2033,"STL006",0.357412344787367,12.652988590811701,{"$f":"F2056*Assumptions!$E$24","v":12.652988590811701},0,0,0,3477.6372732353202,0.357412344787367,3490.2902618261319]
[null,19947175,2037,"STL006",0.357412344787367,12.652988590811701,{"$f":"F2060*Assumptions!$E$24","v":12.652988590811701},0,0,0,3477.6372732353202,0.357412344787367,3490.2902618261319]
[null,19947175,2044,"STL006",0.357412344787367,12.652988590811701,{"$f":"F2067*Assumptions!$E$24","v":12.652988590811701},0,0,0,3477.6372732353202,0.357412344787367,3490.2902618261319]
[null,19947904,2029,"NHL031",0,0,{"$f":"F2076*Assumptions!$E$24","v":0},278.06645218399598,0.47986786744335602,2.8666998355753801,1240.48237472598,278.06645218399598,1243.8289424289987]
[null,19947904,2038,"NHL031",0,0,{"$f":"F2085*Assumptions!$E$24","v":0},766.52058540623,4.9282367716240003,12.226074999941201,1240.48237472598,766.52058540623,1257.6366864975453]
[null,19948545,2023,"NHL031",4583.45856263324,131657.49200145699,{"$f":"F2094*Assumptions!$E$24","v":131657.49200145699},92.714681942828605,0.78831717332593898,0.74695721346463095,4448.9702738666401,4676.173244576069,136107.99754971042]
[null,19948545,2032,"NHL031",6337.7496869467504,182048.603104868,{"$f":"F2103*Assumptions!$E$24","v":182048.603104868},0,0,0,4448.9702738666401,6337.7496869467504,186497.57337873464]
[null,19948545,2041,"NHL031",6337.7496869467504,182048.603104868,{"$f":"F2112*Assumptions!$E$24","v":182048.603104868},0,0,0,4448.9702738666401,6337.7496869467504,186497.57337873464]
[null,19948545,2043,"NHL031",6337.7496869467504,182048.603104868,{"$f":"F2114*Assumptions!$E$24","v":182048.603104868},0,0,0,4448.9702738666401,6337.7496869467504,186497.57337873464]
[null,19950704,2028,"NHL031",2.2916159183179499,65.825489706843399,{"$f":"F2123*Assumptions!$E$24","v":65.825489706843399},3956.4823569525802,30.7160572436443,40.599678602695697,8639.4701430997193,3958.773972870898,8776.6113686529025]
[null,19950704,2037,"NHL031",0.58859825430062696,16.907182403572499,{"$f":"F2132*Assumptions!$E$24","v":16.907182403572499},9705.6059435383504,63.935748412430399,147.02849611429599,8639.4701430997193,9706.1945417926509,8867.3415700300175]
[null,19950704,2046,"NHL031",0.58859825430062696,16.907182403572499,{"$f":"F2141*Assumptions!$E$24","v":16.907182403572499},9705.6059435383504,63.935748412430399,147.02849611429599,8639.4701430997193,9706.1945417926509,8867.3415700300175]
[null,19950898,2031,"NHL016",8.7429084450647999E-3,0.38893535178190802,{"$f":"F2150*Assumptions!$E$24","v":0.38893535178190802},0,0,0,5547.5568133730203,8.7429084450647999E-3,5547.9457487248019]
[null,19950898,2040,"NHL016",8.7429084450647999E-3,0.38893535178190802,{"$f":"F2159*Assumptions!$E$24","v":0.38893535178190802},0,0,0,5547.5568133730203,8.7429084450647999E-3,5547.9457487248019]
[null,19951396,2025,"NHL016",0,0,{"$f":"F2168*Assumptions!$E$24","v":0},0,0,0,8394.7434207550104,0,8394.7434207550104]
[null,19951396,2034,"NHL016",0,0,{"$f":"F2177*Assumptions!$E$24","v":0},0,0,0,8394.7434207550104,0,8394.7434207550104]
[null,19951396,2044,"NHL016",0,0,{"$f":"F2187*Assumptions!$E$24","v":0},0,0,0,8394.7434207550104,0,8394.7434207550104]
[null,19951396,2045,"NHL016",0,0,{"$f":"F2188*Assumptions!$E$24","v":0},0,0,0,8394.7434207550104,0,8394.7434207550104]
[null,19951861,2030,"NHL015",0,0,{"$f":"F2197*Assumptions!$E$24","v":0},0,0,0,14042.9912344035,0,14042.9912344035]
[null,19951861,2039,"NHL015",0,0,{"$f":"F2206*Assumptions!$E$24","v":0},0,0,0,14042.9912344035,0,14042.9912344035]
[null,19952077,2024,"NHL015",1.7437556013351201,50.088483619535701,{"$f":"F2215*Assumptions!$E$24","v":50.088483619535701},153.69797970651399,3.0819326682014698,6.35824602398562,2912.2658607747098,155.44173530784911,2971.7945230864325]
[null,19952077,2033,"NHL015",406.68041987439699,11681.6860881583,{"$f":"F2224*Assumptions!$E$24","v":11681.6860881583},0,0,0,2912.2658607747098,406.68041987439699,14593.951948933009]
[null,19952077,2042,"NHL015",318.58569887243101,9151.2104948492197,{"$f":"F2233*Assumptions!$E$24","v":9151.2104948492197},0,0,0,2912.2658607747098,318.58569887243101,12063.47635562393]
[null,19952436,2027,"NHL016",0,0,{"$f":"F2242*Assumptions!$E$24","v":0},0,0,0,5225.7644179942899,0,5225.7644179942899]
[null,19952436,2037,"NHL016",0,0,{"$f":"F2252*Assumptions!$E$24","v":0},0,0,0,5225.7644179942899,0,5225.7644179942899]
[null,19952436,2038,"NHL016",0,0,{"$f":"F2253*Assumptions!$E$24","v":0},0,0,0,5225.7644179942899,0,5225.7644179942899]
[null,19953282,2023,"NHL031",26.578794277961801,763.46220812101399,{"$f":"F2262*Assumptions!$E$24","v":763.46220812101399},928.71073574961201,9.5060373282812893,15.844974782046,4636.3316276212299,955.28953002757385,5425.1448478525708]
[null,19953282,2032,"NHL031",0,0,{"$f":"F2271*Assumptions!$E$24","v":0},1787.3824235678401,16.9493725497186,29.1762495602276,4636.3316276212299,1787.3824235678401,4682.4572497311765]
[null,19953282,2041,"NHL031",0,0,{"$f":"F2280*Assumptions!$E$24","v":0},1787.3824235678401,16.9493725497186,29.1762495602276,4636.3316276212299,1787.3824235678401,4682.4572497311765]
[null,19953868,2026,"NHL031",0,0,{"$f":"F2289*Assumptions!$E$24","v":0},1389.6837237986699,14.789826071213399,32.575429428683599,13956.738666352599,1389.6837237986699,14004.103921852497]
[null,19953868,2038,"NHL031",0,0,{"$f":"F2301*Assumptions!$E$24","v":0},4862.6523421376596,92.449853717877502,118.574016865884,13956.738666352599,4862.6523421376596,14167.762536936361]
[null,19953868,2045,"NHL031",0,0,{"$f":"F2308*Assumptions!$E$24","v":0},4862.6523421376596,92.449853717877502,118.574016865884,13956.738666352599,4862.6523421376596,14167.762536936361]
[null,19954227,2030,"NHL031",0,0,{"$f":"F2317*Assumptions!$E$24","v":0},185.236398607339,0.37965697995920999,1.00568256486597,6035.3638344561496,185.236398607339,6036.7491740009746]
[null,19954227,2031,"NHL031",0,0,{"$f":"F2318*Assumptions!$E$24","v":0},198.82881156336001,0.32731144104389998,1.4918211767019001,6035.3638344561496,198.82881156336001,6037.1829670738953]
[null,19954227,2040,"NHL031",0,0,{"$f":"F2327*Assumptions!$E$24","v":0},225.69723371788899,0.91166128077545605,2.8250651758266598,6035.3638344561496,225.69723371788899,6039.1005609127515]
[null,19954278,2025,"NHL031",6212.7283021309104,178457.42806827201,{"$f":"F2336*Assumptions!$E$24","v":178457.42806827201},0,0,0,5281.9726783887299,6212.7283021309104,183739.40074666074]
[null,19954278,2034,"NHL031",4910.20105517096,141043.002202973,{"$f":"F2345*Assumptions!$E$24","v":141043.002202973},0,0,0,5281.9726783887299,4910.20105517096,146324.97488136173]
[null,19954278,2044,"NHL031",4910.20105517096,141043.002202973,{"$f":"F2355*Assumptions!$E$24","v":141043.002202973},0,0,0,5281.9726783887299,4910.20105517096,146324.97488136173]
[null,19954417,2029,"NHL031",48.143956559980197,1382.9104134133499,{"$f":"F2364*Assumptions!$E$24","v":1382.9104134133499},0,0,0,10612.0289837244,48.143956559980197,11994.93939713775]
[null,19954417,2038,"NHL031",38.132670775692198,1095.3413735588799,{"$f":"F2373*Assumptions!$E$24","v":1095.3413735588799},0,0,0,10612.0289837244,38.132670775692198,11707.37035728328]
[null,19955740,2023,"NHL015",0,0,{"$f":"F2382*Assumptions!$E$24","v":0},0,0,0,5509.1731185620602,0,5509.1731185620602]
[null,19955740,2024,"NHL015",0,0,{"$f":"F2383*Assumptions!$E$24","v":0},0,0,0,5509.1731185620602,0,5509.1731185620602]
[null,19955740,2033,"NHL015",0,0,{"$f":"F2392*Assumptions!$E$24","v":0},0,0,0,5509.1731185620602,0,5509.1731185620602]
[null,19955740,2042,"NHL015",0,0,{"$f":"F2401*Assumptions!$E$24","v":0},0,0,0,5509.1731185620602,0,5509.1731185620602]
[null,19955967,2027,"NHL031",7.3243396773704204,210.38789362052199,{"$f":"F2410*Assumptions!$E$24","v":210.38789362052199},0,0,0,2487.50447995989,7.3243396773704204,2697.8923735804119]
[null,19955967,2037,"NHL031",0.38601669764769803,11.08813128525,{"$f":"F2420*Assumptions!$E$24","v":11.08813128525},5021.5536879277697,40.8059772473339,67.259341677280801,2487.50447995989,5021.9397046254171,2606.6579301697548]
[null,19955967,2046,"NHL031",0.38601669764769803,11.08813128525,{"$f":"F2429*Assumptions!$E$24","v":11.08813128525},5021.5536879277697,40.8059772473339,67.259341677280801,2487.50447995989,5021.9397046254171,2606.6579301697548]
[null,19956238,2031,"HSM003",0,0,{"$f":"F2438*Assumptions!$E$24","v":0},0,0,0,5351.1497008853603,0,5351.1497008853603]
[null,19956238,2040,"HSM003",0,0,{"$f":"F2447*Assumptions!$E$24","v":0},17.033536849993101,1.56518573263182E-2,0.66683223757477805,5351.1497008853603,17.033536849993101,5351.8321849802614]
[null,19956238,2041,"HSM003",0,0,{"$f":"F2448*Assumptions!$E$24","v":0},17.033536849993101,1.56518573263182E-2,0.66683223757477805,5351.1497008853603,17.033536849993101,5351.8321849802614]
[null,19956512,2026,"HSM003",0,0,{"$f":"F2457*Assumptions!$E$24","v":0},642.18256503768202,8.9863058961099895,30.106653487389099,11196.540040313899,642.18256503768202,11235.632999697398]
[null,19956512,2035,"HSM003",0,0,{"$f":"F2466*Assumptions!$E$24","v":0},3526.1176117854202,143.78520234730399,147.494528634868,11196.540040313899,3526.1176117854202,11487.819771296072]
[null,19956512,2043,"HSM003",0,0,{"$f":"F2474*Assumptions!$E$24","v":0},3526.1176117854202,143.78520234730399,147.494528634868,11196.540040313899,3526.1176117854202,11487.819771296072]
[null,19956541,2030,"HSM003",0,0,{"$f":"F2485*Assumptions!$E$24","v":0},0,0,0,2799.4762382716599,0,2799.4762382716599]
[null,19956541,2039,"HSM003",0,0,{"$f":"F2494*Assumptions!$E$24","v":0},0,0,0,2799.4762382716599,0,2799.4762382716599]
[null,19956812,2024,"HSM003",9596.7465682601105,430705.41835589102,{"$f":"F2503*Assumptions!$E$24","v":430705.41835589102},3532.71394040309,49.263916209881003,116.44699758550099,16008.891589353199,{"$f":"H2503+E2503","v":13129.4605086632},{"$f":"J2503+I2503+G2503+K2503","v":446880.02085903962}]
[null,19956812,2033,"HSM003",0,0,{"$f":"F2512*Assumptions!$E$24","v":0},1592.51078119675,27.067296747171799,84.696268683667995,16008.891589353199,1592.51078119675,16120.655154784039]
[null,19956812,2034,"HSM003",0,0,{"$f":"F2513*Assumptions!$E$24","v":0},1538.6993579697901,60.273121583222803,89.870532220048602,16008.891589353199,1538.6993579697901,16159.035243156472]
[null,19956812,2043,"HSM003",0,0,{"$f":"F2522*Assumptions!$E$24","v":0},1868.03683979385,78.2618533712306,91.231146987156805,16008.891589353199,1868.03683979385,16178.384589711586]
[null,19957666,2030,"NHL015",457.87317052176599,13152.171545109,{"$f":"F2533*Assumptions!$E$24","v":13152.171545109},321.34859910759099,7.0520979669435597,13.100572959520999,2366.8799871966198,779.22176962935691,15539.204203232086]
[null,19957666,2038,"NHL015",693.25993926992896,19913.5355239089,{"$f":"F2541*Assumptions!$E$24","v":19913.5355239089},0,0,0,2366.8799871966198,693.25993926992896,22280.415511105519]
[null,19957706,2023,"NHL015",297.54140596291802,10268.738286779,{"$f":"F2550*Assumptions!$E$24","v":10268.738286779},0,0,0,16209.748657988701,297.54140596291802,26478.486944767701]
[null,19957706,2032,"NHL015",0,0,{"$f":"F2559*Assumptions!$E$24","v":0},0,0,0,16209.748657988701,0,16209.748657988701]
[null,19957706,2041,"NHL015",9.0314182388379294E-2,2.5942284811635701,{"$f":"F2568*Assumptions!$E$24","v":2.5942284811635701},0,0,0,16209.748657988701,9.0314182388379294E-2,16212.342886469865]
[null,19959047,2026,"NHL015",359.99993594982197,10340.8131741915,{"$f":"F2577*Assumptions!$E$24","v":10340.8131741915},0,0,0,2128.8877137886798,359.99993594982197,12469.70088798018]
[null,19959047,2027,"NHL015",553.06427066853996,15886.486982878299,{"$f":"F2578*Assumptions!$E$24","v":15886.486982878299},0,0,0,2128.8877137886798,553.06427066853996,18015.374696666979]
[null,19959047,2036,"NHL015",301.90488010842802,8672.0625472919692,{"$f":"F2587*Assumptions!$E$24","v":8672.0625472919692},0,0,0,2128.8877137886798,301.90488010842802,10800.950261080648]
[null,19959571,2023,"HSM006",4549.0155109904999,166024.167761433,{"$f":"F2598*Assumptions!$E$24","v":166024.167761433},0,0,0,26111.975723759999,4549.0155109904999,192136.143485193]
[null,19959571,2031,"HSM006",0,0,{"$f":"F2606*Assumptions!$E$24","v":0},0,0,0,26111.975723759999,0,26111.975723759999]
[null,19959571,2040,"HSM006",0,0,{"$f":"F2615*Assumptions!$E$24","v":0},0,0,0,26111.975723759999,0,26111.975723759999]
[null,19962083,2025,"HSM001",0,0,{"$f":"F2624*Assumptions!$E$24","v":0},343.06790566204199,8.1094200341822997,19.372595391093299,9179.1655683109402,343.06790566204199,9206.6475837362159]
[null,19962083,2034,"HSM001",0,0,{"$f":"F2633*Assumptions!$E$24","v":0},343.06790566204199,8.1094200341822997,19.372595391093299,9179.1655683109402,343.06790566204199,9206.6475837362159]
[null,19962083,2043,"HSM001",0,0,{"$f":"F2642*Assumptions!$E$24","v":0},343.06790566204199,8.1094200341822997,19.372595391093299,9179.1655683109402,343.06790566204199,9206.6475837362159]
[null,19962083,2044,"HSM001",0,0,{"$f":"F2643*Assumptions!$E$24","v":0},343.06790566204199,8.1094200341822997,19.372595391093299,9179.1655683109402,343.06790566204199,9206.6475837362159]
[null,19962134,2029,"HSM001",0,0,{"$f":"F2652*Assumptions!$E$24","v":0},335.35014721069001,6.5404177587851899,13.5167275980155,6062.9509696471196,335.35014721069001,6083.0081150039205]
[null,19962134,2039,"HSM001",0,0,{"$f":"F2662*Assumptions!$E$24","v":0},335.35014721069001,6.5404177587851899,13.5167275980155,6062.9509696471196,335.35014721069001,6083.0081150039205]
[null,19962390,2024,"HSM006",60832.7371257224,2220195.6730081602,{"$f":"F2671*Assumptions!$E$24","v":2220195.6730081602},0,0,0,27081.905578188998,60832.7371257224,2247277.5785863493]
[null,19962390,2033,"HSM006",60832.7371257224,2220195.6730081602,{"$f":"F2680*Assumptions!$E$24","v":2220195.6730081602},0,0,0,27081.905578188998,60832.7371257224,2247277.5785863493]
[null,19962390,2042,"HSM006",60832.7371257224,2220195.6730081602,{"$f":"F2689*Assumptions!$E$24","v":2220195.6730081602},0,0,0,27081.905578188998,60832.7371257224,2247277.5785863493]
[null,19963350,2027,"STL006",395.67396887214198,14007.5134136703,{"$f":"F2698*Assumptions!$E$24","v":14007.5134136703},621.43456940142505,1.5254503431200499,3.0573404437682301,12673.601204165099,1017.1085382735671,26685.697408622287]
[null,19963350,2036,"STL006",2328.4981956692,82432.690233618196,{"$f":"F2707*Assumptions!$E$24","v":82432.690233618196},6858.9622361863403,21.515922105792701,76.390775201139107,12673.601204165099,9187.4604318555394,95204.198135090221]
[null,19963350,2044,"STL006",2328.4981956692,82432.690233618196,{"$f":"F2715*Assumptions!$E$24","v":82432.690233618196},6858.9622361863403,21.515922105792701,76.390775201139107,12673.601204165099,9187.4604318555394,95204.198135090221]
[null,19963742,2023,"STL006",61680.817649353397,2763019.8484952501,{"$f":"F2718*Assumptions!$E$24","v":2763019.8484952501},6024.8137741604896,40.532789947921103,98.738153626453993,5360.4343986629401,67705.631423513885,2768519.5538374875]
[null,19963742,2032,"STL006",0,0,{"$f":"F2727*Assumptions!$E$24","v":0},13230.0154900693,115.534075946577,260.07760991674297,5360.4343986629401,13230.0154900693,5736.0460845262605]
[null,19963742,2041,"STL006",0,0,{"$f":"F2736*Assumptions!$E$24","v":0},13230.0154900693,115.534075946577,260.07760991674297,5360.4343986629401,13230.0154900693,5736.0460845262605]
[null,19963837,2026,"STL006",23.4449258113954,829.98917953015405,{"$f":"F2745*Assumptions!$E$24","v":829.98917953015405},39.256496551880801,0.64897645488002698,1.7203934846442399,14349.944949684101,62.701422363276201,15182.303499153779]
[null,19963837,2035,"STL006",699.51105042590802,24763.8490087727,{"$f":"F2754*Assumptions!$E$24","v":24763.8490087727},1412.4054393664601,7.0334920650228803,11.265703252295999,14349.944949684101,2111.9164897923683,39132.09315377412]
[null,19963837,2044,"STL006",699.51105042590802,24763.8490087727,{"$f":"F2763*Assumptions!$E$24","v":24763.8490087727},1412.4054393664601,7.0334920650228803,11.265703252295999,14349.944949684101,2111.9164897923683,39132.09315377412]
[null,19964900,2029,"NHL015",0,0,{"$f":"F2772*Assumptions!$E$24","v":0},327.46901190300599,2.9685631277106799,8.7609214217344107,9533.6341347239995,327.46901190300599,9545.3636192734448]
[null,19964900,2037,"NHL015",0,0,{"$f":"F2780*Assumptions!$E$24","v":0},1392.90165443351,32.666362149814297,57.814665337119997,9533.6341347239995,1392.90165443351,9624.1151622109337]
[null,19964900,2040,"NHL015",0,0,{"$f":"F2783*Assumptions!$E$24","v":0},1392.90165443351,32.666362149814297,57.814665337119997,9533.6341347239995,1392.90165443351,9624.1151622109337]
[null,19965083,2025,"NHL016",0,0,{"$f":"F2792*Assumptions!$E$24","v":0},0,0,0,2941.9040457341598,0,2941.9040457341598]
[null,19965083,2034,"NHL016",0,0,{"$f":"F2801*Assumptions!$E$24","v":0},0,0,0,2941.9040457341598,0,2941.9040457341598]
[null,19965083,2043,"NHL016",0,0,{"$f":"F2810*Assumptions!$E$24","v":0},0,0,0,2941.9040457341598,0,2941.9040457341598]
[null,19968436,2028,"NHL016",0,0,{"$f":"F2819*Assumptions!$E$24","v":0},0,0,0,2032.4376000301299,0,2032.4376000301299]
[null,19968436,2037,"NHL016",0,0,{"$f":"F2828*Assumptions!$E$24","v":0},0,0,0,2032.4376000301299,0,2032.4376000301299]
[null,19968436,2039,"NHL016",0,0,{"$f":"F2830*Assumptions!$E$24","v":0},0,0,0,2032.4376000301299,0,2032.4376000301299]
[null,19968509,2024,"NHL015",0,0,{"$f":"F2839*Assumptions!$E$24","v":0},687.43379928070203,5.34199940286386,9.3078767301655496,15161.2496675356,687.43379928070203,15175.899543668629]
[null,19968509,2033,"NHL015",0,0,{"$f":"F2848*Assumptions!$E$24","v":0},1220.2262431177401,12.1397629874646,59.861109245253999,15161.2496675356,1220.2262431177401,15233.250539768318]
[null,19968509,2042,"NHL015",0,0,{"$f":"F2857*Assumptions!$E$24","v":0},2070.9703825675601,53.881257152052903,94.905592992470403,15161.2496675356,2070.9703825675601,15310.036517680122]
[null,19968736,2027,"NHL015",0,0,{"$f":"F2866*Assumptions!$E$24","v":0},0,0,0,11186.9686346125,0,11186.9686346125]
[null,19968736,2036,"NHL015",0.338096765718706,9.7116558642467705,{"$f":"F2875*Assumptions!$E$24","v":9.7116558642467705},701.84623254508097,12.9442423454647,28.586874432894199,11186.9686346125,702.18432931079963,11238.211407255105]
[null,19968736,2045,"NHL015",0.338096765718706,9.7116558642467705,{"$f":"F2884*Assumptions!$E$24","v":9.7116558642467705},701.84623254508097,12.9442423454647,28.586874432894199,11186.9686346125,702.18432931079963,11238.211407255105]
[null,19969040,2030,"NHL015",0,0,{"$f":"F2893*Assumptions!$E$24","v":0},177.327344380688,0,3.17614114505992,5031.9918701214101,177.327344380688,5035.1680112664699]
[null,19969040,2040,"NHL015",0,0,{"$f":"F2903*Assumptions!$E$24","v":0},1270.0044256404301,23.919332045824699,54.748081985015503,5031.9918701214101,1270.0044256404301,5110.6592841522506]
[null,19969040,2041,"NHL015",0,0,{"$f":"F2904*Assumptions!$E$24","v":0},1270.0044256404301,23.919332045824699,54.748081985015503,5031.9918701214101,1270.0044256404301,5110.6592841522506]
[null,19969626,2026,"HTN032",0,0,{"$f":"F2913*Assumptions!$E$24","v":0},0,0,0,5726.2610008407,0,5726.2610008407]
[null,19969626,2035,"HTN032",0,0,{"$f":"F2922*Assumptions!$E$24","v":0},58.782927577383703,3.9745511439355001E-2,0.17320954557413801,5726.2610008407,58.782927577383703,5726.4739558977135]
[null,19969626,2044,"HTN032",0,0,{"$f":"F2931*Assumptions!$E$24","v":0},58.782927577383703,3.9745511439355001E-2,0.17320954557413801,5726.2610008407,58.782927577383703,5726.4739558977135]
[null,19970479,2029,"HTN032",0,0,{"$f":"F2940*Assumptions!$E$24","v":0},0,0,0,455.30650509672398,0,455.30650509672398]
[null,19970479,2038,"HTN032",0,0,{"$f":"F2949*Assumptions!$E$24","v":0},131.46394540039699,0.18118899352152801,0.448013354198882,455.30650509672398,131.46394540039699,455.9357074444444]
[null,19971256,2023,"HTN032",0,0,{"$f":"F2958*Assumptions!$E$24","v":0},0,0,0,7137.3890769996697,0,7137.3890769996697]
[null,19971256,2033,"HTN032",0,0,{"$f":"F2968*Assumptions!$E$24","v":0},0,0,0,7137.3890769996697,0,7137.3890769996697]
[null,19971256,2034,"HTN032",0,0,{"$f":"F2969*Assumptions!$E$24","v":0},0,0,0,7137.3890769996697,0,7137.3890769996697]
[null,19971256,2043,"HTN032",0,0,{"$f":"F2978*Assumptions!$E$24","v":0},0,0,0,7137.3890769996697,0,7137.3890769996697]
[null,19971615,2028,"HTN032",0,0,{"$f":"F2987*Assumptions!$E$24","v":0},0,0,0,7959.0362739439497,0,7959.0362739439497]
[null,19971615,2037,"HTN032",0,0,{"$f":"F2996*Assumptions!$E$24","v":0},528.57415730025298,0.240854960246532,2.88490909238305,7959.0362739439497,528.57415730025298,7962.1620379965789]
[null,19971615,2046,"HTN032",0,0,{"$f":"F3005*Assumptions!$E$24","v":0},528.57415730025298,0.240854960246532,2.88490909238305,7959.0362739439497,528.57415730025298,7962.1620379965789]
[null,19971809,2029,"HTN032",0,0,{"$f":"F3012*Assumptions!$E$24","v":0},0,0,0,8971.4269095915806,0,8971.4269095915806]
[null,19971809,2041,"HTN032",0,0,{"$f":"F3024*Assumptions!$E$24","v":0},455.18058182829998,0.85045749187692499,1.4791418928858,8971.4269095915806,455.18058182829998,8973.756508976343]
[null,19973422,2026,"HSM003",405.27368984352199,14791.1623755324,{"$f":"F3033*Assumptions!$E$24","v":14791.1623755324},0,0,0,23144.121581664302,405.27368984352199,37935.283957196705]
[null,19973422,2027,"HSM003",448.62808701752101,16373.4558832643,{"$f":"F3034*Assumptions!$E$24","v":16373.4558832643},0,0,0,23144.121581664302,448.62808701752101,39517.577464928603]
[null,19973422,2036,"HSM003",251.67155658239099,9185.1875707757608,{"$f":"F3043*Assumptions!$E$24","v":9185.1875707757608},179.58438119386099,5.2452396910368897,7.0241625471028097,23144.121581664302,431.25593777625198,32341.578554678203]
[null,19973422,2045,"HSM003",251.67155658239099,9185.1875707757608,{"$f":"F3052*Assumptions!$E$24","v":9185.1875707757608},179.58438119386099,5.2452396910368897,7.0241625471028097,23144.121581664302,431.25593777625198,32341.578554678203]
[null,19973722,2030,"HSM003",0,0,{"$f":"F3061*Assumptions!$E$24","v":0},1619.0420535482899,10.2203590117918,45.598070143538699,18074.0650335104,1619.0420535482899,18129.88346266573]
[null,19973722,2035,"HSM003",0,0,{"$f":"F3066*Assumptions!$E$24","v":0},2463.8589201273999,69.192053426684296,111.238457079488,18074.0650335104,2463.8589201273999,18254.495544016572]
[null,19973762,2025,"HSM003",0,0,{"$f":"F3080*Assumptions!$E$24","v":0},1166.4113461721299,12.985857049007899,45.810765959209697,1607.6759519740799,1166.4113461721299,1666.4725749822976]
[null,19973762,2034,"HSM003",0,0,{"$f":"F3089*Assumptions!$E$24","v":0},315.75134873817098,12.225679978697899,18.638489519752099,1607.6759519740799,315.75134873817098,1638.5401214725298]
[null,19973762,2043,"HSM003",0,0,{"$f":"F3098*Assumptions!$E$24","v":0},331.11712564774598,16.014788945372199,16.8591084414035,1607.6759519740799,331.11712564774598,1640.5498493608557]
[null,19973762,2044,"HSM003",0,0,{"$f":"F3099*Assumptions!$E$24","v":0},331.11712564774598,16.014788945372199,16.8591084414035,1607.6759519740799,331.11712564774598,1640.5498493608557]
[null,19974693,2029,"HSM003",1.0265079658568299,37.464178858065502,{"$f":"F3108*Assumptions!$E$24","v":37.464178858065502},0,0,0,13867.7618601826,1.0265079658568299,13905.226039040665]
[null,19974693,2038,"HSM003",0.21238499003545699,7.7513565584610102,{"$f":"F3117*Assumptions!$E$24","v":7.7513565584610102},232.24530823434799,5.5730576734505002,9.1250192533238401,13867.7618601826,232.45769322438343,13890.211293667835]
[null,19977196,2023,"HTN032",0,0,{"$f":"F3126*Assumptions!$E$24","v":0},0,0,0,5206.3358804014397,0,5206.3358804014397]
[null,19977196,2028,"HTN032",0,0,{"$f":"F3131*Assumptions!$E$24","v":0},0,0,0,5206.3358804014397,0,5206.3358804014397]
[null,19977196,2042,"HTN032",0,0,{"$f":"F3145*Assumptions!$E$24","v":0},0,0,0,5206.3358804014397,0,5206.3358804014397]
[null,19979297,2027,"HSM003",8831.3886659480795,322316.76280271198,{"$f":"F3154*Assumptions!$E$24","v":322316.76280271198},0,0,0,32155.306314580201,8831.3886659480795,354472.06911729218]
[null,19979297,2036,"HSM003",4311.8041989838603,157366.73175921501,{"$f":"F3163*Assumptions!$E$24","v":157366.73175921501},0,0,0,32155.306314580201,4311.8041989838603,189522.03807379521]
[null,19979297,2037,"HSM003",4311.8041989838603,157366.73175921501,{"$f":"F3164*Assumptions!$E$24","v":157366.73175921501},0,0,0,32155.306314580201,4311.8041989838603,189522.03807379521]
[null,19979297,2046,"HSM003",4311.8041989838603,157366.73175921501,{"$f":"F3173*Assumptions!$E$24","v":157366.73175921501},0,0,0,32155.306314580201,4311.8041989838603,189522.03807379521]
[null,19979558,2031,"HSM003",448.51119045373702,16369.189541531699,{"$f":"F3182*Assumptions!$E$24","v":16369.189541531699},0,0,0,22666.597891291502,448.51119045373702,39035.787432823199]
[null,19979558,2039,"HSM003",318.29091993888198,11616.5761495431,{"$f":"F3190*Assumptions!$E$24","v":11616.5761495431},0,0,0,22666.597891291502,318.29091993888198,34283.174040834601]
[null,19979653,2026,"HSM003",179.39714041839099,6547.40808528463,{"$f":"F3201*Assumptions!$E$24","v":6547.40808528463},365.34500413364702,5.1894476974957797,16.593546267202001,31451.912132124598,544.74214455203798,38021.103211373927]
[null,19979653,2035,"HSM003",50.385598378879401,1838.9093239635599,{"$f":"F3210*Assumptions!$E$24","v":1838.9093239635599},1084.34612776012,31.3635103294963,46.753146748759903,31451.912132124598,1134.7317261389994,33368.938113166412]
[null,19979653,2044,"HSM003",50.385598378879401,1838.9093239635599,{"$f":"F3219*Assumptions!$E$24","v":1838.9093239635599},1084.34612776012,31.3635103294963,46.753146748759903,31451.912132124598,1134.7317261389994,33368.938113166412]
[null,19980785,2029,"NHL015",0,0,{"$f":"F3228*Assumptions!$E$24","v":0},63.234340642171198,1.5589090164072399,2.4964274535889102,23774.410447797502,63.234340642171198,23778.465784267497]
[null,19980785,2030,"NHL015",0,0,{"$f":"F3229*Assumptions!$E$24","v":0},64.141685462344597,1.63976098189375,2.5492507198719601,23774.410447797502,64.141685462344597,23778.599459499266]
[null,19980785,2039,"NHL015",34.389959659920997,987.833919950461,{"$f":"F3238*Assumptions!$E$24","v":987.833919950461},326.86033448178199,8.3251920249780902,12.997312723112699,23774.410447797502,361.25029414170297,24783.566872496052]
[null,19984534,2030,"CTN003",0,0,{"$f":"F3253*Assumptions!$E$24","v":0},75.773571835977805,4.2811500813724201E-2,0.342094882806462,3060.4325904646198,75.773571835977805,3060.8174968482399]
[null,19984534,2034,"CTN003",0,0,{"$f":"F3257*Assumptions!$E$24","v":0},75.773571835977805,4.2811500813724201E-2,0.342094882806462,3060.4325904646198,75.773571835977805,3060.8174968482399]
[null,19984534,2043,"CTN003",0,0,{"$f":"F3266*Assumptions!$E$24","v":0},75.773571835977805,4.2811500813724201E-2,0.342094882806462,3060.4325904646198,75.773571835977805,3060.8174968482399]
[null,19985318,2028,"CTN003",0,0,{"$f":"F3275*Assumptions!$E$24","v":0},0,0,0,3889.61137760163,0,3889.61137760163]
[null,19985318,2037,"CTN003",0,0,{"$f":"F3284*Assumptions!$E$24","v":0},0,0,0,3889.61137760163,0,3889.61137760163]
[null,19985318,2046,"CTN003",0,0,{"$f":"F3293*Assumptions!$E$24","v":0},0,0,0,3889.61137760163,0,3889.61137760163]
[null,19985788,2023,"CTN001",84.114851626517293,2772.7314378114702,{"$f":"F3294*Assumptions!$E$24","v":2772.7314378114702},31.330026412624399,0.122112491636143,0.83929307051679103,20318.777532312499,115.44487803914168,23092.47037568612]
[null,19985788,2032,"CTN001",66.351188251658201,1928.0373911879001,{"$f":"F3303*Assumptions!$E$24","v":1928.0373911879001},0,0,0,20318.777532312499,66.351188251658201,22246.814923500398]
[null,19985828,2023,"CTN001",2375.2566081469099,100403.331373772,{"$f":"F3318*Assumptions!$E$24","v":100403.331373772},0,0,0,23076.7741192785,2375.2566081469099,123480.10549305051]
[null,19985828,2027,"CTN001",203.364385679055,5909.3763044307998,{"$f":"F3322*Assumptions!$E$24","v":5909.3763044307998},4.1343330002073504,4.2341180527493701E-2,0.137343657714359,23076.7741192785,207.49871867926237,28986.33010854754]
[null,19985828,2036,"CTN001",203.364385679055,5909.3763044307998,{"$f":"F3331*Assumptions!$E$24","v":5909.3763044307998},4.1343330002073504,4.2341180527493701E-2,0.137343657714359,23076.7741192785,207.49871867926237,28986.33010854754]
[null,19985828,2045,"CTN001",203.364385679055,5909.3763044307998,{"$f":"F3340*Assumptions!$E$24","v":5909.3763044307998},4.1343330002073504,4.2341180527493701E-2,0.137343657714359,23076.7741192785,207.49871867926237,28986.33010854754]
[null,19986641,2030,"CTN003",0,0,{"$f":"F3349*Assumptions!$E$24","v":0},294.23640945474199,0.75394405598181602,0.89008226844393601,10584.8335524985,294.23640945474199,10586.477578822925]
[null,19986641,2039,"CTN003",0,0,{"$f":"F3358*Assumptions!$E$24","v":0},294.23640945474199,0.75394405598181602,0.89008226844393601,10584.8335524985,294.23640945474199,10586.477578822925]
[null,19986641,2040,"CTN003",0,0,{"$f":"F3359*Assumptions!$E$24","v":0},294.23640945474199,0.75394405598181602,0.89008226844393601,10584.8335524985,294.23640945474199,10586.477578822925]
[null,19986956,2029,"CTN003",1.1511193546740199,33.449305370595802,{"$f":"F3372*Assumptions!$E$24","v":33.449305370595802},210.19775454136001,1.00850694734907E-2,0.31345138891477398,14667.925805340001,211.34887389603404,14701.698647168985]
[null,19986956,2035,"CTN003",0.57988659562022704,16.850384574333699,{"$f":"F3378*Assumptions!$E$24","v":16.850384574333699},409.69678272697303,0.18629475988567001,0.64346374884456103,14667.925805340001,410.27666932259325,14685.605948423065]
[null,19986956,2044,"CTN003",0.57988659562022704,16.850384574333699,{"$f":"F3387*Assumptions!$E$24","v":16.850384574333699},409.69678272697303,0.18629475988567001,0.64346374884456103,14667.925805340001,410.27666932259325,14685.605948423065]
[null,19987733,2029,"CTN001",538.27023846014504,15641.0936060192,{"$f":"F3396*Assumptions!$E$24","v":15641.0936060192},0,0,0,15229.3526091434,538.27023846014504,30870.446215162599]
[null,19987733,2038,"CTN001",538.27023846014504,15641.0936060192,{"$f":"F3405*Assumptions!$E$24","v":15641.0936060192},0,0,0,15229.3526091434,538.27023846014504,30870.446215162599]
[null,19987751,2023,"CTN001",75.632701479677706,2197.7402408573498,{"$f":"F3414*Assumptions!$E$24","v":2197.7402408573498},559.25916078023295,18.171058244346899,21.666307599967599,14372.860265735,634.89186225991068,16610.437872436665]
[null,19987751,2032,"CTN001",476.80045812133898,13854.900501657299,{"$f":"F3423*Assumptions!$E$24","v":13854.900501657299},0,0,0,14372.860265735,476.80045812133898,28227.760767392298]
[null,19987751,2040,"CTN001",476.80045812133898,13854.900501657299,{"$f":"F3431*Assumptions!$E$24","v":13854.900501657299},0,0,0,14372.860265735,476.80045812133898,28227.760767392298]
[null,19987751,2043,"CTN001",476.80045812133898,13854.900501657299,{"$f":"F3434*Assumptions!$E$24","v":13854.900501657299},0,0,0,14372.860265735,476.80045812133898,28227.760767392298]
[null,19988381,2028,"CTN001",0,0,{"$f":"F3443*Assumptions!$E$24","v":0},0,0,0,7107.6703722353896,0,7107.6703722353896]
[null,19988381,2037,"CTN001",0,0,{"$f":"F3452*Assumptions!$E$24","v":0},0,0,0,7107.6703722353896,0,7107.6703722353896]
[null,19988381,2046,"CTN001",0,0,{"$f":"F3461*Assumptions!$E$24","v":0},0,0,0,7107.6703722353896,0,7107.6703722353896]
[null,19988615,2031,"CTN001",0,0,{"$f":"F3470*Assumptions!$E$24","v":0},0,0,0,1085.8941794261,0,1085.8941794261]
[null,19988615,2040,"CTN001",0,0,{"$f":"F3479*Assumptions!$E$24","v":0},0,0,0,1085.8941794261,0,1085.8941794261]
[null,19988805,2025,"CTN001",0,0,{"$f":"F3488*Assumptions!$E$24","v":0},0,0,0,18020.432426801999,0,18020.432426801999]
[null,19988805,2033,"CTN001",0,0,{"$f":"F3496*Assumptions!$E$24","v":0},0,0,0,18020.432426801999,0,18020.432426801999]
[null,19988805,2036,"CTN001",0,0,{"$f":"F3499*Assumptions!$E$24","v":0},0,0,0,18020.432426801999,0,18020.432426801999]
[null,19988805,2045,"CTN001",0,0,{"$f":"F3508*Assumptions!$E$24","v":0},0,0,0,18020.432426801999,0,18020.432426801999]
[null,19989164,2030,"CTN002",0,0,{"$f":"F3517*Assumptions!$E$24","v":0},0,0,0,2883.29686479668,0,2883.29686479668]
[null,19989164,2039,"CTN002",0,0,{"$f":"F3526*Assumptions!$E$24","v":0},0,0,0,2883.29686479668,0,2883.29686479668]
[null,19996768,2024,"MRO005",0.81376245435265204,29.429550493119699,{"$f":"F3535*Assumptions!$E$24","v":29.429550493119699},2086.0763311005298,20.446266337251998,67.367519980000694,598.31140054926595,2086.8900935548827,715.55473735963835]
[null,19996768,2033,"MRO005",1.95297548775654,70.628953721486099,{"$f":"F3544*Assumptions!$E$24","v":70.628953721486099},11086.347050738599,106.419385693034,229.515142831616,598.31140054926595,11088.300026226356,1004.8748827954021]
[null,19996768,2039,"MRO005",17.092841800112701,618.15908086775596,{"$f":"F3550*Assumptions!$E$24","v":618.15908086775596},11946.7730086383,127.068156773743,266.828710410268,598.31140054926595,11963.865850438413,1610.367348601033]
[null,19996768,2044,"MRO005",17.092841800112701,618.15908086775596,{"$f":"F3555*Assumptions!$E$24","v":618.15908086775596},11946.7730086383,127.068156773743,266.828710410268,598.31140054926595,11963.865850438413,1610.367348601033]
[null,19998733,2029,"CHA006",0,0,{"$f":"F3564*Assumptions!$E$24","v":0},4637.9755476090604,45.258343205605598,164.09757089335099,7079.2143350283504,4637.9755476090604,7288.5702491273069]
[null,19998733,2038,"CHA006",0,0,{"$f":"F3573*Assumptions!$E$24","v":0},4637.9755476090604,45.258343205605598,164.09757089335099,7079.2143350283504,4637.9755476090604,7288.5702491273069]
[null,19998982,2023,"BMH003",311.86712367064598,14222.736699514,{"$f":"F3582*Assumptions!$E$24","v":14222.736699514},4154.2891332448298,26.2091350068198,70.8798968145001,937.95189640707395,4466.1562569154758,15257.777627742395]
[null,19998982,2032,"BMH003",433.92583664870199,20040.4398611018,{"$f":"F3591*Assumptions!$E$24","v":20040.4398611018},0,0,0,937.95189640707395,{"$f":"H3591+E3591","v":433.92583664870199},{"$f":"J3591+I3591+G3591+K3591","v":20978.391757508874}]
[null,19998982,2041,"BMH003",433.92583664870199,20040.4398611018,{"$f":"F3600*Assumptions!$E$24","v":20040.4398611018},0,0,0,937.95189640707395,433.92583664870199,20978.391757508874]
[null,19998982,2045,"BMH003",433.92583664870199,20040.4398611018,{"$f":"F3604*Assumptions!$E$24","v":20040.4398611018},0,0,0,937.95189640707395,433.92583664870199,20978.391757508874]
[null,19999269,2036,"BMH003",1009.44202524591,46620.091480256997,{"$f":"F3619*Assumptions!$E$24","v":46620.091480256997},5.2502566984419596,0,9.7327632252220998E-3,461.55749458879097,1014.692281944352,47081.658707609015]
[null,19999269,2037,"BMH003",1009.44202524591,46620.091480256997,{"$f":"F3620*Assumptions!$E$24","v":46620.091480256997},5.2502566984419596,0,9.7327632252220998E-3,461.55749458879097,1014.692281944352,47081.658707609015]
[null,19999269,2046,"BMH003",1009.44202524591,46620.091480256997,{"$f":"F3629*Assumptions!$E$24","v":46620.091480256997},5.2502566984419596,0,9.7327632252220998E-3,461.55749458879097,1014.692281944352,47081.658707609015]
[null,20011475,2031,"CTN003",0,0,{"$f":"F3638*Assumptions!$E$24","v":0},63.035849311156703,5.87075966234505E-2,0.10250244666368501,5272.7719473438701,63.035849311156703,5272.9331573871568]
[null,20011475,2040,"CTN003",0,0,{"$f":"F3647*Assumptions!$E$24","v":0},63.035849311156703,5.87075966234505E-2,0.10250244666368501,5272.7719473438701,63.035849311156703,5272.9331573871568]
[null,20011614,2025,"CTN003",0,0,{"$f":"F3656*Assumptions!$E$24","v":0},9.83061658905266,0.34646483031092601,0.56581300407734403,15702.2166291576,9.83061658905266,15703.128906991988]
[null,20011614,2034,"CTN003",0,0,{"$f":"F3665*Assumptions!$E$24","v":0},41.645547072788403,0.17005464714393501,0.30419085450649602,15702.2166291576,41.645547072788403,15702.690874659251]
[null,20011614,2038,"CTN003",0,0,{"$f":"F3669*Assumptions!$E$24","v":0},41.645547072788403,0.17005464714393501,0.30419085450649602,15702.2166291576,41.645547072788403,15702.690874659251]
[null,20011643,2029,"CTN003",0,0,{"$f":"F3684*Assumptions!$E$24","v":0},0,0,0,7954.8006812391304,0,7954.8006812391304]
[null,20011643,2030,"CTN003",0,0,{"$f":"F3685*Assumptions!$E$24","v":0},0,0,0,7954.8006812391304,0,7954.8006812391304]
[null,20011643,2039,"CTN003",0,0,{"$f":"F3694*Assumptions!$E$24","v":0},0,0,0,7954.8006812391304,0,7954.8006812391304]
[null,20011694,2024,"SHL001",0,0,{"$f":"F3703*Assumptions!$E$24","v":0},0,0,0,2738.9191279820202,0,2738.9191279820202]
[null,20011694,2033,"SHL001",0,0,{"$f":"F3712*Assumptions!$E$24","v":0},0,0,0,2738.9191279820202,0,2738.9191279820202]
[null,20011694,2042,"SHL001",0,0,{"$f":"F3721*Assumptions!$E$24","v":0},0,0,0,2738.9191279820202,0,2738.9191279820202]
[null,20012130,2025,"HTN032",0,0,{"$f":"F3728*Assumptions!$E$24","v":0},263.66390199700498,0.240991756900298,0.96881403058070004,8912.3240265691093,263.66390199700498,8913.5338323565902]
[null,20012130,2037,"HTN032",0,0,{"$f":"F3740*Assumptions!$E$24","v":0},1116.5573630763399,1.0458609468703299,4.7994267905269101,8912.3240265691093,1116.5573630763399,8918.1693143065058]
[null,20012130,2046,"HTN032",0,0,{"$f":"F3749*Assumptions!$E$24","v":0},1116.5573630763399,1.0458609468703299,4.7994267905269101,8912.3240265691093,1116.5573630763399,8918.1693143065058]
[null,20014178,2023,"KGT003",0,0,{"$f":"F3750*Assumptions!$E$24","v":0},6455.5839528665801,74.313470179296502,147.26662987140301,374.435723003889,6455.5839528665801,596.01582305458851]
[null,20014178,2032,"KGT003",0,0,{"$f":"F3759*Assumptions!$E$24","v":0},91.487123906258006,2.1374294332617798,4.4461672701561499,374.435723003889,91.487123906258006,381.01931970730692]
[null,20014178,2041,"KGT003",0,0,{"$f":"F3768*Assumptions!$E$24","v":0},35.352607722249502,2.22441444771344,2.0233880805590498,374.435723003889,35.352607722249502,378.68352553216147]
[null,20014721,2026,"KGT003",0,0,{"$f":"F3777*Assumptions!$E$24","v":0},38.468928135523001,0.55405686714605196,1.4379952259147299,72.639712348997094,38.468928135523001,74.631764442057872]
[null,20014721,2031,"KGT003",0,0,{"$f":"F3782*Assumptions!$E$24","v":0},29.604531694720698,0.28236981889023599,1.0114303993395499,72.639712348997094,29.604531694720698,73.933512567226884]
[null,20014721,2045,"KGT003",0,0,{"$f":"F3796*Assumptions!$E$24","v":0},15.607794788,0.41492341999955801,0.65738776620782802,72.639712348997094,15.607794788,73.71202353520448]
[null,20015446,2030,"SHL001",0,0,{"$f":"F3805*Assumptions!$E$24","v":0},0,0,0,5306.7663183003997,0,5306.7663183003997]
[null,20015446,2039,"SHL001",0,0,{"$f":"F3814*Assumptions!$E$24","v":0},0,0,0,5306.7663183003997,0,5306.7663183003997]
[null,20015446,2040,"SHL001",0,0,{"$f":"F3815*Assumptions!$E$24","v":0},0,0,0,5306.7663183003997,0,5306.7663183003997]
[null,20016842,2025,"SHL001",1001.13090507319,29677.5000723392,{"$f":"F3824*Assumptions!$E$24","v":29677.5000723392},0,0,0,11198.0416776328,1001.13090507319,40875.541749971999]
[null,20016842,2034,"SHL001",242.05626807443701,7175.5100925228598,{"$f":"F3833*Assumptions!$E$24","v":7175.5100925228598},0,0,0,11198.0416776328,242.05626807443701,18373.55177015566]
[null,20016842,2043,"SHL001",180.001625554963,5335.9637869115904,{"$f":"F3842*Assumptions!$E$24","v":5335.9637869115904},0,0,0,11198.0416776328,180.001625554963,16534.005464544389]
[null,20017124,2024,"SHL001",33063.931142375601,980146.36637146596,{"$f":"F3847*Assumptions!$E$24","v":980146.36637146596},0,0,0,17104.255165872499,{"$f":"H3847+E3847","v":33063.931142375601},{"$f":"J3847+I3847+G3847+K3847","v":997250.62153733848}]
[null,20017124,2038,"SHL001",13092.5759956398,388116.00270126399,{"$f":"F3861*Assumptions!$E$24","v":388116.00270126399},0,0,0,17104.255165872499,13092.5759956398,405220.2578671365]
[null,20017143,2023,"CTN003",62.9196610105977,1883.3254443608,{"$f":"F3870*Assumptions!$E$24","v":1883.3254443608},2364.9373664121799,0.85393919269415697,5.2645210990495199,15696.8996667724,2427.8570274227777,17586.343571424943]
[null,20017143,2032,"CTN003",2.5334249094714698,73.616435243053203,{"$f":"F3879*Assumptions!$E$24","v":73.616435243053203},3486.2911450668798,1.28972698857063,8.2000913672167801,15696.8996667724,3488.8245699763511,15780.005920371241]
[null,20017143,2033,"CTN003",2.5334249094714698,73.616435243053203,{"$f":"F3880*Assumptions!$E$24","v":73.616435243053203},3486.2911450668798,1.28972698857063,8.2000913672167801,15696.8996667724,3488.8245699763511,15780.005920371241]
[null,20017143,2042,"CTN003",2.5334249094714698,73.616435243053203,{"$f":"F3889*Assumptions!$E$24","v":73.616435243053203},3486.2911450668798,1.28972698857063,8.2000913672167801,15696.8996667724,3488.8245699763511,15780.005920371241]
[null,20018539,2027,"CTN003",0,0,{"$f":"F3898*Assumptions!$E$24","v":0},0,0,0,1424.4173770242301,0,1424.4173770242301]
[null,20018539,2039,"CTN003",0,0,{"$f":"F3910*Assumptions!$E$24","v":0},203.442033620046,0.13281832928537399,0.39411113363356098,1424.4173770242301,203.442033620046,1424.9443064871491]
[null,20018539,2046,"CTN003",0,0,{"$f":"F3917*Assumptions!$E$24","v":0},203.442033620046,0.13281832928537399,0.39411113363356098,1424.4173770242301,203.442033620046,1424.9443064871491]
[null,20019070,2031,"SHL001",69.055511389089304,2047.0798912109101,{"$f":"F3926*Assumptions!$E$24","v":2047.0798912109101},0,0,0,4047.4871280258499,69.055511389089304,6094.5670192367597]
[null,20019070,2040,"SHL001",3.5217963592638402,104.40004516609601,{"$f":"F3935*Assumptions!$E$24","v":104.40004516609601},0,0,0,4047.4871280258499,3.5217963592638402,4151.8871731919462]
[null,20020939,2025,"CTN003",0,0,{"$f":"F3944*Assumptions!$E$24","v":0},9796.1907630004807,168.644792957286,464.56887765555501,3952.0682850486301,9796.1907630004807,4585.2819556614713]
[null,20020939,2026,"CTN003",0,0,{"$f":"F3945*Assumptions!$E$24","v":0},10081.917600025399,129.556830663337,394.54109726745997,3952.0682850486301,10081.917600025399,4476.1662129794267]
[null,20020939,2035,"CTN003",0,0,{"$f":"F3954*Assumptions!$E$24","v":0},13472.861976382699,189.22558562322601,294.85395234585297,3952.0682850486301,13472.861976382699,4436.147823017709]
[null,20020939,2045,"CTN003",0,0,{"$f":"F3964*Assumptions!$E$24","v":0},13472.861976382699,189.22558562322601,294.85395234585297,3952.0682850486301,13472.861976382699,4436.147823017709]
[null,20021045,2030,"CTN003",702.70876156475595,20419.359518830199,{"$f":"F3973*Assumptions!$E$24","v":20419.359518830199},167.065205749905,0.12599713798880099,0.31711101355110499,18442.980585741301,869.77396731466092,38862.783212723036]
[null,20021045,2039,"CTN003",702.70876156475595,20419.359518830199,{"$f":"F3982*Assumptions!$E$24","v":20419.359518830199},167.065205749905,0.12599713798880099,0.31711101355110499,18442.980585741301,869.77396731466092,38862.783212723036]
[null,20023138,2024,"HSM004",6.0966250339705503,222.506846805208,{"$f":"F3991*Assumptions!$E$24","v":222.506846805208},2720.04626700379,35.291790039752499,89.813434886777202,8168.3880303228398,2726.1428920377607,8516.0001020545769]
[null,20023138,2033,"HSM004",48.897479098019403,1784.59784392186,{"$f":"F4000*Assumptions!$E$24","v":1784.59784392186},7181.7520131398596,39.820328769978801,68.200569237431594,8168.3880303228398,7230.6494922378788,10061.006772252111]
[null,20023138,2042,"HSM004",48.897479098019403,1784.59784392186,{"$f":"F4009*Assumptions!$E$24","v":1784.59784392186},7181.7520131398596,39.820328769978801,68.200569237431594,8168.3880303228398,7230.6494922378788,10061.006772252111]
[null,20023138,2043,"HSM004",48.897479098019403,1784.59784392186,{"$f":"F4010*Assumptions!$E$24","v":1784.59784392186},7181.7520131398596,39.820328769978801,68.200569237431594,8168.3880303228398,7230.6494922378788,10061.006772252111]
[null,20024833,2028,"CHM011",0,0,{"$f":"F4019*Assumptions!$E$24","v":0},0,0,0,1274.3893551794899,0,1274.3893551794899]
[null,20024833,2038,"CHM011",0,0,{"$f":"F4029*Assumptions!$E$24","v":0},0,0,0,1274.3893551794899,0,1274.3893551794899]
[null,20025353,2023,"HSM001",4189.9585920358704,152686.700737587,{"$f":"F4038*Assumptions!$E$24","v":152686.700737587},17.509146365373599,0.42099856650148698,0.133670181963852,9760.8796291511499,4207.4677384012439,162448.1350354866]
[null,20025353,2032,"HSM001",318.32049474655099,11617.655533163201,{"$f":"F4047*Assumptions!$E$24","v":11617.655533163201},0,0,0,9760.8796291511499,318.32049474655099,21378.535162314351]
[null,20025353,2041,"HSM001",318.32049474655099,11617.655533163201,{"$f":"F4056*Assumptions!$E$24","v":11617.655533163201},0,0,0,9760.8796291511499,318.32049474655099,21378.535162314351]
[null,20025741,2026,"HSM002",6018.4211548949997,219652.66134291099,{"$f":"F4065*Assumptions!$E$24","v":219652.66134291099},0,0,0,8535.7528829272906,6018.4211548949997,228188.41422583826]
[null,20025741,2035,"HSM002",10570.399962001,385784.97970753198,{"$f":"F4074*Assumptions!$E$24","v":385784.97970753198},0,0,0,8535.7528829272906,10570.399962001,394320.73259045929]
[null,20025741,2036,"HSM002",10570.399962001,385784.97970753198,{"$f":"F4075*Assumptions!$E$24","v":385784.97970753198},0,0,0,8535.7528829272906,10570.399962001,394320.73259045929]
[null,20026023,2025,"HSM002",8.4479702484953595E-2,3.08323246291679,{"$f":"F4088*Assumptions!$E$24","v":3.08323246291679},0,0,0,2118.7343245094698,8.4479702484953595E-2,2121.8175569723867]
[null,20026023,2031,"HSM002",0.52109605940530901,19.018299537011501,{"$f":"F4094*Assumptions!$E$24","v":19.018299537011501},146.255937439165,0.17635695821317199,0.63482787584092204,2118.7343245094698,146.77703349857029,2138.5638088805354]
[null,20026023,2040,"HSM002",0.74039696334581695,27.022064302835599,{"$f":"F4103*Assumptions!$E$24","v":27.022064302835599},283.37330823773198,1.3356012960460599,2.4555646815440202,2118.7343245094698,{"$f":"H4103+E4103","v":284.11370520107778},{"$f":"J4103+I4103+G4103+K4103","v":2149.5475547898955}]
[null,20026976,2025,"HTN032",0,0,{"$f":"F4112*Assumptions!$E$24","v":0},0,0,0,217.14354651071301,0,217.14354651071301]
[null,20026976,2034,"HTN032",3.6706213860642697E-2,1.26686803222792,{"$f":"F4121*Assumptions!$E$24","v":1.26686803222792},0,0,0,217.14354651071301,3.6706213860642697E-2,218.41041454294094]
[null,20026976,2043,"HTN032",3.6706213860642697E-2,1.26686803222792,{"$f":"F4130*Assumptions!$E$24","v":1.26686803222792},0,0,0,217.14354651071301,3.6706213860642697E-2,218.41041454294094]
[null,20027247,2028,"CHM011",0,0,{"$f":"F4139*Assumptions!$E$24","v":0},0,0,0,9235.6048405985093,0,9235.6048405985093]
[null,20027247,2031,"CHM011",0,0,{"$f":"F4142*Assumptions!$E$24","v":0},0,0,0,9235.6048405985093,0,9235.6048405985093]
[null,20027247,2039,"CHM011",0,0,{"$f":"F4150*Assumptions!$E$24","v":0},0,0,0,9235.6048405985093,0,9235.6048405985093]
[null,20027738,2024,"CHM011",0,0,{"$f":"F4159*Assumptions!$E$24","v":0},0,0,0,923.21970120506705,0,923.21970120506705]
[null,20027738,2033,"CHM011",0,0,{"$f":"F4168*Assumptions!$E$24","v":0},0,0,0,923.21970120506705,0,923.21970120506705]
[null,20027738,2042,"CHM011",0,0,{"$f":"F4177*Assumptions!$E$24","v":0},0,0,0,923.21970120506705,0,923.21970120506705]
[null,20028152,2027,"HSM004",63.987410695554402,2335.3309264987101,{"$f":"F4186*Assumptions!$E$24","v":2335.3309264987101},2093.36524190825,10.941507351290101,33.328865539472602,526.19748970452497,2157.3526526038045,2905.7987890939976]
[null,20028152,2036,"HSM004",79.303390575140796,2894.31403104423,{"$f":"F4195*Assumptions!$E$24","v":2894.31403104423},7028.4243626569296,42.340244486381998,69.087964686597999,526.19748970452497,7107.7277532320704,3531.9397299217353]
[null,20028152,2045,"HSM004",79.303390575140796,2894.31403104423,{"$f":"F4204*Assumptions!$E$24","v":2894.31403104423},7028.4243626569296,42.340244486381998,69.087964686597999,526.19748970452497,7107.7277532320704,3531.9397299217353]
[null,20028291,2024,"HSM004",133.72344998987501,4880.4679696338499,{"$f":"F4207*Assumptions!$E$24","v":4880.4679696338499},1545.4965667013601,14.3938196447984,39.501199738007699,4812.0445103868096,1679.2200166912351,9746.4074994034654]
[null,20028291,2032,"HSM004",20.6841266464413,754.90288042561303,{"$f":"F4215*Assumptions!$E$24","v":754.90288042561303},12982.229197651601,44.567363254824798,87.976979264742198,4812.0445103868096,13002.913324298042,5699.49173333199]
[null,20028291,2041,"HSM004",20.6841266464413,754.90288042561303,{"$f":"F4224*Assumptions!$E$24","v":754.90288042561303},12982.229197651601,44.567363254824798,87.976979264742198,4812.0445103868096,13002.913324298042,5699.49173333199]
[null,20028837,2026,"CHM011",0,0,{"$f":"F4233*Assumptions!$E$24","v":0},6606.0937258026097,51.0635308487863,153.799458128688,2768.7019106430198,6606.0937258026097,2973.5648996204941]
[null,20028837,2035,"CHM011",0,0,{"$f":"F4242*Assumptions!$E$24","v":0},6606.0937258026097,51.0635308487863,153.799458128688,2768.7019106430198,6606.0937258026097,2973.5648996204941]
[null,20028837,2044,"CHM011",0,0,{"$f":"F4251*Assumptions!$E$24","v":0},6606.0937258026097,51.0635308487863,153.799458128688,2768.7019106430198,6606.0937258026097,2973.5648996204941]
[null,20028922,2029,"CHM011",0,0,{"$f":"F4260*Assumptions!$E$24","v":0},0,0,0,1385.76358650302,0,1385.76358650302]
[null,20028922,2039,"CHM011",0,0,{"$f":"F4270*Assumptions!$E$24","v":0},0,0,0,1385.76358650302,0,1385.76358650302]
[null,20028922,2040,"CHM011",0,0,{"$f":"F4271*Assumptions!$E$24","v":0},0,0,0,1385.76358650302,0,1385.76358650302]
[null,20029475,2025,"CHM011",0,0,{"$f":"F4280*Assumptions!$E$24","v":0},1.8018304989803799,0,1.5918305778021599E-2,2672.4174664678098,1.8018304989803799,2672.4333847735879]
[null,20029475,2034,"CHM011",0,0,{"$f":"F4289*Assumptions!$E$24","v":0},1.7048231549396,0,5.1954059440995201E-3,2672.4174664678098,1.7048231549396,2672.4226618737539]
[null,20029475,2043,"CHM011",0,0,{"$f":"F4298*Assumptions!$E$24","v":0},1.7048231549396,0,5.1954059440995201E-3,2672.4174664678098,1.7048231549396,2672.4226618737539]
[null,20031167,2028,"HSM002",359.00967451413402,13102.677334361,{"$f":"F4307*Assumptions!$E$24","v":13102.677334361},22897.583123653199,151.308825151581,236.27625680723401,5346.3131924859099,23256.592798167334,18836.575608805724]
[null,20031167,2037,"HSM002",859.54894609837595,31370.721441028301,{"$f":"F4316*Assumptions!$E$24","v":31370.721441028301},45284.061344788402,284.57326445179899,769.37884416295606,5346.3131924859099,46143.610290886776,37770.986742128967]
[null,20031167,2041,"HSM002",859.54894609837595,31370.721441028301,{"$f":"F4320*Assumptions!$E$24","v":31370.721441028301},45284.061344788402,284.57326445179899,769.37884416295606,5346.3131924859099,46143.610290886776,37770.986742128967]
[null,20031317,2032,"HSM002",0,0,{"$f":"F4335*Assumptions!$E$24","v":0},9248.5064463922099,84.067581253876895,197.59403825192001,1289.2428866108801,9248.5064463922099,1570.9045061166771]
[null,20031317,2033,"HSM002",0,0,{"$f":"F4336*Assumptions!$E$24","v":0},9248.5064463922099,84.067581253876895,197.59403825192001,1289.2428866108801,9248.5064463922099,1570.9045061166771]
[null,20031317,2042,"HSM002",0,0,{"$f":"F4345*Assumptions!$E$24","v":0},9248.5064463922099,84.067581253876895,197.59403825192001,1289.2428866108801,9248.5064463922099,1570.9045061166771]
[null,20031621,2027,"HSM002",549.95350753202297,20071.501883185399,{"$f":"F4354*Assumptions!$E$24","v":20071.501883185399},2548.48870062879,8.9543204411445494,17.9411508717141,4720.01346060587,3098.4422081608127,24818.410815104129]
[null,20031621,2036,"HSM002",871.87202273249898,31820.473379112002,{"$f":"F4363*Assumptions!$E$24","v":31820.473379112002},19755.9553341916,146.71599745065501,323.77359347313399,4720.01346060587,20627.827356924099,37010.976430641662]
[null,20031621,2045,"HSM002",871.87202273249898,31820.473379112002,{"$f":"F4372*Assumptions!$E$24","v":31820.473379112002},19755.9553341916,146.71599745065501,323.77359347313399,4720.01346060587,20627.827356924099,37010.976430641662]
[null,20033571,2030,"HSM002",5450.79482398251,198936.15928624899,{"$f":"F4381*Assumptions!$E$24","v":198936.15928624899},5485.6894857980897,4.8929707012454404,18.978250383605999,2502.5991774562499,10936.484309780601,201462.6296847901]
[null,20033571,2034,"HSM002",5226.2877502604297,190742.38637401999,{"$f":"F4385*Assumptions!$E$24","v":190742.38637401999},9375.6011687374794,30.442140347865401,104.13420957267,2502.5991774562499,14601.888918997909,193379.56190139678]
[null,20037638,2025,"CHM011",0,0,{"$f":"F4400*Assumptions!$E$24","v":0},0,0,0,1459.6785893065801,0,1459.6785893065801]
[null,20037638,2026,"CHM011",0,0,{"$f":"F4401*Assumptions!$E$24","v":0},0,0,0,1459.6785893065801,0,1459.6785893065801]
[null,20037638,2035,"CHM011",0,0,{"$f":"F4410*Assumptions!$E$24","v":0},0,0,0,1459.6785893065801,0,1459.6785893065801]
[null,20037638,2044,"CHM011",0,0,{"$f":"F4419*Assumptions!$E$24","v":0},0,0,0,1459.6785893065801,0,1459.6785893065801]
[null,20038569,2029,"KGT004",0,0,{"$f":"F4428*Assumptions!$E$24","v":0},0,0,0,10911.8295512072,0,10911.8295512072]
[null,20038569,2038,"KGT004",0,0,{"$f":"F4437*Assumptions!$E$24","v":0},12.307868599341701,0,0.18805674180758999,10911.8295512072,12.307868599341701,10912.017607949008]
[null,20041373,2025,"SHL001",14035.4583766511,416066.78495048999,{"$f":"F4448*Assumptions!$E$24","v":416066.78495048999},0,0,0,19672.281700407199,14035.4583766511,435739.06665089721]
[null,20041373,2033,"SHL001",7441.6983442107103,220601.52376625701,{"$f":"F4456*Assumptions!$E$24","v":220601.52376625701},0,0,0,19672.281700407199,7441.6983442107103,240273.8054666642]
[null,20041373,2042,"SHL001",5591.1574499719,165744.134743167,{"$f":"F4465*Assumptions!$E$24","v":165744.134743167},0,0,0,19672.281700407199,5591.1574499719,185416.41644357418]
[null,20041373,2043,"SHL001",5591.1574499719,165744.134743167,{"$f":"F4466*Assumptions!$E$24","v":165744.134743167},0,0,0,19672.281700407199,5591.1574499719,185416.41644357418]
[null,20045998,2028,"KGT004",0,0,{"$f":"F4475*Assumptions!$E$24","v":0},7252.8596524364802,91.044224765656494,127.137717589117,4649.1583839507803,7252.8596524364802,4867.3403263055534]
[null,20045998,2037,"KGT004",0,0,{"$f":"F4484*Assumptions!$E$24","v":0},8376.4829763092293,160.58845432068799,250.13622543855601,4649.1583839507803,8376.4829763092293,5059.8830637100245]
[null,20045998,2046,"KGT004",0,0,{"$f":"F4493*Assumptions!$E$24","v":0},8376.4829763092293,160.58845432068799,250.13622543855601,4649.1583839507803,8376.4829763092293,5059.8830637100245]
[null,20046375,2031,"KGT004",0,0,{"$f":"F4502*Assumptions!$E$24","v":0},7383.0892101477602,48.162813273547798,72.2948677982817,2226.2095135738,7383.0892101477602,2346.6671946456295]
[null,20046375,2041,"KGT004",0,0,{"$f":"F4512*Assumptions!$E$24","v":0},12912.923225050199,185.19887285712301,305.55099663874699,2226.2095135738,12912.923225050199,2716.9593830696699]
[null,20046951,2026,"KGT004",0,0,{"$f":"F4521*Assumptions!$E$24","v":0},4140.1931030139503,35.282977894609701,124.557031550833,10376.004267000801,4140.1931030139503,10535.844276446243]
[null,20046951,2035,"KGT004",0,0,{"$f":"F4530*Assumptions!$E$24","v":0},16160.1289913889,237.234234513128,406.22032949752202,10376.004267000801,16160.1289913889,11019.45883101145]
[null,20046951,2036,"KGT004",0,0,{"$f":"F4531*Assumptions!$E$24","v":0},16160.1289913889,237.234234513128,406.22032949752202,10376.004267000801,16160.1289913889,11019.45883101145]
[null,20046951,2045,"KGT004",0,0,{"$f":"F4540*Assumptions!$E$24","v":0},16160.1289913889,237.234234513128,406.22032949752202,10376.004267000801,16160.1289913889,11019.45883101145]
[null,20048858,2030,"KGT003",0,0,{"$f":"F4549*Assumptions!$E$24","v":0},2202.5421807098401,20.5196930610884,40.969252798687997,678.12565046519705,2202.5421807098401,739.61459632497349]
[null,20048858,2039,"KGT003",0,0,{"$f":"F4558*Assumptions!$E$24","v":0},3543.7886627099201,62.859632398773201,98.739057969550899,678.12565046519705,3543.7886627099201,839.72434083352118]
[null,20050369,2024,"KGT003",0,0,{"$f":"F4567*Assumptions!$E$24","v":0},388.35879368358701,4.0919265095319197,12.8542071075673,43.740003000061598,388.35879368358701,60.68613661716082]
[null,20050369,2034,"KGT003",0,0,{"$f":"F4577*Assumptions!$E$24","v":0},640.48731546917202,8.3611128831198993,19.234370605408799,43.740003000061598,640.48731546917202,71.335486488590305]
[null,20050369,2043,"KGT003",0,0,{"$f":"F4586*Assumptions!$E$24","v":0},624.20374297985404,8.4682335324650602,15.9480171801452,43.740003000061598,624.20374297985404,68.156253712671855]
[null,20051784,2028,"CHA003",0,0,{"$f":"F4595*Assumptions!$E$24","v":0},0,0,0,927.69601321284097,0,927.69601321284097]
[null,20051784,2029,"CHA003",0,0,{"$f":"F4596*Assumptions!$E$24","v":0},0,0,0,927.69601321284097,0,927.69601321284097]
[null,20051784,2038,"CHA003",0,0,{"$f":"F4605*Assumptions!$E$24","v":0},0,0,0,927.69601321284097,0,927.69601321284097]
[null,20052528,2023,"CHA006",45.379660603982003,1284.3867955600699,{"$f":"F4614*Assumptions!$E$24","v":1284.3867955600699},503.01401889723701,3.7125491741859502,9.7675918126089396,1274.9895746167899,548.39367950121903,2572.8565111636544]
[null,20052528,2035,"CHA006",0,0,{"$f":"F4626*Assumptions!$E$24","v":0},0,0,0,1274.9895746167899,0,1274.9895746167899]
[null,20052528,2042,"CHA006",0,0,{"$f":"F4633*Assumptions!$E$24","v":0},0,0,0,1274.9895746167899,0,1274.9895746167899]
[null,20053664,2027,"CHA006",0,0,{"$f":"F4642*Assumptions!$E$24","v":0},1077.6224623708299,10.5239082079214,37.941400656441303,1112.99037988585,1077.6224623708299,1161.4556887502126]
[null,20053664,2036,"CHA006",0,0,{"$f":"F4651*Assumptions!$E$24","v":0},1077.6224623708299,10.5239082079214,37.941400656441303,1112.99037988585,1077.6224623708299,1161.4556887502126]
[null,20053664,2045,"CHA006",0,0,{"$f":"F4660*Assumptions!$E$24","v":0},1077.6224623708299,10.5239082079214,37.941400656441303,1112.99037988585,1077.6224623708299,1161.4556887502126]
[null,20053664,2046,"CHA006",0,0,{"$f":"F4661*Assumptions!$E$24","v":0},1077.6224623708299,10.5239082079214,37.941400656441303,1112.99037988585,1077.6224623708299,1161.4556887502126]
[null,20055874,2031,"CHA006",0,0,{"$f":"F4670*Assumptions!$E$24","v":0},378.15245402163299,1.45725026159976,6.4641410309440097,1523.1917373577701,378.15245402163299,1531.1131286503139]
[null,20055874,2041,"CHA006",0,0,{"$f":"F4680*Assumptions!$E$24","v":0},378.15245402163299,1.45725026159976,6.4641410309440097,1523.1917373577701,378.15245402163299,1531.1131286503139]
[null,20055892,2026,"CHA006",0,0,{"$f":"F4689*Assumptions!$E$24","v":0},191.90031780342301,0.87617450875138403,3.1607391483627598,8654.2459357587395,191.90031780342301,8658.282849415853]
[null,20055892,2035,"CHA006",0,0,{"$f":"F4698*Assumptions!$E$24","v":0},191.90031780342301,0.87617450875138403,3.1607391483627598,8654.2459357587395,191.90031780342301,8658.282849415853]
[null,20055892,2044,"CHA006",0,0,{"$f":"F4707*Assumptions!$E$24","v":0},191.90031780342301,0.87617450875138403,3.1607391483627598,8654.2459357587395,191.90031780342301,8658.282849415853]
[null,20062674,2029,"OYN001",0,0,{"$f":"F4716*Assumptions!$E$24","v":0},0,0,0,19360.717541924401,0,19360.717541924401]
[null,20062674,2038,"OYN001",0,0,{"$f":"F4725*Assumptions!$E$24","v":0},0,0,0,19360.717541924401,0,19360.717541924401]
[null,20062674,2039,"OYN001",0,0,{"$f":"F4726*Assumptions!$E$24","v":0},0,0,0,19360.717541924401,0,19360.717541924401]
[null,20062890,2023,"OYN001",0,0,{"$f":"F4734*Assumptions!$E$24","v":0},0,0,0,20077.360623725701,0,20077.360623725701]
[null,20062890,2034,"OYN001",0,0,{"$f":"F4745*Assumptions!$E$24","v":0},148.99484062313499,4.2759706253729997,5.3179778991633899,20077.360623725701,148.99484062313499,20086.954572250237]
[null,20062890,2043,"OYN001",0,0,{"$f":"F4754*Assumptions!$E$24","v":0},148.99484062313499,4.2759706253729997,5.3179778991633899,20077.360623725701,148.99484062313499,20086.954572250237]
[null,20064499,2028,"OYN003",0,0,{"$f":"F4763*Assumptions!$E$24","v":0},0,0,0,7195.2085096762003,0,7195.2085096762003]
[null,20064499,2037,"OYN003",0,0,{"$f":"F4772*Assumptions!$E$24","v":0},0,0,0,7195.2085096762003,0,7195.2085096762003]
[null,20064499,2046,"OYN003",0,0,{"$f":"F4781*Assumptions!$E$24","v":0},0,0,0,7195.2085096762003,0,7195.2085096762003]
[null,20064881,2031,"OYN001",0,0,{"$f":"F4790*Assumptions!$E$24","v":0},0,0,0,11480.6019504425,0,11480.6019504425]
[null,20064881,2032,"OYN001",0,0,{"$f":"F4791*Assumptions!$E$24","v":0},0,0,0,11480.6019504425,0,11480.6019504425]
[null,20064881,2040,"OYN001",0,0,{"$f":"F4799*Assumptions!$E$24","v":0},0,0,0,11480.6019504425,0,11480.6019504425]
[null,20064921,2027,"OYN003",0,0,{"$f":"F4810*Assumptions!$E$24","v":0},0,0,0,1947.6068918828501,0,1947.6068918828501]
[null,20064921,2036,"OYN003",0,0,{"$f":"F4819*Assumptions!$E$24","v":0},0,0,0,1947.6068918828501,0,1947.6068918828501]
[null,20064921,2045,"OYN003",0,0,{"$f":"F4828*Assumptions!$E$24","v":0},0,0,0,1947.6068918828501,0,1947.6068918828501]
[null,20065390,2030,"OYN001",0,0,{"$f":"F4837*Assumptions!$E$24","v":0},0,0,0,3039.9392644866198,0,3039.9392644866198]
[null,20065390,2039,"OYN001",0,0,{"$f":"F4846*Assumptions!$E$24","v":0},0,0,0,3039.9392644866198,0,3039.9392644866198]
[null,20065430,2024,"OYN001",0,0,{"$f":"F4855*Assumptions!$E$24","v":0},0,0,0,9582.5308542970106,0,9582.5308542970106]
[null,20065430,2031,"OYN001",0,0,{"$f":"F4862*Assumptions!$E$24","v":0},0,0,0,9582.5308542970106,0,9582.5308542970106]
[null,20065430,2035,"OYN001",0,0,{"$f":"F4866*Assumptions!$E$24","v":0},0,0,0,9582.5308542970106,0,9582.5308542970106]
[null,20065430,2044,"OYN001",0,0,{"$f":"F4875*Assumptions!$E$24","v":0},0,0,0,9582.5308542970106,0,9582.5308542970106]
[null,20069389,2029,"SHL002",11.6722935210068,346.01318374915002,{"$f":"F4884*Assumptions!$E$24","v":346.01318374915002},0,0,0,17651.812484627,11.6722935210068,17997.82566837615]
[null,20069389,2038,"SHL002",15.2868444938539,453.16284441245898,{"$f":"F4893*Assumptions!$E$24","v":453.16284441245898},0,0,0,17651.812484627,15.2868444938539,18104.975329039458]
[null,20071988,2023,"SHL002",109.86252575069,3749.77512223334,{"$f":"F4902*Assumptions!$E$24","v":3749.77512223334},481.514256878239,1.5808955553341899,8.8882721591574203,33624.796760554098,591.37678262892905,37385.041050501932]
[null,20071988,2032,"SHL002",25.203474244600901,747.13117428200599,{"$f":"F4911*Assumptions!$E$24","v":747.13117428200599},0,0,0,33624.796760554098,25.203474244600901,34371.927934836101]
[null,20071988,2042,"SHL002",43.043966799874603,1275.9942993904899,{"$f":"F4921*Assumptions!$E$24","v":1275.9942993904899},0,0,0,33624.796760554098,43.043966799874603,34900.79105994459]
[null,20071988,2043,"SHL002",43.043966799874603,1275.9942993904899,{"$f":"F4922*Assumptions!$E$24","v":1275.9942993904899},0,0,0,33624.796760554098,43.043966799874603,34900.79105994459]
[null,20072996,2028,"BBD014",0,0,{"$f":"F4931*Assumptions!$E$24","v":0},0,0,0,13532.8553267194,0,13532.8553267194]
[null,20072996,2037,"BBD014",0,0,{"$f":"F4940*Assumptions!$E$24","v":0},15.3133186095789,7.8732691389364395E-2,0.381357829336059,13532.8553267194,15.3133186095789,13533.315417240126]
[null,20072996,2046,"BBD014",0,0,{"$f":"F4949*Assumptions!$E$24","v":0},15.3133186095789,7.8732691389364395E-2,0.381357829336059,13532.8553267194,15.3133186095789,13533.315417240126]
[null,20074279,2031,"BBD014",0,0,{"$f":"F4958*Assumptions!$E$24","v":0},14184.596233558101,226.76207925866001,283.17763800974302,15885.3983479252,14184.596233558101,16395.338065193602]
[null,20074279,2040,"BBD014",0,0,{"$f":"F4967*Assumptions!$E$24","v":0},20108.649217746901,597.89181255613005,619.38819355554006,15885.3983479252,20108.649217746901,17102.678354036871]
[null,20075900,2025,"OYN003",0,0,{"$f":"F4976*Assumptions!$E$24","v":0},0,0,0,14506.758508279099,0,14506.758508279099]
[null,20075900,2035,"OYN003",0,0,{"$f":"F4986*Assumptions!$E$24","v":0},525.72600640817302,1.5050124785027701,8.3174611361698592,14506.758508279099,525.72600640817302,14516.580981893772]
[null,20075900,2036,"OYN003",0,0,{"$f":"F4987*Assumptions!$E$24","v":0},525.72600640817302,1.5050124785027701,8.3174611361698592,14506.758508279099,525.72600640817302,14516.580981893772]
[null,20075900,2045,"OYN003",0,0,{"$f":"F4996*Assumptions!$E$24","v":0},525.72600640817302,1.5050124785027701,8.3174611361698592,14506.758508279099,525.72600640817302,14516.580981893772]
[null,20076061,2030,"OYN003",2204.5231765511498,62743.174420848503,{"$f":"F5005*Assumptions!$E$24","v":62743.174420848503},0,0,0,24767.341862035799,2204.5231765511498,87510.516282884302]
[null,20076061,2039,"OYN003",1138.04650418713,32390.065602738901,{"$f":"F5014*Assumptions!$E$24","v":32390.065602738901},0,0,0,24767.341862035799,1138.04650418713,57157.407464774704]
[null,20076178,2024,"OYN003",0,0,{"$f":"F5023*Assumptions!$E$24","v":0},0,0,0,17313.120097943502,0,17313.120097943502]
[null,20076178,2033,"OYN003",0,0,{"$f":"F5032*Assumptions!$E$24","v":0},2800.6716480827799,14.0801339912079,39.696412133232201,17313.120097943502,2800.6716480827799,17366.896644067943]
[null,20076178,2041,"OYN003",0,0,{"$f":"F5040*Assumptions!$E$24","v":0},4792.91349820285,34.8450694602789,91.847345520387194,17313.120097943502,4792.91349820285,17439.812512924167]
[null,20076394,2028,"SHL002",0,0,{"$f":"F5051*Assumptions!$E$24","v":0},5.6863845359028202,0,0.22776531942771,12049.512899565199,5.6863845359028202,12049.740664884626]
[null,20076394,2029,"SHL002",0,0,{"$f":"F5052*Assumptions!$E$24","v":0},5.3552992540516602,0,0.20711801759788201,12049.512899565199,5.3552992540516602,12049.720017582797]
[null,20076394,2038,"SHL002",0,0,{"$f":"F5061*Assumptions!$E$24","v":0},38.416748116201397,1.42872315106007,1.85039084041171,12049.512899565199,38.416748116201397,12052.792013556671]
[null,20076467,2023,"SHL002",0,0,{"$f":"F5070*Assumptions!$E$24","v":0},3532.9913841502398,88.049889583288305,99.998772170776306,17532.7851384243,3532.9913841502398,17720.833800178363]
[null,20076467,2032,"SHL002",0,0,{"$f":"F5079*Assumptions!$E$24","v":0},0,0,0,17532.7851384243,0,17532.7851384243]
[null,20076467,2041,"SHL002",0,0,{"$f":"F5088*Assumptions!$E$24","v":0},0,0,0,17532.7851384243,0,17532.7851384243]
[null,20082058,2023,"MRO005",1.3926012559107399,50.363135775549601,{"$f":"F5094*Assumptions!$E$24","v":50.363135775549601},266.47961712631297,1.0546831887270001,4.5398988572805097,1214.0346573432601,267.87221838222371,1269.9923751648171]
[null,20082058,2036,"MRO005",2.9346595877634698,106.131355724573,{"$f":"F5107*Assumptions!$E$24","v":106.131355724573},541.704833584163,2.9392689297396499,9.6877218820293098,1214.0346573432601,544.63949317192646,1332.7930038796021]
[null,20082058,2045,"MRO005",2.9346595877634698,106.131355724573,{"$f":"F5116*Assumptions!$E$24","v":106.131355724573},541.704833584163,2.9392689297396499,9.6877218820293098,1214.0346573432601,544.63949317192646,1332.7930038796021]
[null,20082058,2046,"MRO005",2.9346595877634698,106.131355724573,{"$f":"F5117*Assumptions!$E$24","v":106.131355724573},541.704833584163,2.9392689297396499,9.6877218820293098,1214.0346573432601,544.63949317192646,1332.7930038796021]
[null,20087488,2031,"MRO005",1157.27245404059,41852.518432516401,{"$f":"F5126*Assumptions!$E$24","v":41852.518432516401},8738.6202581968391,8.8497046326633804,37.031782043291898,5186.9496546544697,9895.8927122374298,47085.349573846826]
[null,20087488,2040,"MRO005",1127.9953675638401,40793.718668346599,{"$f":"F5135*Assumptions!$E$24","v":40793.718668346599},36635.450606917599,327.59676112518599,720.29956059761696,5186.9496546544697,37763.445974481438,47028.564644723869]
[null,20088998,2025,"STL007",0,0,{"$f":"F5144*Assumptions!$E$24","v":0},28.438797344866899,6.9296513823151606E-2,0.96455373159829905,4365.9965791383202,28.438797344866899,4367.0304293837416]
[null,20088998,2034,"STL007",0,0,{"$f":"F5153*Assumptions!$E$24","v":0},8818.8549137024802,94.071794852275303,165.10108211917799,4365.9965791383202,8818.8549137024802,4625.1694561097738]
[null,20088998,2040,"STL007",0.146615255321556,5.1904227144875597,{"$f":"F5159*Assumptions!$E$24","v":5.1904227144875597},11998.2246572891,106.768337224604,233.62959813725999,4365.9965791383202,11998.371272544422,4711.5849372146713]
[null,20089423,2029,"STL007",3408.18561227703,120655.41186935001,{"$f":"F5172*Assumptions!$E$24","v":120655.41186935001},0,0,0,11889.1105943068,3408.18561227703,132544.52246365682]
[null,20089423,2038,"STL007",616.00616306270899,21807.637779660901,{"$f":"F5181*Assumptions!$E$24","v":21807.637779660901},535.09546814124701,4.05204537227198,10.356827596947999,11889.1105943068,1151.101631203956,33711.15724693692]
[null,20089423,2039,"STL007",616.00616306270899,21807.637779660901,{"$f":"F5182*Assumptions!$E$24","v":21807.637779660901},535.09546814124701,4.05204537227198,10.356827596947999,11889.1105943068,1151.101631203956,33711.15724693692]
[null,20090442,2024,"ART023",2198.3716861009798,76125.063256512003,{"$f":"F5191*Assumptions!$E$24","v":76125.063256512003},0,0,0,214.02018017439201,{"$f":"H5191+E5191","v":2198.3716861009798},{"$f":"J5191+I5191+G5191+K5191","v":76339.0834366864}]
[null,20090442,2033,"ART023",2951.0562570237898,102188.972710933,{"$f":"F5200*Assumptions!$E$24","v":102188.972710933},0,0,0,214.02018017439201,2951.0562570237898,102402.99289110739]
[null,20090442,2042,"ART023",2793.0828221668198,96718.679494655604,{"$f":"F5209*Assumptions!$E$24","v":96718.679494655604},0,0,0,214.02018017439201,2793.0828221668198,96932.699674830001]
[null,20090768,2027,"ART023",5348.6004907874703,185210.96922292799,{"$f":"F5218*Assumptions!$E$24","v":185210.96922292799},1153.2447676623499,0.83330495511213498,4.4596970204722002,3250.3038137987801,6501.84525844982,188466.56603870235]
[null,20090768,2037,"ART023",9041.1592560520294,313076.63969228498,{"$f":"F5228*Assumptions!$E$24","v":313076.63969228498},26176.194287623101,279.40961790774901,530.86480241527499,3250.3038137987801,35217.353543675126,317137.21792640677]
[null,20090768,2046,"ART023",9041.1592560520294,313076.63969228498,{"$f":"F5237*Assumptions!$E$24","v":313076.63969228498},26176.194287623101,279.40961790774901,530.86480241527499,3250.3038137987801,35217.353543675126,317137.21792640677]
[null,20096386,2031,"STL006",158.73696055097,5619.5511433340898,{"$f":"F5246*Assumptions!$E$24","v":5619.5511433340898},0,0,0,12667.935812972601,158.73696055097,18287.48695630669]
[null,20096386,2032,"STL006",58.271636766571604,2062.9123921670898,{"$f":"F5247*Assumptions!$E$24","v":2062.9123921670898},0,0,0,12667.935812972601,58.271636766571604,14730.84820513969]
[null,20096386,2041,"STL006",58.271636766571604,2062.9123921670898,{"$f":"F5256*Assumptions!$E$24","v":2062.9123921670898},0,0,0,12667.935812972601,58.271636766571604,14730.84820513969]
[null,20098479,2026,"STL005",26.300536450508901,931.08252273294204,{"$f":"F5265*Assumptions!$E$24","v":931.08252273294204},0,0,0,6803.1336058475299,26.300536450508901,7734.2161285804723]
[null,20098479,2033,"STL005",5.6665006096460004,200.60350071661199,{"$f":"F5272*Assumptions!$E$24","v":200.60350071661199},0,0,0,6803.1336058475299,5.6665006096460004,7003.7371065641419]
[null,20098479,2045,"STL005",5.6665006096460004,200.60350071661199,{"$f":"F5284*Assumptions!$E$24","v":200.60350071661199},0,0,0,6803.1336058475299,5.6665006096460004,7003.7371065641419]
[null,20100352,2030,"ART031",0.30739289228047301,10.644379891444,{"$f":"F5293*Assumptions!$E$24","v":10.644379891444},0,0,0,9230.7666775546004,0.30739289228047301,9241.4110574460447]
[null,20100352,2039,"ART031",0.30739289228047301,10.644379891444,{"$f":"F5302*Assumptions!$E$24","v":10.644379891444},0,0,0,9230.7666775546004,0.30739289228047301,9241.4110574460447]
[null,20101686,2024,"STL005",0,0,{"$f":"F5311*Assumptions!$E$24","v":0},0,0,0,8027.3348601493399,0,8027.3348601493399]
[null,20101686,2025,"STL005",2.0017996226433001E-2,0.70867020000290304,{"$f":"F5312*Assumptions!$E$24","v":0.70867020000290304},0,0,0,8027.3348601493399,2.0017996226433001E-2,8028.0435303493432]
[null,20101686,2034,"STL005",0,0,{"$f":"F5321*Assumptions!$E$24","v":0},0,0,0,8027.3348601493399,0,8027.3348601493399]
[null,20101686,2043,"STL005",0,0,{"$f":"F5330*Assumptions!$E$24","v":0},0,0,0,8027.3348601493399,0,8027.3348601493399]
[null,20102111,2026,"STL005",0,0,{"$f":"F5337*Assumptions!$E$24","v":0},10729.155862644,70.265384348761302,252.81233654024601,572.29707149218302,10729.155862644,895.37479238119033]
[null,20102111,2038,"STL005",0,0,{"$f":"F5349*Assumptions!$E$24","v":0},14031.876788609299,91.500842108491099,184.106894636314,572.29707149218302,14031.876788609299,847.90480823698817]
[null,20102250,2023,"STL005",469.75020042523101,16266.4775698386,{"$f":"F5358*Assumptions!$E$24","v":16266.4775698386},1343.8882554219299,3.8889800520082001,15.1210115942073,879.36865379828896,1813.6384558471609,17164.856215283104]
[null,20102250,2032,"STL005",0,0,{"$f":"F5367*Assumptions!$E$24","v":0},3220.2728511160099,5.6459312008904501,15.528475977891601,879.36865379828896,3220.2728511160099,900.54306097707104]
[null,20102250,2041,"STL005",0,0,{"$f":"F5376*Assumptions!$E$24","v":0},3220.2728511160099,5.6459312008904501,15.528475977891601,879.36865379828896,3220.2728511160099,900.54306097707104]
[null,20102250,2042,"STL005",0,0,{"$f":"F5377*Assumptions!$E$24","v":0},3220.2728511160099,5.6459312008904501,15.528475977891601,879.36865379828896,3220.2728511160099,900.54306097707104]
[null,20103057,2027,"ART031",4522.05347977784,164941.909439154,{"$f":"F5386*Assumptions!$E$24","v":164941.909439154},0,0,0,1103.57817783941,4522.05347977784,166045.4876169934]
[null,20103057,2041,"ART031",0,0,{"$f":"F5400*Assumptions!$E$24","v":0},0,0,0,1103.57817783941,0,1103.57817783941]
[null,20103057,2046,"ART031",0,0,{"$f":"F5405*Assumptions!$E$24","v":0},0,0,0,1103.57817783941,0,1103.57817783941]
[null,20103196,2031,"ART031",747.57943579641994,25887.129187059501,{"$f":"F5414*Assumptions!$E$24","v":25887.129187059501},0,0,0,9791.7428443204699,747.57943579641994,35678.872031379971]
[null,20103196,2040,"ART031",747.57943579641994,25887.129187059501,{"$f":"F5423*Assumptions!$E$24","v":25887.129187059501},0,0,0,9791.7428443204699,747.57943579641994,35678.872031379971]
[null,20106367,2025,"ART033",1.04084729286239,36.042388332452099,{"$f":"F5432*Assumptions!$E$24","v":36.042388332452099},0,0,0,540.75245774538303,1.04084729286239,576.79484607783513]
[null,20106367,2034,"ART033",1.2354728184089301,42.781867619432802,{"$f":"F5441*Assumptions!$E$24","v":42.781867619432802},0,0,0,540.75245774538303,1.2354728184089301,583.5343253648158]
[null,20106367,2035,"ART033",1.2354728184089301,42.781867619432802,{"$f":"F5442*Assumptions!$E$24","v":42.781867619432802},0,0,0,540.75245774538303,1.2354728184089301,583.5343253648158]
[null,20106367,2043,"ART033",1.2354728184089301,42.781867619432802,{"$f":"F5450*Assumptions!$E$24","v":42.781867619432802},0,0,0,540.75245774538303,1.2354728184089301,583.5343253648158]
[null,20107962,2030,"ART033",4317.8665763148401,149518.786260444,{"$f":"F5461*Assumptions!$E$24","v":149518.786260444},9317.4900268068504,49.006332777607199,141.37937844902601,1157.52030945924,13635.356603121691,150866.69228112989]
[null,20107962,2039,"ART033",4317.8665763148401,149518.786260444,{"$f":"F5470*Assumptions!$E$24","v":149518.786260444},9317.4900268068504,49.006332777607199,141.37937844902601,1157.52030945924,13635.356603121691,150866.69228112989]
[null,20108504,2024,"ART033",5750.04882350551,199112.29442448399,{"$f":"F5479*Assumptions!$E$24","v":199112.29442448399},988.98438754827305,9.5654786326611205,26.413248774467501,2203.11646063941,6739.0332110537829,201351.38961253053]
[null,20108504,2033,"ART033",6930.3588244144003,239983.987800795,{"$f":"F5488*Assumptions!$E$24","v":239983.987800795},1045.9091605285901,8.3194678960629993,26.4580291209307,2203.11646063941,7976.2679849429906,242221.8817584514]
[null,20108504,2042,"ART033",6930.3588244144003,239983.987800795,{"$f":"F5497*Assumptions!$E$24","v":239983.987800795},1045.9091605285901,8.3194678960629993,26.4580291209307,2203.11646063941,7976.2679849429906,242221.8817584514]
[null,20108607,2027,"ART023",107.47448034547701,3721.61889933675,{"$f":"F5506*Assumptions!$E$24","v":3721.61889933675},0,0,0,1834.47703796408,107.47448034547701,5556.09593730083]
[null,20108607,2028,"ART023",94.067992409685999,3257.3799589372402,{"$f":"F5507*Assumptions!$E$24","v":3257.3799589372402},0,0,0,1834.47703796408,94.067992409685999,5091.8569969013206]
[null,20108607,2040,"ART023",207.55316535203201,7187.1367073215597,{"$f":"F5519*Assumptions!$E$24","v":7187.1367073215597},0,0,0,1834.47703796408,207.55316535203201,9021.6137452856401]
[null,20119980,2023,"STN024",1.43766416682144,47.758288721085997,{"$f":"F5526*Assumptions!$E$24","v":47.758288721085997},7916.9257099508404,102.34359429464099,151.422712575209,4330.02685766999,7918.3633741176618,4631.5514532609259]
[null,20119980,2032,"STN024",0,0,{"$f":"F5535*Assumptions!$E$24","v":0},12880.651518529899,36.376135388653502,90.500566515815095,4330.02685766999,12880.651518529899,4456.903559574459]
[null,20119980,2041,"STN024",1.9668897487611601,60.844565297997796,{"$f":"F5544*Assumptions!$E$24","v":60.844565297997796},11927.1292987282,129.996188058521,211.985165188238,4330.02685766999,11929.09618847696,4732.8527762147469]
[null,20120064,2026,"SHN024",0,0,{"$f":"F5553*Assumptions!$E$24","v":0},0,0,0,2897.9274294213101,0,2897.9274294213101]
[null,20120064,2035,"SHN024",0,0,{"$f":"F5562*Assumptions!$E$24","v":0},170.14668332230801,0.34181874532659501,2.5683214728616202,2897.9274294213101,170.14668332230801,2900.8375696394983]
[null,20120064,2044,"SHN024",0,0,{"$f":"F5571*Assumptions!$E$24","v":0},170.14668332230801,0.34181874532659501,2.5683214728616202,2897.9274294213101,170.14668332230801,2900.8375696394983]
[null,20121766,2027,"STN024",0,0,{"$f":"F5578*Assumptions!$E$24","v":0},17434.433025418501,102.132865712582,170.63782651500901,3333.9485142512099,17434.433025418501,3606.719206478801]
[null,20121766,2031,"STN024",0,0,{"$f":"F5582*Assumptions!$E$24","v":0},41144.384401703101,199.20224470991499,448.15513396564103,3333.9485142512099,41144.384401703101,3981.3058929267659]
[null,20121766,2040,"STN024",0,0,{"$f":"F5591*Assumptions!$E$24","v":0},44378.602670501699,576.25788251887002,1004.26966397878,3333.9485142512099,44378.602670501699,4914.4760607488597]
[null,20133605,2025,"MNA014",0,0,{"$f":"F5600*Assumptions!$E$24","v":0},0,0,0,2028.3206303235399,0,2028.3206303235399]
[null,20133605,2034,"MNA014",0,0,{"$f":"F5609*Assumptions!$E$24","v":0},0,0,0,2028.3206303235399,0,2028.3206303235399]
[null,20133605,2043,"MNA014",0,0,{"$f":"F5618*Assumptions!$E$24","v":0},0,0,0,2028.3206303235399,0,2028.3206303235399]
[null,20133777,2028,"KYM003",0,0,{"$f":"F5627*Assumptions!$E$24","v":0},0,0,0,980.28597140622696,0,980.28597140622696]
[null,20133777,2033,"KYM003",0,0,{"$f":"F5632*Assumptions!$E$24","v":0},0,0,0,980.28597140622696,0,980.28597140622696]
[null,20133777,2039,"KYM003",0,0,{"$f":"F5638*Assumptions!$E$24","v":0},0,0,0,980.28597140622696,0,980.28597140622696]
[null,20136175,2024,"MNA014",0,0,{"$f":"F5647*Assumptions!$E$24","v":0},153.26950865622899,1.56646461880605,4.2554239277684998,1846.94442818014,153.26950865622899,1852.7663167267146]
[null,20136175,2033,"MNA014",0,0,{"$f":"F5656*Assumptions!$E$24","v":0},110.897251084245,0.116096295808275,1.1656667633181801,1846.94442818014,110.897251084245,1848.2261912392664]
[null,20136175,2042,"MNA014",0,0,{"$f":"F5665*Assumptions!$E$24","v":0},110.897251084245,0.116096295808275,1.1656667633181801,1846.94442818014,110.897251084245,1848.2261912392664]
[null,20151196,2027,"ART033",457.19615603684099,15831.7569858566,{"$f":"F5674*Assumptions!$E$24","v":15831.7569858566},0,0,0,751.84905951119094,457.19615603684099,16583.606045367793]
[null,20151196,2036,"ART033",457.19615603684099,15831.7569858566,{"$f":"F5683*Assumptions!$E$24","v":15831.7569858566},0,0,0,751.84905951119094,457.19615603684099,16583.606045367793]
[null,20151196,2045,"ART033",457.19615603684099,15831.7569858566,{"$f":"F5692*Assumptions!$E$24","v":15831.7569858566},0,0,0,751.84905951119094,457.19615603684099,16583.606045367793]
[null,20154279,2026,"ART033",0,0,{"$f":"F5697*Assumptions!$E$24","v":0},0,0,0,562.10899486829703,0,562.10899486829703]
[null,20154279,2032,"ART033",0,0,{"$f":"F5703*Assumptions!$E$24","v":0},0,0,0,562.10899486829703,{"$f":"H5703+E5703","v":0},{"$f":"J5703+I5703+G5703+K5703","v":562.10899486829703}]
[null,20154279,2041,"ART033",0,0,{"$f":"F5712*Assumptions!$E$24","v":0},0,0,0,562.10899486829703,0,562.10899486829703]
[null,20154781,2026,"HTN032",0,0,{"$f":"F5721*Assumptions!$E$24","v":0},545.11057305929,0.65562208720528203,2.7746771793355398,9414.3816170950504,545.11057305929,9417.811916361592]
[null,20154781,2035,"HTN032",0,0,{"$f":"F5730*Assumptions!$E$24","v":0},1548.11160663131,2.03255873818178,8.1847574822330706,9414.3816170950504,1548.11160663131,9424.5989333154648]
[null,20154781,2044,"HTN032",0,0,{"$f":"F5739*Assumptions!$E$24","v":0},1548.11160663131,2.03255873818178,8.1847574822330706,9414.3816170950504,1548.11160663131,9424.5989333154648]
[null,20155756,2029,"ART033",1241.2116056345401,42980.589948021399,{"$f":"F5748*Assumptions!$E$24","v":42980.589948021399},0,0,0,1957.8727613092201,1241.2116056345401,44938.462709330619]
[null,20155756,2032,"ART033",1241.2116056345401,42980.589948021399,{"$f":"F5751*Assumptions!$E$24","v":42980.589948021399},0,0,0,1957.8727613092201,1241.2116056345401,44938.462709330619]
[null,20158553,2024,"ART033",0,0,{"$f":"F5767*Assumptions!$E$24","v":0},67.010715409259603,0.72068457014020304,1.42045218205163,861.40130827341397,{"$f":"H5767+E5767","v":67.010715409259603},{"$f":"J5767+I5767+G5767+K5767","v":863.54244502560584}]
[null,20158553,2025,"ART033",0,0,{"$f":"F5768*Assumptions!$E$24","v":0},71.619880880614502,1.1094744995052901,1.3532265448124601,861.40130827341397,71.619880880614502,863.86400931773176]
[null,20158553,2034,"ART033",1.70532576729165,59.0519031557766,{"$f":"F5777*Assumptions!$E$24","v":59.0519031557766},89.962622974144594,4.5921792244720101E-2,0.57991007610258505,861.40130827341397,91.667948741436248,921.07904329753785]
[null,20158553,2043,"ART033",1.70532576729165,59.0519031557766,{"$f":"F5786*Assumptions!$E$24","v":59.0519031557766},89.962622974144594,4.5921792244720101E-2,0.57991007610258505,861.40130827341397,91.667948741436248,921.07904329753785]
[null,20163297,2028,"MRO008",0,0,{"$f":"F5795*Assumptions!$E$24","v":0},0,0,0,1663.4225279008599,0,1663.4225279008599]
[null,20163297,2037,"MRO008",0,0,{"$f":"F5804*Assumptions!$E$24","v":0},0,0,0,1663.4225279008599,0,1663.4225279008599]
[null,20163297,2043,"MRO008",0,0,{"$f":"F5810*Assumptions!$E$24","v":0},0,0,0,1663.4225279008599,0,1663.4225279008599]
[null,20163513,2032,"MRO008",290.052850033646,10489.7012022126,{"$f":"F5823*Assumptions!$E$24","v":10489.7012022126},14134.489304180301,57.796338595183698,184.63798883503799,5194.08363056082,14424.542154213947,15926.21916020364]
[null,20163513,2041,"MRO008",290.052850033646,10489.7012022126,{"$f":"F5832*Assumptions!$E$24","v":10489.7012022126},14134.489304180301,57.796338595183698,184.63798883503799,5194.08363056082,14424.542154213947,15926.21916020364]
[null,20163513,2042,"MRO008",290.052850033646,10489.7012022126,{"$f":"F5833*Assumptions!$E$24","v":10489.7012022126},14134.489304180301,57.796338595183698,184.63798883503799,5194.08363056082,14424.542154213947,15926.21916020364]
[null,20173929,2027,"ART033",424.45787397424601,14698.098010588101,{"$f":"F5842*Assumptions!$E$24","v":14698.098010588101},0,0,0,820.96542393915797,424.45787397424601,15519.063434527259]
[null,20173929,2036,"ART033",424.45787397424601,14698.098010588101,{"$f":"F5851*Assumptions!$E$24","v":14698.098010588101},0,0,0,820.96542393915797,424.45787397424601,15519.063434527259]
[null,20173929,2045,"ART033",424.45787397424601,14698.098010588101,{"$f":"F5860*Assumptions!$E$24","v":14698.098010588101},0,0,0,820.96542393915797,424.45787397424601,15519.063434527259]
[null,20174332,2030,"ART033",83.297983426231994,2884.4368300195201,{"$f":"F5869*Assumptions!$E$24","v":2884.4368300195201},0,0,0,388.774422693112,83.297983426231994,3273.2112527126319]
[null,20174332,2036,"ART033",83.297983426231994,2884.4368300195201,{"$f":"F5875*Assumptions!$E$24","v":2884.4368300195201},0,0,0,388.774422693112,83.297983426231994,3273.2112527126319]
[null,20178774,2025,"TRG013",4.8735214645039697,161.895281639232,{"$f":"F5888*Assumptions!$E$24","v":161.895281639232},0,0,0,2638.34469025418,4.8735214645039697,2800.2399718934121]
[null,20178774,2034,"TRG013",3.1364638556873401,104.19133330306499,{"$f":"F5897*Assumptions!$E$24","v":104.19133330306499},0,0,0,2638.34469025418,3.1364638556873401,2742.5360235572452]
[null,20178774,2035,"TRG013",3.1364638556873401,104.19133330306499,{"$f":"F5898*Assumptions!$E$24","v":104.19133330306499},0,0,0,2638.34469025418,3.1364638556873401,2742.5360235572452]
[null,20178774,2044,"TRG013",3.1364638556873401,104.19133330306499,{"$f":"F5907*Assumptions!$E$24","v":104.19133330306499},0,0,0,2638.34469025418,3.1364638556873401,2742.5360235572452]
[null,20188288,2029,"TRG013",0,0,{"$f":"F5916*Assumptions!$E$24","v":0},0,0,0,1345.65016732912,0,1345.65016732912]
[null,20188288,2038,"TRG013",0,0,{"$f":"F5925*Assumptions!$E$24","v":0},0,0,0,1345.65016732912,0,1345.65016732912]
[null,20189098,2027,"TRG024",2823.26009947495,93786.903838295897,{"$f":"F5938*Assumptions!$E$24","v":93786.903838295897},0,0,0,3477.0831314268298,2823.26009947495,97263.986969722726]
[null,20189098,2033,"TRG024",12330.718687647601,409618.62778089498,{"$f":"F5944*Assumptions!$E$24","v":409618.62778089498},0,0,0,3477.0831314268298,12330.718687647601,413095.71091232181]
[null,20189098,2042,"TRG024",21388.300294783399,710505.72470616503,{"$f":"F5953*Assumptions!$E$24","v":710505.72470616503},0,0,0,3477.0831314268298,21388.300294783399,713982.80783759186]
[null,20191033,2027,"TRG024",0,0,{"$f":"F5962*Assumptions!$E$24","v":0},5953.9275207340097,55.100643263136497,94.015497873480598,1421.48784522093,5953.9275207340097,1570.603986357547]
[null,20191033,2028,"TRG024",2.56981526649862E-2,0.85367627774045096,{"$f":"F5963*Assumptions!$E$24","v":0.85367627774045096},5913.5798298051304,88.693653438202503,81.586526563814502,1421.48784522093,5913.6055279577959,1592.6217015006875]
[null,20191033,2037,"TRG024",0.19433353608529799,6.4556363987779299,{"$f":"F5972*Assumptions!$E$24","v":6.4556363987779299},12768.194452236899,293.10780568425298,348.27968331403798,1421.48784522093,12768.388785772984,2069.3309706179989]
[null,20191033,2046,"TRG024",0.19433353608529799,6.4556363987779299,{"$f":"F5981*Assumptions!$E$24","v":6.4556363987779299},12768.194452236899,293.10780568425298,348.27968331403798,1421.48784522093,12768.388785772984,2069.3309706179989]
[null,20191227,2033,"TRG013",0,0,{"$f":"F5992*Assumptions!$E$24","v":0},0,0,0,1127.8647141185099,0,1127.8647141185099]
[null,20191227,2041,"TRG013",0,0,{"$f":"F6000*Assumptions!$E$24","v":0},0,0,0,1127.8647141185099,0,1127.8647141185099]
[null,20191256,2026,"TRG013",0,0,{"$f":"F6009*Assumptions!$E$24","v":0},2938.8971607595599,22.116467704575498,46.145062888505898,2208.3118336951802,2938.8971607595599,2276.5733642882615]
[null,20191256,2035,"TRG013",0,0,{"$f":"F6018*Assumptions!$E$24","v":0},3166.34183547579,35.427279567992898,45.391396971093002,2208.3118336951802,3166.34183547579,2289.1305102342662]
[null,20191256,2044,"TRG013",0,0,{"$f":"F6027*Assumptions!$E$24","v":0},3166.34183547579,35.427279567992898,45.391396971093002,2208.3118336951802,3166.34183547579,2289.1305102342662]
[null,20191256,2045,"TRG013",0,0,{"$f":"F6028*Assumptions!$E$24","v":0},3166.34183547579,35.427279567992898,45.391396971093002,2208.3118336951802,3166.34183547579,2289.1305102342662]
[null,20191806,2030,"TRG013",0.397493176384417,13.2044703627827,{"$f":"F6037*Assumptions!$E$24","v":13.2044703627827},0,0,0,3063.87163742657,0.397493176384417,3077.0761077893526]
[null,20191806,2039,"TRG013",2.6080148790613502,86.636594593909507,{"$f":"F6046*Assumptions!$E$24","v":86.636594593909507},0,0,0,3063.87163742657,2.6080148790613502,3150.5082320204797]
[null,20193057,2026,"TRG024",2.6919618574992699,89.425259795438905,{"$f":"F6057*Assumptions!$E$24","v":89.425259795438905},621.77613198945505,5.6814514507566596,10.789122979209701,733.34888900252497,624.46809384695428,839.24472322793019]
[null,20193057,2034,"TRG024",12.419523689908999,412.56867344229403,{"$f":"F6065*Assumptions!$E$24","v":412.56867344229403},682.66553939455298,17.916942413685501,20.590889586289599,733.34888900252497,695.08506308446204,1184.4253944447942]
[null,20193057,2043,"TRG024",5.1817458107712202,172.13429827442101,{"$f":"F6074*Assumptions!$E$24","v":172.13429827442101},726.86685950896697,17.606627723023799,19.516287895240101,733.34888900252497,732.04860531973816,942.60610289520992]
[null,20193390,2028,"TRG013",0,0,{"$f":"F6083*Assumptions!$E$24","v":0},0,0,0,59.080783164856101,0,59.080783164856101]
[null,20193390,2037,"TRG013",0,0,{"$f":"F6092*Assumptions!$E$24","v":0},0,0,0,59.080783164856101,0,59.080783164856101]
[null,20193390,2038,"TRG013",0,0,{"$f":"F6093*Assumptions!$E$24","v":0},0,0,0,59.080783164856101,0,59.080783164856101]
[null,20193552,2023,"TRG013",0,0,{"$f":"F6102*Assumptions!$E$24","v":0},0,0,0,591.593094736019,0,591.593094736019]
[null,20193552,2037,"TRG013",0,0,{"$f":"F6116*Assumptions!$E$24","v":0},0,0,0,591.593094736019,0,591.593094736019]
[null,20193552,2042,"TRG013",0,0,{"$f":"F6121*Assumptions!$E$24","v":0},0,0,0,591.593094736019,0,591.593094736019]
[null,20196676,2027,"TRG024",0.36007420377888,11.9614359055125,{"$f":"F6130*Assumptions!$E$24","v":11.9614359055125},402.89584558444301,3.5130890574673499,10.1557176620632,1060.63770558689,403.25591978822189,1086.2679482119331]
[null,20196676,2036,"TRG024",0.48985605768227702,16.2727065016072,{"$f":"F6139*Assumptions!$E$24","v":16.2727065016072},2110.5717618089202,51.105662371646503,60.224803314742502,1060.63770558689,2111.0616178666023,1188.2408777748863]
[null,20196676,2045,"TRG024",0.48985605768227702,16.2727065016072,{"$f":"F6148*Assumptions!$E$24","v":16.2727065016072},2110.5717618089202,51.105662371646503,60.224803314742502,1060.63770558689,2111.0616178666023,1188.2408777748863]
[null,20197768,2030,"CHA006",0,0,{"$f":"F6157*Assumptions!$E$24","v":0},4361.5077750948103,46.507959267841798,158.300575420679,2681.3819268512302,4361.5077750948103,2886.1904615397511]
[null,20197768,2031,"CHA006",0,0,{"$f":"F6158*Assumptions!$E$24","v":0},4361.5077750948103,46.507959267841798,158.300575420679,2681.3819268512302,4361.5077750948103,2886.1904615397511]
[null,20197768,2043,"CHA006",0,0,{"$f":"F6170*Assumptions!$E$24","v":0},4361.5077750948103,46.507959267841798,158.300575420679,2681.3819268512302,4361.5077750948103,2886.1904615397511]
[null,20198200,2026,"CHA006",34.668419894729901,981.22507182911795,{"$f":"F6177*Assumptions!$E$24","v":981.22507182911795},0,0,0,1999.4445388546001,34.668419894729901,2980.669610683718]
[null,20198200,2035,"CHA006",34.668419894729901,981.22507182911795,{"$f":"F6186*Assumptions!$E$24","v":981.22507182911795},0,0,0,1999.4445388546001,34.668419894729901,2980.669610683718]
[null,20198200,2044,"CHA006",34.668419894729901,981.22507182911795,{"$f":"F6195*Assumptions!$E$24","v":981.22507182911795},0,0,0,1999.4445388546001,34.668419894729901,2980.669610683718]
[null,20198559,2029,"KYM001",1101.7208104779299,33579.607729326002,{"$f":"F6204*Assumptions!$E$24","v":33579.607729326002},0,0,0,1165.9398542906899,1101.7208104779299,34745.547583616695]
[null,20198559,2038,"KYM001",887.94925749867502,27064.014282726399,{"$f":"F6213*Assumptions!$E$24","v":27064.014282726399},0,0,0,1165.9398542906899,887.94925749867502,28229.954137017088]
[null,20201861,2023,"CHA006",0,0,{"$f":"F6222*Assumptions!$E$24","v":0},997.74033736064803,4.3412576413846304,15.1145109583414,2398.6079438104798,997.74033736064803,2418.0637124102059]
[null,20201861,2024,"CHA006",0,0,{"$f":"F6223*Assumptions!$E$24","v":0},1026.8165179191101,4.2128672576458301,14.6180811234857,2398.6079438104798,1026.8165179191101,2417.4388921916116]
[null,20201861,2036,"CHA006",0,0,{"$f":"F6235*Assumptions!$E$24","v":0},997.74033736064803,4.3412576413846304,15.1145109583414,2398.6079438104798,997.74033736064803,2418.0637124102059]
[null,20201861,2043,"CHA006",0,0,{"$f":"F6242*Assumptions!$E$24","v":0},997.74033736064803,4.3412576413846304,15.1145109583414,2398.6079438104798,997.74033736064803,2418.0637124102059]
[null,20202176,2028,"CTN002",0,0,{"$f":"F6251*Assumptions!$E$24","v":0},188.94305213006601,0,0.50892393013269999,17905.421207036201,188.94305213006601,17905.930130966335]
[null,20202176,2037,"CTN002",0,0,{"$f":"F6260*Assumptions!$E$24","v":0},188.94305213006601,0,0.50892393013269999,17905.421207036201,188.94305213006601,17905.930130966335]
[null,20202176,2046,"CTN002",0,0,{"$f":"F6269*Assumptions!$E$24","v":0},188.94305213006601,0,0.50892393013269999,17905.421207036201,188.94305213006601,17905.930130966335]
[null,20202271,2031,"CTN002",0,0,{"$f":"F6278*Assumptions!$E$24","v":0},16954.835787903001,134.51880431298201,388.56080853444098,12166.6336286406,16954.835787903001,12689.713241488023]
[null,20202271,2040,"CTN002",0,0,{"$f":"F6287*Assumptions!$E$24","v":0},16954.835787903001,134.51880431298201,388.56080853444098,12166.6336286406,16954.835787903001,12689.713241488023]
[null,20202271,2042,"CTN002",0,0,{"$f":"F6289*Assumptions!$E$24","v":0},16954.835787903001,134.51880431298201,388.56080853444098,12166.6336286406,16954.835787903001,12689.713241488023]
[null,20209655,2027,"BET005",0,0,{"$f":"F6298*Assumptions!$E$24","v":0},0,0,0,2762.50101544279,0,2762.50101544279]
[null,20209655,2036,"BET005",0,0,{"$f":"F6307*Assumptions!$E$24","v":0},0,0,0,2762.50101544279,0,2762.50101544279]
[null,20209655,2045,"BET005",0,0,{"$f":"F6316*Assumptions!$E$24","v":0},0,0,0,2762.50101544279,0,2762.50101544279]
[null,20210329,2030,"BGO023",0,0,{"$f":"F6325*Assumptions!$E$24","v":0},0,0,0,501.01179892904202,0,501.01179892904202]
[null,20210329,2039,"BGO023",1.5938009625309699E-2,0.57451051650488505,{"$f":"F6334*Assumptions!$E$24","v":0.57451051650488505},0,0,0,501.01179892904202,1.5938009625309699E-2,501.58630944554687]
[null,20211568,2024,"MRO005",0,0,{"$f":"F6343*Assumptions!$E$24","v":0},3189.2361191639202,36.083657315292697,99.152688030795602,3462.3547350520998,{"$f":"H6343+E6343","v":3189.2361191639202},{"$f":"J6343+I6343+G6343+K6343","v":3597.5910803981883}]
[null,20211568,2029,"MRO005",0,0,{"$f":"F6348*Assumptions!$E$24","v":0},10610.670012717699,58.127553065583797,102.958429455508,3462.3547350520998,10610.670012717699,3623.4407175731917]
[null,20211568,2035,"MRO005",0,0,{"$f":"F6354*Assumptions!$E$24","v":0},17126.769477143,286.26326333778201,441.62292516777001,3462.3547350520998,17126.769477143,4190.2409235576515]
[null,20211568,2044,"MRO005",0,0,{"$f":"F6363*Assumptions!$E$24","v":0},17126.769477143,286.26326333778201,441.62292516777001,3462.3547350520998,17126.769477143,4190.2409235576515]
[null,20215213,2029,"CLC013",0,0,{"$f":"F6372*Assumptions!$E$24","v":0},0,0,0,2752.9428397490101,0,2752.9428397490101]
[null,20215213,2038,"CLC013",0,0,{"$f":"F6381*Assumptions!$E$24","v":0},0,0,0,2752.9428397490101,0,2752.9428397490101]
[null,20215481,2023,"CLC013",5.18666607692806E-4,1.8284283187398599E-2,{"$f":"F6390*Assumptions!$E$24","v":1.8284283187398599E-2},0,0,0,1206.02690022051,5.18666607692806E-4,1206.0451845036973]
[null,20215481,2032,"CLC013",0,0,{"$f":"F6399*Assumptions!$E$24","v":0},0,0,0,1206.02690022051,0,1206.02690022051]
[null,20215481,2041,"CLC013",0,0,{"$f":"F6408*Assumptions!$E$24","v":0},0,0,0,1206.02690022051,0,1206.02690022051]
[null,20218091,2026,"BET005",0,0,{"$f":"F6417*Assumptions!$E$24","v":0},1.05365409585003,0,1.24418141382835E-2,667.49627770002996,1.05365409585003,667.50871951416821]
[null,20218091,2028,"BET005",0,0,{"$f":"F6419*Assumptions!$E$24","v":0},1.05365409585003,0,1.24418141382835E-2,667.49627770002996,1.05365409585003,667.50871951416821]
[null,20218091,2037,"BET005",0,0,{"$f":"F6428*Assumptions!$E$24","v":0},1.05365409585003,0,1.24418141382835E-2,667.49627770002996,1.05365409585003,667.50871951416821]
[null,20218091,2046,"BET005",0,0,{"$f":"F6437*Assumptions!$E$24","v":0},1.05365409585003,0,1.24418141382835E-2,667.49627770002996,1.05365409585003,667.50871951416821]
[null,20221178,2031,"MRO007",196.66002957103501,7112.1692077121797,{"$f":"F6446*Assumptions!$E$24","v":7112.1692077121797},6038.4060889066204,43.156282190649897,91.828777446658606,7519.1060021879402,6235.0661184776554,14766.260269537428]
[null,20221178,2040,"MRO007",196.66002957103501,7112.1692077121797,{"$f":"F6455*Assumptions!$E$24","v":7112.1692077121797},6038.4060889066204,43.156282190649897,91.828777446658606,7519.1060021879402,6235.0661184776554,14766.260269537428]
[null,20228425,2025,"CLC004",0,0,{"$f":"F6464*Assumptions!$E$24","v":0},0,0,0,4541.5543020078803,0,4541.5543020078803]
[null,20228425,2028,"CLC004",0,0,{"$f":"F6467*Assumptions!$E$24","v":0},0,0,0,4541.5543020078803,0,4541.5543020078803]
[null,20228425,2044,"CLC004",5.2441457785613E-3,0.18486913379240899,{"$f":"F6483*Assumptions!$E$24","v":0.18486913379240899},1089.23724286522,12.631550850016399,24.0159758063567,4541.5543020078803,1089.2424870109985,4578.386697798046]
[null,20228425,2045,"CLC004",5.2441457785613E-3,0.18486913379240899,{"$f":"F6484*Assumptions!$E$24","v":0.18486913379240899},1089.23724286522,12.631550850016399,24.0159758063567,4541.5543020078803,1089.2424870109985,4578.386697798046]
[null,20239754,2030,"BAN003",5115.9998461164796,228958.01430099999,{"$f":"F6493*Assumptions!$E$24","v":228958.01430099999},10.0530850849894,0,5.65696249441002E-2,681.66658900634195,5126.0529312014687,229639.73745963129]
[null,20239754,2039,"BAN003",5115.9998461164796,228958.01430099999,{"$f":"F6502*Assumptions!$E$24","v":228958.01430099999},10.0530850849894,0,5.65696249441002E-2,681.66658900634195,5126.0529312014687,229639.73745963129]
[null,20242298,2024,"BET007",40.180814072987097,1473.8825368425801,{"$f":"F6511*Assumptions!$E$24","v":1473.8825368425801},0,0,0,1354.26603485276,40.180814072987097,2828.1485716953403]
[null,20242298,2033,"BET007",40.180814072987097,1473.8825368425801,{"$f":"F6520*Assumptions!$E$24","v":1473.8825368425801},0,0,0,1354.26603485276,40.180814072987097,2828.1485716953403]
[null,20242298,2043,"BET007",40.180814072987097,1473.8825368425801,{"$f":"F6530*Assumptions!$E$24","v":1473.8825368425801},0,0,0,1354.26603485276,40.180814072987097,2828.1485716953403]
[null,20243680,2028,"MRO007",0,0,{"$f":"F6539*Assumptions!$E$24","v":0},5280.2368448867201,50.645036690949297,50.541337135774398,11379.0952646932,5280.2368448867201,11480.281638519924]
[null,20243680,2037,"MRO007",0,0,{"$f":"F6548*Assumptions!$E$24","v":0},6342.0088787423902,40.147721370347703,48.520984432263099,11379.0952646932,6342.0088787423902,11467.763970495811]
[null,20243680,2038,"MRO007",0,0,{"$f":"F6549*Assumptions!$E$24","v":0},6342.0088787423902,40.147721370347703,48.520984432263099,11379.0952646932,6342.0088787423902,11467.763970495811]
[null,20245461,2023,"BAS023",5112.9149816480603,186981.61535936201,{"$f":"F6558*Assumptions!$E$24","v":186981.61535936201},0,0,0,3060.3084440043899,5112.9149816480603,190041.9238033664]
[null,20245461,2032,"BAS023",1619.7615346303701,56409.134419264403,{"$f":"F6567*Assumptions!$E$24","v":56409.134419264403},0,0,0,3060.3084440043899,1619.7615346303701,59469.442863268792]
[null,20245461,2041,"BAS023",1619.7615346303701,56409.134419264403,{"$f":"F6576*Assumptions!$E$24","v":56409.134419264403},0,0,0,3060.3084440043899,1619.7615346303701,59469.442863268792]
[null,20248340,2026,"CLC013",0.18655020807461201,6.5763571097767004,{"$f":"F6585*Assumptions!$E$24","v":6.5763571097767004},0,0,0,2914.97536085299,0.18655020807461201,2921.5517179627668]
[null,20248340,2036,"CLC013",0.18655020807461201,6.5763571097767004,{"$f":"F6595*Assumptions!$E$24","v":6.5763571097767004},0,0,0,2914.97536085299,0.18655020807461201,2921.5517179627668]
[null,20248340,2045,"CLC013",0.18655020807461201,6.5763571097767004,{"$f":"F6604*Assumptions!$E$24","v":6.5763571097767004},0,0,0,2914.97536085299,0.18655020807461201,2921.5517179627668]
[null,20252909,2030,"CLC003",0,0,{"$f":"F6613*Assumptions!$E$24","v":0},267.163268841959,0,0.67224570062034195,6075.1205787120598,267.163268841959,6075.7928244126797]
[null,20252909,2031,"CLC003",0,0,{"$f":"F6614*Assumptions!$E$24","v":0},346.667323123063,0,1.4852186523861099,6075.1205787120598,346.667323123063,6076.6057973644456]
[null,20252909,2040,"CLC003",0,0,{"$f":"F6623*Assumptions!$E$24","v":0},296.257283725288,0,3.01640499028903,6075.1205787120598,296.257283725288,6078.1369837023485]
[null,20256392,2025,"CLC003",0,0,{"$f":"F6632*Assumptions!$E$24","v":0},43.006645648011499,3.0679768943838202E-2,0.80514408293539497,858.07716224370802,43.006645648011499,858.91298609558726]
[null,20256392,2034,"CLC003",0,0,{"$f":"F6641*Assumptions!$E$24","v":0},276.92375626211901,0.32333328112102,2.56416841332699,858.07716224370802,276.92375626211901,860.96466393815604]
[null,20256392,2042,"CLC003",0,0,{"$f":"F6649*Assumptions!$E$24","v":0},276.92375626211901,0.32333328112102,2.56416841332699,858.07716224370802,276.92375626211901,860.96466393815604]
[null,20258958,2029,"MRO005",0,0,{"$f":"F6660*Assumptions!$E$24","v":0},371.98346559238098,0,0.47744738153727101,810.73186305403999,371.98346559238098,811.20931043557721]
[null,20258958,2038,"MRO005",4.9543774112838397E-2,1.7917403218527399,{"$f":"F6669*Assumptions!$E$24","v":1.7917403218527399},3826.4471862588298,27.953671755701201,70.927426222307602,810.73186305403999,3826.4967300329427,911.40470135390149]
[null,20259163,2023,"MRO005",0,0,{"$f":"F6678*Assumptions!$E$24","v":0},3638.81212344285,57.178486618786302,87.661999317355097,543.03037507835995,3638.81212344285,687.87086101450132]
[null,20259163,2024,"MRO005",0,0,{"$f":"F6679*Assumptions!$E$24","v":0},465.85124635029399,2.8618992511617298,9.5310710986814495,543.03037507835995,465.85124635029399,555.42334542820311]
[null,20259163,2033,"MRO005",0,0,{"$f":"F6688*Assumptions!$E$24","v":0},11744.1067495934,161.78712829502101,259.518477678637,543.03037507835995,11744.1067495934,964.33598105201793]
[null,20259163,2042,"MRO005",0,0,{"$f":"F6697*Assumptions!$E$24","v":0},13432.988818768399,198.850544655509,318.27960191352599,543.03037507835995,13432.988818768399,1060.1605216473949]
[null,20265879,2029,"CLC013",222.18655579907099,7832.6266746462798,{"$f":"F6708*Assumptions!$E$24","v":7832.6266746462798},6790.2894474389504,53.660659601715302,175.239449747913,3008.4729652921401,7012.4760032380218,11069.999749288048]
[null,20265879,2037,"CLC013",222.18655579907099,7832.6266746462798,{"$f":"F6716*Assumptions!$E$24","v":7832.6266746462798},6790.2894474389504,53.660659601715302,175.239449747913,3008.4729652921401,7012.4760032380218,11069.999749288048]
[null,20265879,2046,"CLC013",222.18655579907099,7832.6266746462798,{"$f":"F6725*Assumptions!$E$24","v":7832.6266746462798},6790.2894474389504,53.660659601715302,175.239449747913,3008.4729652921401,7012.4760032380218,11069.999749288048]
[null,20266524,2031,"CLC003",0,0,{"$f":"F6734*Assumptions!$E$24","v":0},1.3725146143834499,3.8445219347282102E-2,3.1857539966104999E-2,87.400782774233406,1.3725146143834499,87.471085533546798]
[null,20266524,2040,"CLC003",0,0,{"$f":"F6743*Assumptions!$E$24","v":0},19.747894310584702,4.9360016451858599E-2,0.18916033741383301,87.400782774233406,19.747894310584702,87.639303128099101]
[null,20266524,2041,"CLC003",0,0,{"$f":"F6744*Assumptions!$E$24","v":0},19.747894310584702,4.9360016451858599E-2,0.18916033741383301,87.400782774233406,19.747894310584702,87.639303128099101]
[null,20271477,2026,"CDN001",0,0,{"$f":"F6753*Assumptions!$E$24","v":0},0,0,0,740.57643304859698,0,740.57643304859698]
[null,20271477,2035,"CDN001",0,0,{"$f":"F6762*Assumptions!$E$24","v":0},0,0,0,740.57643304859698,0,740.57643304859698]
[null,20271477,2046,"CDN001",0,0,{"$f":"F6773*Assumptions!$E$24","v":0},0,0,0,740.57643304859698,0,740.57643304859698]
[null,20271737,2030,"CDN002",0,0,{"$f":"F6781*Assumptions!$E$24","v":0},0,0,0,970.37075653850695,0,970.37075653850695]
[null,20271737,2039,"CDN002",2.27490322481439E-2,0.78449996099744401,{"$f":"F6790*Assumptions!$E$24","v":0.78449996099744401},0,0,0,970.37075653850695,2.27490322481439E-2,971.15525649950439]
[null,20272445,2024,"MRO005",0,0,{"$f":"F6799*Assumptions!$E$24","v":0},27.014195815374599,0.29145763458739499,0.56062034662684301,3022.8949808575499,27.014195815374599,3023.7470588387641]
[null,20272445,2033,"MRO005",0,0,{"$f":"F6808*Assumptions!$E$24","v":0},1032.51542004015,8.0188145526072905,15.340103000713899,3022.8949808575499,1032.51542004015,3046.253898410871]
[null,20272445,2034,"MRO005",0,0,{"$f":"F6809*Assumptions!$E$24","v":0},1032.51542004015,8.0188145526072905,15.340103000713899,3022.8949808575499,1032.51542004015,3046.253898410871]
[null,20272445,2043,"MRO005",0,0,{"$f":"F6818*Assumptions!$E$24","v":0},2306.8322924126701,12.659619537651,40.631844281194297,3022.8949808575499,2306.8322924126701,3076.1864446763952]
[null,20273841,2028,"WIN011",3969.7910271146302,145746.30174118801,{"$f":"F6827*Assumptions!$E$24","v":145746.30174118801},0,0,0,8897.9200427411306,3969.7910271146302,154644.22178392916]
[null,20273841,2038,"WIN011",4282.8932481972397,157241.48888783,{"$f":"F6837*Assumptions!$E$24","v":157241.48888783},463.68970967606998,3.9061756186255701,8.6847630539178695,8897.9200427411306,4746.5829578733101,166151.99986924368]
[null,20275564,2023,"CLC006",12.650376949202,445.240678911457,{"$f":"F6846*Assumptions!$E$24","v":445.240678911457},0,0,0,20344.117911200301,12.650376949202,20789.358590111759]
[null,20275564,2032,"CLC006",39.252158755205997,1383.7358637554501,{"$f":"F6855*Assumptions!$E$24","v":1383.7358637554501},0,0,0,20344.117911200301,{"$f":"H6855+E6855","v":39.252158755205997},{"$f":"J6855+I6855+G6855+K6855","v":21727.853774955751}]
[null,20275564,2041,"CLC006",39.252158755205997,1383.7358637554501,{"$f":"F6864*Assumptions!$E$24","v":1383.7358637554501},0,0,0,20344.117911200301,39.252158755205997,21727.853774955751]
[null,20275582,2026,"CLC006",1.8914935759585501,66.679835711449996,{"$f":"F6873*Assumptions!$E$24","v":66.679835711449996},0,0,0,18999.493387487899,1.8914935759585501,19066.173223199348]
[null,20275582,2027,"CLC006",1.6368304134662901,57.7023281731881,{"$f":"F6874*Assumptions!$E$24","v":57.7023281731881},0,0,0,18999.493387487899,1.6368304134662901,19057.195715661088]
[null,20275582,2043,"CLC006",1.6368304134662901,57.7023281731881,{"$f":"F6890*Assumptions!$E$24","v":57.7023281731881},0,0,0,18999.493387487899,1.6368304134662901,19057.195715661088]
[null,20275582,2046,"CLC006",1.6368304134662901,57.7023281731881,{"$f":"F6893*Assumptions!$E$24","v":57.7023281731881},0,0,0,18999.493387487899,1.6368304134662901,19057.195715661088]
[null,20278855,2031,"CDN002",0,0,{"$f":"F6902*Assumptions!$E$24","v":0},0,0,0,360.65784579803397,0,360.65784579803397]
[null,20278855,2040,"CDN002",0,0,{"$f":"F6911*Assumptions!$E$24","v":0},0,0,0,360.65784579803397,0,360.65784579803397]
[null,20280442,2025,"MRO008",0,0,{"$f":"F6920*Assumptions!$E$24","v":0},14.7720235327984,8.93188785212439E-2,0.32198628256515999,3641.94426372421,14.7720235327984,3642.3555688852966]
[null,20280442,2034,"MRO008",0,0,{"$f":"F6929*Assumptions!$E$24","v":0},26.732125275802399,0.111900777894807,0.119823163443624,3641.94426372421,26.732125275802399,3642.1759876655483]
[null,20280442,2043,"MRO008",0,0,{"$f":"F6938*Assumptions!$E$24","v":0},26.732125275802399,0.111900777894807,0.119823163443624,3641.94426372421,26.732125275802399,3642.1759876655483]
[null,20280442,2044,"MRO008",0,0,{"$f":"F6939*Assumptions!$E$24","v":0},26.732125275802399,0.111900777894807,0.119823163443624,3641.94426372421,26.732125275802399,3642.1759876655483]
[null,20283580,2036,"MRO005",0,0,{"$f":"F6955*Assumptions!$E$24","v":0},84715.864277425397,1663.0806958857399,2339.21315911696,3500.5154761210201,84715.864277425397,7502.8093311237208]
[null,20283580,2039,"MRO005",0,0,{"$f":"F6958*Assumptions!$E$24","v":0},84715.864277425397,1663.0806958857399,2339.21315911696,3500.5154761210201,84715.864277425397,7502.8093311237208]
[null,20283616,2024,"MRO005",18.617326821853201,673.29176569899403,{"$f":"F6967*Assumptions!$E$24","v":673.29176569899403},0,0,0,4117.4223661603801,18.617326821853201,4790.714131859374]
[null,20283616,2033,"MRO005",641.01222602827499,23182.074291708399,{"$f":"F6976*Assumptions!$E$24","v":23182.074291708399},0,0,0,4117.4223661603801,641.01222602827499,27299.496657868778]
[null,20283616,2042,"MRO005",459.57231510487799,16620.3375202141,{"$f":"F6985*Assumptions!$E$24","v":16620.3375202141},0,0,0,4117.4223661603801,459.57231510487799,20737.759886374479]
[null,20283634,2027,"MRO005",0,0,{"$f":"F6994*Assumptions!$E$24","v":0},8084.44519454083,52.790588408954001,139.35090603818199,3170.2344066925202,8084.44519454083,3362.375901139656]
[null,20283634,2036,"MRO005",0,0,{"$f":"F7003*Assumptions!$E$24","v":0},23613.077546633202,346.93212404355199,578.44558849134501,3170.2344066925202,23613.077546633202,4095.6121192274172]
[null,20283634,2038,"MRO005",0,0,{"$f":"F7005*Assumptions!$E$24","v":0},23613.077546633202,346.93212404355199,578.44558849134501,3170.2344066925202,23613.077546633202,4095.6121192274172]
[null,20284653,2023,"WIN023",8329.7816791588502,304160.77159140998,{"$f":"F7014*Assumptions!$E$24","v":304160.77159140998},12987.6086538943,120.75553104670099,261.74847433939601,10177.3600093035,21317.39033305315,314720.63560609956]
[null,20284653,2032,"WIN023",1241.6052658567501,45584.1061872051,{"$f":"F7023*Assumptions!$E$24","v":45584.1061872051},21420.886202505899,55.083761259639203,222.44338813213,10177.3600093035,22662.491468362648,56038.993345900366]
[null,20284653,2041,"WIN023",2725.2770578756799,100055.40586205199,{"$f":"F7032*Assumptions!$E$24","v":100055.40586205199},24185.857526154901,227.011684623646,487.45853259900503,10177.3600093035,26911.13458403058,110947.23608857815]
[null,20284737,2026,"WIN023",446.138417805995,16379.4577638384,{"$f":"F7041*Assumptions!$E$24","v":16379.4577638384},0,0,0,5882.7608162680199,446.138417805995,22262.218580106419]
[null,20284737,2035,"WIN023",1770.5588684301099,65004.028002026498,{"$f":"F7050*Assumptions!$E$24","v":65004.028002026498},152.33773908561599,0.64533385781493302,2.5254995048482201,5882.7608162680199,1922.8966075157259,70889.959651657191]
[null,20284737,2044,"WIN023",1770.5588684301099,65004.028002026498,{"$f":"F7059*Assumptions!$E$24","v":65004.028002026498},152.33773908561599,0.64533385781493302,2.5254995048482201,5882.7608162680199,1922.8966075157259,70889.959651657191]
[null,20284964,2029,"CLC006",323.25158411969301,11395.419364109601,{"$f":"F7068*Assumptions!$E$24","v":11395.419364109601},0,0,0,13182.0782273037,323.25158411969301,24577.497591413303]
[null,20284964,2031,"CLC006",323.25158411969301,11395.419364109601,{"$f":"F7070*Assumptions!$E$24","v":11395.419364109601},0,0,0,13182.0782273037,323.25158411969301,24577.497591413303]
[null,20284964,2040,"CLC006",323.25158411969301,11395.419364109601,{"$f":"F7079*Assumptions!$E$24","v":11395.419364109601},0,0,0,13182.0782273037,323.25158411969301,24577.497591413303]
[null,20285202,2025,"CLC006",1.7109093152441499E-2,0.60313793029857798,{"$f":"F7088*Assumptions!$E$24","v":0.60313793029857798},0,0,0,4387.0136074927204,1.7109093152441499E-2,4387.616745423019]
[null,20285202,2034,"CLC006",37.226528939797802,1312.3273932111099,{"$f":"F7097*Assumptions!$E$24","v":1312.3273932111099},0,0,0,4387.0136074927204,37.226528939797802,5699.3410007038301]
[null,20285202,2043,"CLC006",37.226528939797802,1312.3273932111099,{"$f":"F7106*Assumptions!$E$24","v":1312.3273932111099},0,0,0,4387.0136074927204,37.226528939797802,5699.3410007038301]
[null,20285528,2028,"CLC006",813.26884182947902,28669.741970944498,{"$f":"F7115*Assumptions!$E$24","v":28669.741970944498},0,0,0,1402.2353478075399,813.26884182947902,30071.977318752037]
[null,20285528,2037,"CLC006",813.26884182947902,28669.741970944498,{"$f":"F7124*Assumptions!$E$24","v":28669.741970944498},0,0,0,1402.2353478075399,813.26884182947902,30071.977318752037]
[null,20285528,2046,"CLC006",813.26884182947902,28669.741970944498,{"$f":"F7133*Assumptions!$E$24","v":28669.741970944498},0,0,0,1402.2353478075399,813.26884182947902,30071.977318752037]
[null,20286294,2024,"CLC003",0,0,{"$f":"F7135*Assumptions!$E$24","v":0},132.748387834798,2.58993961210719,5.8911422725000104,1638.63319382392,132.748387834798,1647.1142757085272]
[null,20286294,2033,"CLC003",0,0,{"$f":"F7144*Assumptions!$E$24","v":0},293.64924609871298,9.53131502245901,12.694957016063,1638.63319382392,293.64924609871298,1660.859465862442]
[null,20286294,2042,"CLC003",0,0,{"$f":"F7153*Assumptions!$E$24","v":0},293.64924609871298,9.53131502245901,12.694957016063,1638.63319382392,293.64924609871298,1660.859465862442]
[null,20288867,2027,"CLC003",0,0,{"$f":"F7162*Assumptions!$E$24","v":0},0,0,0,1255.97232285771,0,1255.97232285771]
[null,20288867,2036,"CLC003",0,0,{"$f":"F7171*Assumptions!$E$24","v":0},109.12068088489301,8.01822735031225E-2,1.4492099567127801,1255.97232285771,109.12068088489301,1257.501715087926]
[null,20288867,2045,"CLC003",0,0,{"$f":"F7180*Assumptions!$E$24","v":0},109.12068088489301,8.01822735031225E-2,1.4492099567127801,1255.97232285771,109.12068088489301,1257.501715087926]
[null,20290293,2028,"CLC003",0,0,{"$f":"F7187*Assumptions!$E$24","v":0},0,0,0,3405.9694505866801,0,3405.9694505866801]
[null,20290293,2040,"CLC003",0,0,{"$f":"F7199*Assumptions!$E$24","v":0},0,0,0,3405.9694505866801,0,3405.9694505866801]
[null,20290293,2041,"CLC003",0,0,{"$f":"F7200*Assumptions!$E$24","v":0},0,0,0,3405.9694505866801,0,3405.9694505866801]
[null,20292536,2026,"COB011",0,0,{"$f":"F7209*Assumptions!$E$24","v":0},0,0,0,37.342126809435598,0,37.342126809435598]
[null,20292536,2035,"COB011",0,0,{"$f":"F7218*Assumptions!$E$24","v":0},0,0,0,37.342126809435598,0,37.342126809435598]
[null,20292536,2044,"COB011",0,0,{"$f":"F7227*Assumptions!$E$24","v":0},0,0,0,37.342126809435598,0,37.342126809435598]
[null,20292686,2029,"COB011",0,0,{"$f":"F7236*Assumptions!$E$24","v":0},0,0,0,150.26773043349201,0,150.26773043349201]
[null,20292686,2039,"COB011",0,0,{"$f":"F7246*Assumptions!$E$24","v":0},0,0,0,150.26773043349201,0,150.26773043349201]
[null,20293918,2024,"COB011",0,0,{"$f":"F7255*Assumptions!$E$24","v":0},179.35068225136499,1.4088975569976001,4.2070135436563998,82.7961004403397,179.35068225136499,88.412011540993703]
[null,20293918,2033,"COB011",0,0,{"$f":"F7264*Assumptions!$E$24","v":0},130.41101131007599,1.3129331050378299,3.2740360837821698,82.7961004403397,130.41101131007599,87.383069629159706]
[null,20293918,2034,"COB011",0,0,{"$f":"F7265*Assumptions!$E$24","v":0},137.05194952900399,1.45300112531132,4.4380187384277603,82.7961004403397,137.05194952900399,88.687120304078775]
[null,20293918,2043,"COB011",0,0,{"$f":"F7274*Assumptions!$E$24","v":0},142.46691959416401,2.74227177543905,3.9396215498881202,82.7961004403397,142.46691959416401,89.477993765666866]
[null,20296225,2028,"CHA006",0.50605069648844503,14.3228226875875,{"$f":"F7283*Assumptions!$E$24","v":14.3228226875875},1684.02370291275,17.912110006623799,61.692873067351002,13308.873162837701,1684.5297536092385,13402.800968599264]
[null,20296225,2037,"CHA006",0.50605069648844503,14.3228226875875,{"$f":"F7292*Assumptions!$E$24","v":14.3228226875875},1684.02370291275,17.912110006623799,61.692873067351002,13308.873162837701,1684.5297536092385,13402.800968599264]
[null,20296225,2046,"CHA006",0.50605069648844503,14.3228226875875,{"$f":"F7301*Assumptions!$E$24","v":14.3228226875875},1684.02370291275,17.912110006623799,61.692873067351002,13308.873162837701,1684.5297536092385,13402.800968599264]
[null,20299268,2027,"CTN002",0,0,{"$f":"F7306*Assumptions!$E$24","v":0},32.173216363345503,0.187584662575732,0.36374471583533802,13629.780087798499,32.173216363345503,13630.331417176911]
[null,20299268,2041,"CTN002",0,0,{"$f":"F7320*Assumptions!$E$24","v":0},32.173216363345503,0.187584662575732,0.36374471583533802,13629.780087798499,32.173216363345503,13630.331417176911]
[null,20299770,2026,"CTN002",0,0,{"$f":"F7329*Assumptions!$E$24","v":0},415.88748794550901,0.52297912172780403,4.87081332253452,9242.8937526060399,415.88748794550901,9248.2875450503016]
[null,20299770,2027,"CTN002",0,0,{"$f":"F7330*Assumptions!$E$24","v":0},415.88748794550901,0.52297912172780403,4.87081332253452,9242.8937526060399,415.88748794550901,9248.2875450503016]
[null,20299770,2036,"CTN002",0,0,{"$f":"F7339*Assumptions!$E$24","v":0},415.88748794550901,0.52297912172780403,4.87081332253452,9242.8937526060399,415.88748794550901,9248.2875450503016]
[null,20299770,2045,"CTN002",0,0,{"$f":"F7348*Assumptions!$E$24","v":0},415.88748794550901,0.52297912172780403,4.87081332253452,9242.8937526060399,415.88748794550901,9248.2875450503016]
[null,20302437,2030,"CTN002",0,0,{"$f":"F7357*Assumptions!$E$24","v":0},16.424094761850899,0,3.7937595582997398E-2,2481.58814086135,16.424094761850899,2481.6260784569331]
[null,20302437,2038,"CTN002",0,0,{"$f":"F7365*Assumptions!$E$24","v":0},16.424094761850899,0,3.7937595582997398E-2,2481.58814086135,16.424094761850899,2481.6260784569331]
[null,20303181,2025,"EHK024",0.41282081684477701,14.7371349300169,{"$f":"F7376*Assumptions!$E$24","v":14.7371349300169},91.481482559970104,0.67465661020885603,4.1357078693511999,658.19508025373796,91.894303376814875,677.74257966331493]
[null,20303181,2034,"EHK024",0.41282081684477701,14.7371349300169,{"$f":"F7385*Assumptions!$E$24","v":14.7371349300169},91.481482559970104,0.67465661020885603,4.1357078693511999,658.19508025373796,91.894303376814875,677.74257966331493]
[null,20303181,2043,"EHK024",0.41282081684477701,14.7371349300169,{"$f":"F7394*Assumptions!$E$24","v":14.7371349300169},91.481482559970104,0.67465661020885603,4.1357078693511999,658.19508025373796,91.894303376814875,677.74257966331493]
[null,20303181,2044,"EHK024",0.41282081684477701,14.7371349300169,{"$f":"F7395*Assumptions!$E$24","v":14.7371349300169},91.481482559970104,0.67465661020885603,4.1357078693511999,658.19508025373796,91.894303376814875,677.74257966331493]
[null,20304427,2029,"EHK024",783.84489069410802,27982.183666641398,{"$f":"F7404*Assumptions!$E$24","v":27982.183666641398},0,0,0,13578.186266300399,783.84489069410802,41560.369932941801]
[null,20304427,2038,"EHK024",783.84489069410802,27982.183666641398,{"$f":"F7413*Assumptions!$E$24","v":27982.183666641398},0,0,0,13578.186266300399,783.84489069410802,41560.369932941801]
[null,20304427,2044,"EHK024",783.84489069410802,27982.183666641398,{"$f":"F7419*Assumptions!$E$24","v":27982.183666641398},0,0,0,13578.186266300399,783.84489069410802,41560.369932941801]
[null,20305336,2033,"EHK024",1816.3717089064401,64841.969844957697,{"$f":"F7432*Assumptions!$E$24","v":64841.969844957697},0,0,0,5935.6688692406397,1816.3717089064401,70777.638714198343]
[null,20305336,2042,"EHK024",1816.3717089064401,64841.969844957697,{"$f":"F7441*Assumptions!$E$24","v":64841.969844957697},0,0,0,5935.6688692406397,1816.3717089064401,70777.638714198343]
[null,20310841,2027,"EHK024",439.21553092130102,15679.3898912807,{"$f":"F7450*Assumptions!$E$24","v":15679.3898912807},0,0,0,8163.8180893041199,439.21553092130102,23843.207980584819]
[null,20310841,2036,"EHK024",439.21553092130102,15679.3898912807,{"$f":"F7459*Assumptions!$E$24","v":15679.3898912807},0,0,0,8163.8180893041199,439.21553092130102,23843.207980584819]
[null,20310841,2037,"EHK024",439.21553092130102,15679.3898912807,{"$f":"F7460*Assumptions!$E$24","v":15679.3898912807},0,0,0,8163.8180893041199,439.21553092130102,23843.207980584819]
[null,20310841,2046,"EHK024",439.21553092130102,15679.3898912807,{"$f":"F7469*Assumptions!$E$24","v":15679.3898912807},0,0,0,8163.8180893041199,439.21553092130102,23843.207980584819]
[null,20312263,2035,"ECA012",6947.6422134848799,208480.43266300901,{"$f":"F7482*Assumptions!$E$24","v":208480.43266300901},2913.5405223265602,11.71975742237,50.452910426732998,4590.01072016746,9861.1827358114406,213132.61605102557]
[null,20312263,2041,"ECA012",6947.6422134848799,208480.43266300901,{"$f":"F7488*Assumptions!$E$24","v":208480.43266300901},2913.5405223265602,11.71975742237,50.452910426732998,4590.01072016746,9861.1827358114406,213132.61605102557]
[null,20316479,2026,"CMN003",0,0,{"$f":"F7497*Assumptions!$E$24","v":0},3327.5277356106399,12.4766738923134,65.486122148535998,3569.46696942587,3327.5277356106399,3647.4297654667193]
[null,20316479,2035,"CMN003",0,0,{"$f":"F7506*Assumptions!$E$24","v":0},5920.40858283124,15.3225214668375,56.059229679381197,3569.46696942587,5920.40858283124,3640.848720572089]
[null,20316479,2044,"CMN003",0,0,{"$f":"F7515*Assumptions!$E$24","v":0},5920.40858283124,15.3225214668375,56.059229679381197,3569.46696942587,5920.40858283124,3640.848720572089]
[null,20320900,2029,"EHK024",322.622024927067,11517.162213583801,{"$f":"F7524*Assumptions!$E$24","v":11517.162213583801},0,0,0,5954.4059900330803,322.622024927067,17471.56820361688]
[null,20320900,2030,"EHK024",322.622024927067,11517.162213583801,{"$f":"F7525*Assumptions!$E$24","v":11517.162213583801},0,0,0,5954.4059900330803,322.622024927067,17471.56820361688]
[null,20320900,2039,"EHK024",322.622024927067,11517.162213583801,{"$f":"F7534*Assumptions!$E$24","v":11517.162213583801},0,0,0,5954.4059900330803,322.622024927067,17471.56820361688]
[null,20321424,2028,"SHP012",25.823340458561901,787.28210804974503,{"$f":"F7547*Assumptions!$E$24","v":787.28210804974503},0.18804750082989199,0,8.9313424306661001E-3,5901.94989824199,26.011387959391794,6689.2409376341657]
[null,20321424,2034,"SHP012",42.909933175549199,1308.2049822690301,{"$f":"F7553*Assumptions!$E$24","v":1308.2049822690301},0,0,0,5901.94989824199,42.909933175549199,7210.1548805110197]
[null,20321424,2043,"SHP012",61.395975750519902,1871.7932055383701,{"$f":"F7562*Assumptions!$E$24","v":1871.7932055383701},0,0,0,5901.94989824199,61.395975750519902,7773.7431037803599]
[null,20324078,2028,"ECA007",0,0,{"$f":"F7571*Assumptions!$E$24","v":0},55183.319964916001,519.081566669621,733.21064318256003,6220.7509863403402,55183.319964916001,7473.0431961925215]
[null,20324078,2037,"ECA007",0,0,{"$f":"F7580*Assumptions!$E$24","v":0},98628.1763229723,1521.13886519483,2487.8120955108702,6220.7509863403402,98628.1763229723,10229.70194704604]
[null,20324078,2046,"ECA007",0,0,{"$f":"F7589*Assumptions!$E$24","v":0},98628.1763229723,1521.13886519483,2487.8120955108702,6220.7509863403402,98628.1763229723,10229.70194704604]
[null,20325955,2023,"EHK024",31.651765426656802,1103.3585100384601,{"$f":"F7590*Assumptions!$E$24","v":1103.3585100384601},179.83068706764399,1.61748431962047,8.5761028143205795,1934.35106420393,211.48245249430079,3047.9031613763309]
[null,20325955,2039,"EHK024",0.72643633631416604,25.932777295856202,{"$f":"F7606*Assumptions!$E$24","v":25.932777295856202},0,0,0,1934.35106420393,0.72643633631416604,1960.2838414997861]
[null,20325955,2042,"EHK024",0.72643633631416604,25.932777295856202,{"$f":"F7609*Assumptions!$E$24","v":25.932777295856202},0,0,0,1934.35106420393,0.72643633631416604,1960.2838414997861]
[null,20326226,2027,"WIN023",0,0,{"$f":"F7618*Assumptions!$E$24","v":0},0,0,0,94.584766267314194,0,94.584766267314194]
[null,20326226,2036,"WIN023",0,0,{"$f":"F7627*Assumptions!$E$24","v":0},0,0,0,94.584766267314194,0,94.584766267314194]
[null,20326226,2045,"WIN023",0,0,{"$f":"F7636*Assumptions!$E$24","v":0},0,0,0,94.584766267314194,0,94.584766267314194]
[null,20329265,2030,"EHK024",182.48724466459001,6514.5434481331004,{"$f":"F7645*Assumptions!$E$24","v":6514.5434481331004},0,0,0,855.840630585197,182.48724466459001,7370.3840787182971]
[null,20329265,2039,"EHK024",182.48724466459001,6514.5434481331004,{"$f":"F7654*Assumptions!$E$24","v":6514.5434481331004},0,0,0,855.840630585197,182.48724466459001,7370.3840787182971]
[null,20329265,2045,"EHK024",182.48724466459001,6514.5434481331004,{"$f":"F7660*Assumptions!$E$24","v":6514.5434481331004},0,0,0,855.840630585197,182.48724466459001,7370.3840787182971]
[null,20330141,2026,"BET007",6.24561844985785,229.09709963332699,{"$f":"F7665*Assumptions!$E$24","v":229.09709963332699},0,0,0,579.95384688689001,6.24561844985785,809.05094652021694]
[null,20330141,2035,"BET007",6.24561844985785,229.09709963332699,{"$f":"F7674*Assumptions!$E$24","v":229.09709963332699},0,0,0,579.95384688689001,6.24561844985785,809.05094652021694]
[null,20330141,2044,"BET007",6.24561844985785,229.09709963332699,{"$f":"F7683*Assumptions!$E$24","v":229.09709963332699},0,0,0,579.95384688689001,6.24561844985785,809.05094652021694]
[null,20333470,2029,"CLC006",668.35598618990696,23561.2047126951,{"$f":"F7692*Assumptions!$E$24","v":23561.2047126951},401.47731365279998,0.34908850411592901,1.0731173984339499,15017.2867887089,1069.833299842707,38579.91370730655]
[null,20333470,2038,"CLC006",668.35598618990696,23561.2047126951,{"$f":"F7701*Assumptions!$E$24","v":23561.2047126951},401.47731365279998,0.34908850411592901,1.0731173984339499,15017.2867887089,1069.833299842707,38579.91370730655]
[null,20333752,2023,"CLC006",1.6485273079862399,58.114672690154897,{"$f":"F7710*Assumptions!$E$24","v":58.114672690154897},85.586923942002301,1.5591492708463099,3.4818924973876899,4357.2510967951703,87.235451249988543,4420.4068112535588]
[null,20333752,2032,"CLC006",0,0,{"$f":"F7719*Assumptions!$E$24","v":0},0,0,0,4357.2510967951703,0,4357.2510967951703]
[null,20333752,2038,"CLC006",0,0,{"$f":"F7725*Assumptions!$E$24","v":0},0,0,0,4357.2510967951703,0,4357.2510967951703]
[null,20333752,2043,"CLC006",0,0,{"$f":"F7730*Assumptions!$E$24","v":0},0,0,0,4357.2510967951703,0,4357.2510967951703]
[null,20334950,2028,"BET004",0,0,{"$f":"F7739*Assumptions!$E$24","v":0},6703.3281017519103,68.725836456525499,236.77590890831601,657.71997463104799,6703.3281017519103,963.22171999588954]
[null,20334950,2037,"BET004",0,0,{"$f":"F7748*Assumptions!$E$24","v":0},6703.3281017519103,68.725836456525499,236.77590890831601,657.71997463104799,6703.3281017519103,963.22171999588954]
[null,20334950,2046,"BET004",0,0,{"$f":"F7757*Assumptions!$E$24","v":0},6703.3281017519103,68.725836456525499,236.77590890831601,657.71997463104799,6703.3281017519103,963.22171999588954]
[null,20336332,2031,"SHP012",1.92281596375851,58.8556255988955,{"$f":"F7766*Assumptions!$E$24","v":58.8556255988955},0,0,0,3965.7208616554499,1.92281596375851,4024.5764872543455]
[null,20336332,2040,"SHP012",3.4432165932491698,104.974134634324,{"$f":"F7775*Assumptions!$E$24","v":104.974134634324},0,0,0,3965.7208616554499,3.4432165932491698,4070.6949962897738]
[null,20336332,2044,"SHP012",3.4432165932491698,104.974134634324,{"$f":"F7779*Assumptions!$E$24","v":104.974134634324},0,0,0,3965.7208616554499,3.4432165932491698,4070.6949962897738]
[null,20336438,2027,"SHP012",0,0,{"$f":"F7786*Assumptions!$E$24","v":0},0,0,0,3814.5879471918502,0,3814.5879471918502]
[null,20336438,2036,"SHP012",0,0,{"$f":"F7795*Assumptions!$E$24","v":0},0,0,0,3814.5879471918502,0,3814.5879471918502]
[null,20336438,2045,"SHP012",0,0,{"$f":"F7804*Assumptions!$E$24","v":0},0,0,0,3814.5879471918502,0,3814.5879471918502]
[null,20339030,2030,"BET004",0,0,{"$f":"F7813*Assumptions!$E$24","v":0},1406.7790376215901,19.4199003906282,46.4973374195513,2469.1837929875701,1406.7790376215901,2535.1010307977494]
[null,20339030,2039,"BET004",0,0,{"$f":"F7822*Assumptions!$E$24","v":0},1406.7790376215901,19.4199003906282,46.4973374195513,2469.1837929875701,1406.7790376215901,2535.1010307977494]
[null,20357159,2024,"SHP014",39335.818496309003,1199240.12764075,{"$f":"F7831*Assumptions!$E$24","v":1199240.12764075},0,0,0,1815.9669285165901,39335.818496309003,1201056.0945692665]
[null,20357159,2031,"SHP014",31588.126206835099,963034.45440627204,{"$f":"F7838*Assumptions!$E$24","v":963034.45440627204},0,0,0,1815.9669285165901,31588.126206835099,964850.42133478867]
[null,20357159,2043,"SHP014",27756.665448350799,846223.830788858,{"$f":"F7850*Assumptions!$E$24","v":846223.830788858},0,0,0,1815.9669285165901,27756.665448350799,848039.79771737463]
[null,20357159,2044,"SHP014",27756.665448350799,846223.830788858,{"$f":"F7851*Assumptions!$E$24","v":846223.830788858},0,0,0,1815.9669285165901,27756.665448350799,848039.79771737463]
[null,20360521,2029,"CLC006",0,0,{"$f":"F7860*Assumptions!$E$24","v":0},0,0,0,3178.7256899465801,0,3178.7256899465801]
[null,20360521,2038,"CLC006",0,0,{"$f":"F7869*Assumptions!$E$24","v":0},0,0,0,3178.7256899465801,0,3178.7256899465801]
[null,20361880,2023,"WND023",4091.2521808962001,143768.19918941401,{"$f":"F7878*Assumptions!$E$24","v":143768.19918941401},43240.469482902801,244.17682354894501,691.97168054359895,7154.7630997929,47331.721663798999,151859.11079329945]
[null,20361880,2032,"WND023",999.10678290797705,34824.970231877902,{"$f":"F7887*Assumptions!$E$24","v":34824.970231877902},127564.220848221,711.07186937024198,1979.5011771844099,7154.7630997929,128563.32763112898,44670.306378225454]
[null,20361880,2041,"WND023",999.10678290797705,34824.970231877902,{"$f":"F7896*Assumptions!$E$24","v":34824.970231877902},127564.220848221,711.07186937024198,1979.5011771844099,7154.7630997929,128563.32763112898,44670.306378225454]
[null,20364241,2024,"ECA007",0,0,{"$f":"F7903*Assumptions!$E$24","v":0},6903.9131405330199,89.965064534063302,226.76381107924101,7436.0117481974903,6903.9131405330199,7752.7406238107942]
[null,20364241,2036,"ECA007",0,0,{"$f":"F7915*Assumptions!$E$24","v":0},34842.509984894801,668.85053975227697,949.81441083894003,7436.0117481974903,34842.509984894801,9054.6766987887077]
[null,20364241,2037,"ECA007",0,0,{"$f":"F7916*Assumptions!$E$24","v":0},34842.509984894801,668.85053975227697,949.81441083894003,7436.0117481974903,34842.509984894801,9054.6766987887077]
[null,20364241,2046,"ECA007",0,0,{"$f":"F7925*Assumptions!$E$24","v":0},34842.509984894801,668.85053975227697,949.81441083894003,7436.0117481974903,34842.509984894801,9054.6766987887077]
[null,20365858,2031,"WIN011",3.2413005002947803E-2,1.1210949396035199,{"$f":"F7934*Assumptions!$E$24","v":1.1210949396035199},0,0,0,6806.6658371716703,3.2413005002947803E-2,6807.7869321112739]
[null,20365858,2040,"WIN011",0,0,{"$f":"F7943*Assumptions!$E$24","v":0},617.078303297616,2.11644495486301,9.7224646868617093,6806.6658371716703,{"$f":"H7943+E7943","v":617.078303297616},{"$f":"J7943+I7943+G7943+K7943","v":6818.5047468133953}]
[null,20368770,2025,"BGO023",0,0,{"$f":"F7952*Assumptions!$E$24","v":0},0,0,0,2124.1229675077202,0,2124.1229675077202]
[null,20368770,2030,"BGO023",0,0,{"$f":"F7957*Assumptions!$E$24","v":0},0,0,0,2124.1229675077202,0,2124.1229675077202]
[null,20368770,2044,"BGO023",5.44710449767729,196.349412002305,{"$f":"F7971*Assumptions!$E$24","v":196.349412002305},0,0,0,2124.1229675077202,5.44710449767729,2320.4723795100253]
[null,20375645,2029,"WND023",7321.9979762582698,255216.32514484701,{"$f":"F7980*Assumptions!$E$24","v":255216.32514484701},0,0,0,6696.7527904277604,7321.9979762582698,261913.07793527478]
[null,20375645,2030,"WND023",8863.7121257610506,308954.474340702,{"$f":"F7981*Assumptions!$E$24","v":308954.474340702},0,0,0,6696.7527904277604,8863.7121257610506,315651.22713112977]
[null,20375645,2039,"WND023",22655.947515539101,789698.06961695803,{"$f":"F7990*Assumptions!$E$24","v":789698.06961695803},0,0,0,6696.7527904277604,22655.947515539101,796394.8224073858]
[null,20381097,2024,"WND013",2471.63159932287,84280.060638520794,{"$f":"F7999*Assumptions!$E$24","v":84280.060638520794},0,0,0,4447.4018139043601,2471.63159932287,88727.462452425156]
[null,20381097,2033,"WND013",2471.63159932287,84280.060638520794,{"$f":"F8008*Assumptions!$E$24","v":84280.060638520794},0,0,0,4447.4018139043601,2471.63159932287,88727.462452425156]
[null,20381097,2045,"WND013",2471.63159932287,84280.060638520794,{"$f":"F8020*Assumptions!$E$24","v":84280.060638520794},0,0,0,4447.4018139043601,2471.63159932287,88727.462452425156]
[null,20384235,2028,"BMH003",30.6413723433812,1415.14177734085,{"$f":"F8027*Assumptions!$E$24","v":1415.14177734085},1170.01164338797,17.87980227305,23.6047885369745,3263.6180528428299,1200.6530157313512,4720.2444209937039]
[null,20384235,2037,"BMH003",1864.4801706431899,86109.190963528003,{"$f":"F8036*Assumptions!$E$24","v":86109.190963528003},3879.2067768244901,13.8002540815255,32.792169193617397,3263.6180528428299,5743.6869474676805,89419.401439645968]
[null,20384235,2046,"BMH003",1864.4801706431899,86109.190963528003,{"$f":"F8045*Assumptions!$E$24","v":86109.190963528003},3879.2067768244901,13.8002540815255,32.792169193617397,3263.6180528428299,5743.6869474676805,89419.401439645968]
[null,20385551,2023,"WND013",0,0,{"$f":"F8046*Assumptions!$E$24","v":0},0,0,0,751.59908035625097,0,751.59908035625097]
[null,20385551,2032,"WND013",0,0,{"$f":"F8055*Assumptions!$E$24","v":0},0,0,0,751.59908035625097,0,751.59908035625097]
[null,20385551,2041,"WND013",0,0,{"$f":"F8064*Assumptions!$E$24","v":0},0,0,0,751.59908035625097,0,751.59908035625097]
[null,20401509,2026,"BAN003",218.70706753048501,9787.8689213382295,{"$f":"F8073*Assumptions!$E$24","v":9787.8689213382295},0,0,0,3405.1200660688401,218.70706753048501,13192.988987407069]
[null,20401509,2038,"BAN003",218.70706753048501,9787.8689213382295,{"$f":"F8085*Assumptions!$E$24","v":9787.8689213382295},0,0,0,3405.1200660688401,218.70706753048501,13192.988987407069]
[null,20401509,2045,"BAN003",218.70706753048501,9787.8689213382295,{"$f":"F8092*Assumptions!$E$24","v":9787.8689213382295},0,0,0,3405.1200660688401,218.70706753048501,13192.988987407069]
[null,20407357,2030,"BAN006",251.401872318122,11251.0702128352,{"$f":"F8101*Assumptions!$E$24","v":11251.0702128352},0,0,0,4732.2029614516996,251.401872318122,15983.2731742869]
[null,20407357,2039,"BAN006",251.401872318122,11251.0702128352,{"$f":"F8110*Assumptions!$E$24","v":11251.0702128352},0,0,0,4732.2029614516996,251.401872318122,15983.2731742869]
[null,20407357,2040,"BAN006",251.401872318122,11251.0702128352,{"$f":"F8111*Assumptions!$E$24","v":11251.0702128352},0,0,0,4732.2029614516996,251.401872318122,15983.2731742869]
[null,20418533,2025,"RCT022",0,0,{"$f":"F8120*Assumptions!$E$24","v":0},3740.7513175873901,45.074222193243898,79.431982470387098,16995.448493228399,3740.7513175873901,17119.95469789203]
[null,20418533,2034,"RCT022",0.15939218106477199,4.8848265019195702,{"$f":"F8129*Assumptions!$E$24","v":4.8848265019195702},10105.437613664701,124.07902493771699,218.12070797221801,16995.448493228399,10105.597005845766,17342.533052640254]
[null,20418533,2044,"RCT022",0.15939218106477199,4.8848265019195702,{"$f":"F8139*Assumptions!$E$24","v":4.8848265019195702},10105.437613664701,124.07902493771699,218.12070797221801,16995.448493228399,10105.597005845766,17342.533052640254]
[null,20419244,2029,"MRO007",0,0,{"$f":"F8148*Assumptions!$E$24","v":0},4949.7557849023997,33.265564855106703,53.698491170394597,3815.9262258610902,4949.7557849023997,3902.8902818865913]
[null,20419244,2038,"MRO007",0,0,{"$f":"F8157*Assumptions!$E$24","v":0},4949.7557849023997,33.265564855106703,53.698491170394597,3815.9262258610902,4949.7557849023997,3902.8902818865913]
[null,20419295,2023,"MRO007",3671.2808105295198,174795.62794857699,{"$f":"F8166*Assumptions!$E$24","v":174795.62794857699},6918.7853020493703,4.9603215242652601,34.654475086191297,2072.8152159429801,10590.06611257889,176908.05796113043]
[null,20419295,2032,"MRO007",0,0,{"$f":"F8175*Assumptions!$E$24","v":0},14813.1200092011,30.641352013956499,90.964879340769699,2072.8152159429801,14813.1200092011,2194.4214472977064]
[null,20419295,2033,"MRO007",0,0,{"$f":"F8176*Assumptions!$E$24","v":0},14813.1200092011,30.641352013956499,90.964879340769699,2072.8152159429801,14813.1200092011,2194.4214472977064]
[null,20419295,2042,"MRO007",0,0,{"$f":"F8185*Assumptions!$E$24","v":0},14813.1200092011,30.641352013956499,90.964879340769699,2072.8152159429801,14813.1200092011,2194.4214472977064]
[null,20419357,2031,"TRG013",12.7975682353525,425.12707266193701,{"$f":"F8198*Assumptions!$E$24","v":425.12707266193701},0,0,0,383.83889093863701,12.7975682353525,808.96596360057401]
[null,20419357,2037,"TRG013",12.7975682353525,425.12707266193701,{"$f":"F8204*Assumptions!$E$24","v":425.12707266193701},0,0,0,383.83889093863701,12.7975682353525,808.96596360057401]
[null,20419357,2046,"TRG013",12.7975682353525,425.12707266193701,{"$f":"F8213*Assumptions!$E$24","v":425.12707266193701},0,0,0,383.83889093863701,12.7975682353525,808.96596360057401]
[null,20428138,2031,"RCT022",0,0,{"$f":"F8222*Assumptions!$E$24","v":0},317.33625958468002,1.3020800125145,3.5632681179649102,586.47586490935396,317.33625958468002,591.34121303983341]
[null,20428138,2040,"RCT022",0,0,{"$f":"F8231*Assumptions!$E$24","v":0},316.81580105386303,3.66016205743471,7.3805063247253901,586.47586490935396,316.81580105386303,597.51653329151407]
[null,20435093,2025,"BAN009",284.00525750841899,9799.2778204177102,{"$f":"F8240*Assumptions!$E$24","v":9799.2778204177102},463.374878796254,5.8285863439446297,14.4067971088917,10238.4527882189,747.38013630467299,20057.965992089448]
[null,20435093,2026,"BAN009",284.00525750841899,9799.2778204177102,{"$f":"F8241*Assumptions!$E$24","v":9799.2778204177102},463.374878796254,5.8285863439446297,14.4067971088917,10238.4527882189,747.38013630467299,20057.965992089448]
[null,20435093,2035,"BAN009",284.00525750841899,9799.2778204177102,{"$f":"F8250*Assumptions!$E$24","v":9799.2778204177102},463.374878796254,5.8285863439446297,14.4067971088917,10238.4527882189,747.38013630467299,20057.965992089448]
[null,20438260,2024,"BAN009",14978.0138351432,516799.30173221498,{"$f":"F8263*Assumptions!$E$24","v":516799.30173221498},0,0,0,5415.6956973767601,{"$f":"H8263+E8263","v":14978.0138351432},{"$f":"J8263+I8263+G8263+K8263","v":522214.99742959172}]
[null,20438260,2030,"BAN009",14978.0138351432,516799.30173221498,{"$f":"F8269*Assumptions!$E$24","v":516799.30173221498},0,0,0,5415.6956973767601,14978.0138351432,522214.99742959172]
[null,20438260,2039,"BAN009",14978.0138351432,516799.30173221498,{"$f":"F8278*Assumptions!$E$24","v":516799.30173221498},0,0,0,5415.6956973767601,14978.0138351432,522214.99742959172]
[null,20444130,2024,"TRG013",0,0,{"$f":"F8287*Assumptions!$E$24","v":0},0,0,0,182.7842426949,0,182.7842426949]
[null,20444130,2033,"TRG013",0,0,{"$f":"F8296*Assumptions!$E$24","v":0},0,0,0,182.7842426949,0,182.7842426949]
[null,20444130,2042,"TRG013",0,0,{"$f":"F8305*Assumptions!$E$24","v":0},0,0,0,182.7842426949,0,182.7842426949]
[null,20444130,2043,"TRG013",0,0,{"$f":"F8306*Assumptions!$E$24","v":0},0,0,0,182.7842426949,0,182.7842426949]
[null,20445270,2030,"COB011",0.56782701800957303,19.2646150567078,{"$f":"F8317*Assumptions!$E$24","v":19.2646150567078},1320.64485625354,19.1201816150197,19.596015271697102,239.08809096705099,1321.2126832715496,297.06890291047557]
[null,20445270,2038,"COB011",0.63204743746577796,21.443415325741899,{"$f":"F8325*Assumptions!$E$24","v":21.443415325741899},1286.7178290801901,44.504222989663504,38.243201428120599,239.08809096705099,1287.349876517656,343.27893071057701]
[null,20448521,2023,"CLC003",38.5378549335556,1358.5548839831199,{"$f":"F8334*Assumptions!$E$24","v":1358.5548839831199},1822.6611580306301,38.675092875330499,40.604585376429,1310.14303712213,1861.1990129641856,2747.9775993570092]
[null,20448521,2032,"CLC003",2.4702303523123099,87.081741199226897,{"$f":"F8343*Assumptions!$E$24","v":87.081741199226897},348.39076814654698,7.5057980549334902,13.091880553341801,1310.14303712213,350.86099849885926,1417.8224569296322]
[null,20448521,2041,"CLC003",2.4702303523123099,87.081741199226897,{"$f":"F8352*Assumptions!$E$24","v":87.081741199226897},348.39076814654698,7.5057980549334902,13.091880553341801,1310.14303712213,350.86099849885926,1417.8224569296322]
[null,20451231,2026,"WND011",0,0,{"$f":"F8361*Assumptions!$E$24","v":0},3781.0948695887901,9.7491729383605996,37.848216722780002,6235.3268365070498,3781.0948695887901,6282.9242261681902]
[null,20451231,2035,"WND011",0,0,{"$f":"F8370*Assumptions!$E$24","v":0},20048.2406708782,225.785307970166,429.95430689566803,6235.3268365070498,20048.2406708782,6891.0664513728843]
[null,20451231,2036,"WND011",0,0,{"$f":"F8371*Assumptions!$E$24","v":0},20048.2406708782,225.785307970166,429.95430689566803,6235.3268365070498,20048.2406708782,6891.0664513728843]
[null,20451231,2046,"WND011",0,0,{"$f":"F8381*Assumptions!$E$24","v":0},20048.2406708782,225.785307970166,429.95430689566803,6235.3268365070498,20048.2406708782,6891.0664513728843]
[null,20451878,2031,"CLC013",2977.2886793733001,104956.803728802,{"$f":"F8390*Assumptions!$E$24","v":104956.803728802},237.85952974051401,6.5956237763502207E-2,0.71626929748087298,1200.8780857798399,3215.1482091138141,106158.46404011709]
[null,20451878,2040,"CLC013",2977.2886793733001,104956.803728802,{"$f":"F8399*Assumptions!$E$24","v":104956.803728802},237.85952974051401,6.5956237763502207E-2,0.71626929748087298,1200.8780857798399,3215.1482091138141,106158.46404011709]
[null,20452145,2025,"GSB012",0,0,{"$f":"F8408*Assumptions!$E$24","v":0},1584.51239247013,4.5874031866325398,10.228345659713099,12899.4665665061,1584.51239247013,12914.282315352446]
[null,20452145,2034,"GSB012",0,0,{"$f":"F8417*Assumptions!$E$24","v":0},21219.219483686,64.973984828569399,143.787969373707,12899.4665665061,21219.219483686,13108.228520708377]
[null,20452145,2043,"GSB012",0,0,{"$f":"F8426*Assumptions!$E$24","v":0},21219.219483686,64.973984828569399,143.787969373707,12899.4665665061,21219.219483686,13108.228520708377]
[null,20464331,2028,"CDN002",0,0,{"$f":"F8435*Assumptions!$E$24","v":0},0,0,0,2559.1941320575302,0,2559.1941320575302]
[null,20464331,2029,"CDN002",0,0,{"$f":"F8436*Assumptions!$E$24","v":0},0,0,0,2559.1941320575302,0,2559.1941320575302]
[null,20464331,2039,"CDN002",0,0,{"$f":"F8446*Assumptions!$E$24","v":0},0,0,0,2559.1941320575302,0,2559.1941320575302]
[null,20464349,2024,"CDN002",0,0,{"$f":"F8455*Assumptions!$E$24","v":0},0,0,0,289.24099198052198,0,289.24099198052198]
[null,20464349,2033,"CDN002",0,0,{"$f":"F8464*Assumptions!$E$24","v":0},0,0,0,289.24099198052198,0,289.24099198052198]
[null,20464349,2042,"CDN002",0,0,{"$f":"F8473*Assumptions!$E$24","v":0},0,0,0,289.24099198052198,0,289.24099198052198]
[null,20464367,2027,"CDN002",0,0,{"$f":"F8482*Assumptions!$E$24","v":0},0,0,0,30.791274833748201,0,30.791274833748201]
[null,20464367,2036,"CDN002",0,0,{"$f":"F8491*Assumptions!$E$24","v":0},0,0,0,30.791274833748201,0,30.791274833748201]
[null,20464367,2040,"CDN002",0,0,{"$f":"F8495*Assumptions!$E$24","v":0},0,0,0,30.791274833748201,0,30.791274833748201]
[null,20477004,2023,"WIN022",0,0,{"$f":"F8502*Assumptions!$E$24","v":0},0,0,0,0,0,0]
[null,20477004,2032,"WIN022",0,0,{"$f":"F8511*Assumptions!$E$24","v":0},632.50876311724801,0.43808659168890701,5.3030225649109903,0,632.50876311724801,5.7411091565998973]
[null,20477004,2041,"WIN022",1.1706706299478E-3,4.2979822793327703E-2,{"$f":"F8520*Assumptions!$E$24","v":4.2979822793327703E-2},958.93374548639599,9.3055209060870006,18.5852608292562,0,{"$f":"H8520+E8520","v":958.9349161570259},{"$f":"J8520+I8520+G8520+K8520","v":27.933761558136528}]
[null,20479437,2026,"CHA006",0,0,{"$f":"F8529*Assumptions!$E$24","v":0},2497.8860874772299,9.5353602716144295,52.1935769368691,3278.6104635318602,2497.8860874772299,3340.3394007403435]
[null,20479437,2035,"CHA006",0,0,{"$f":"F8538*Assumptions!$E$24","v":0},2497.8860874772299,9.5353602716144295,52.1935769368691,3278.6104635318602,2497.8860874772299,3340.3394007403435]
[null,20479437,2044,"CHA006",0,0,{"$f":"F8547*Assumptions!$E$24","v":0},2497.8860874772299,9.5353602716144295,52.1935769368691,3278.6104635318602,2497.8860874772299,3340.3394007403435]
[null,20483282,2031,"BAN003",300.23756316251001,13436.6298569068,{"$f":"F8558*Assumptions!$E$24","v":13436.6298569068},0,0,0,5505.50158478301,300.23756316251001,18942.131441689809]
[null,20483282,2039,"BAN003",300.23756316251001,13436.6298569068,{"$f":"F8566*Assumptions!$E$24","v":13436.6298569068},0,0,0,5505.50158478301,300.23756316251001,18942.131441689809]
[null,20483282,2040,"BAN003",300.23756316251001,13436.6298569068,{"$f":"F8567*Assumptions!$E$24","v":13436.6298569068},0,0,0,5505.50158478301,300.23756316251001,18942.131441689809]
[null,20489497,2025,"TRG014",0,0,{"$f":"F8576*Assumptions!$E$24","v":0},0,0,0,2633.5246678683702,0,2633.5246678683702]
[null,20489497,2034,"TRG014",0,0,{"$f":"F8585*Assumptions!$E$24","v":0},0,0,0,2633.5246678683702,0,2633.5246678683702]
[null,20489497,2043,"TRG014",0,0,{"$f":"F8594*Assumptions!$E$24","v":0},0,0,0,2633.5246678683702,0,2633.5246678683702]
[null,20490131,2028,"TRG013",509.33817295767801,16919.889973027501,{"$f":"F8603*Assumptions!$E$24","v":16919.889973027501},0,0,0,1209.64226165538,509.33817295767801,18129.53223468288]
[null,20490131,2037,"TRG013",288.341112780809,9578.5082720611299,{"$f":"F8612*Assumptions!$E$24","v":9578.5082720611299},0,0,0,1209.64226165538,288.341112780809,10788.150533716511]
[null,20490150,2024,"TRG014",0,0,{"$f":"F8623*Assumptions!$E$24","v":0},0,0,0,3499.7584156533699,0,3499.7584156533699]
[null,20490150,2032,"TRG014",0,0,{"$f":"F8631*Assumptions!$E$24","v":0},0,0,0,3499.7584156533699,0,3499.7584156533699]
[null,20490150,2033,"TRG014",0,0,{"$f":"F8632*Assumptions!$E$24","v":0},0,0,0,3499.7584156533699,0,3499.7584156533699]
[null,20490150,2042,"TRG014",0,0,{"$f":"F8641*Assumptions!$E$24","v":0},0,0,0,3499.7584156533699,0,3499.7584156533699]
[null,20490218,2027,"KRT012",0.60680545602007696,20.988073336799399,{"$f":"F8650*Assumptions!$E$24","v":20.988073336799399},98.805242343985,0.31994010353887198,1.74710206456051,5826.5005145785999,99.412047800005084,5849.5556300834987]
[null,20490218,2036,"KRT012",440.09001789184202,15221.751021964699,{"$f":"F8659*Assumptions!$E$24","v":15221.751021964699},942.15190799957895,2.8481000208115099,16.819011415233,5826.5005145785999,1382.241925891421,21067.918647979342]
[null,20490218,2045,"KRT012",440.09001789184202,15221.751021964699,{"$f":"F8668*Assumptions!$E$24","v":15221.751021964699},942.15190799957895,2.8481000208115099,16.819011415233,5826.5005145785999,1382.241925891421,21067.918647979342]
[null,20490229,2030,"KRT012",0,0,{"$f":"F8677*Assumptions!$E$24","v":0},1793.8959984708799,1.5781836673543701,4.9329507732552997,1659.9233782731999,1793.8959984708799,1666.4345127138095]
[null,20490229,2040,"KRT012",38.010243780849301,1314.6911849712999,{"$f":"F8687*Assumptions!$E$24","v":1314.6911849712999},2944.0158775668901,33.819147454562298,60.987525307845999,1659.9233782731999,2982.0261213477393,3069.4212360069077]
[null,20490286,2025,"KRT013",0,0,{"$f":"F8696*Assumptions!$E$24","v":0},0,0,0,1590.81922529095,0,1590.81922529095]
[null,20490286,2026,"KRT013",0,0,{"$f":"F8697*Assumptions!$E$24","v":0},0,0,0,1590.81922529095,0,1590.81922529095]
[null,20490286,2035,"KRT013",122.93671154554001,4252.1119283037197,{"$f":"F8706*Assumptions!$E$24","v":4252.1119283037197},100.920431180153,0.11388845748045,1.2553892487362901,1590.81922529095,223.857142725693,5844.3004313008869]
[null,20490286,2044,"KRT013",122.93671154554001,4252.1119283037197,{"$f":"F8715*Assumptions!$E$24","v":4252.1119283037197},100.920431180153,0.11388845748045,1.2553892487362901,1590.81922529095,223.857142725693,5844.3004313008869]
[null,20490297,2029,"KRT012",0,0,{"$f":"F8724*Assumptions!$E$24","v":0},0,0,0,1266.0795260196401,0,1266.0795260196401]
[null,20490297,2041,"KRT012",0,0,{"$f":"F8736*Assumptions!$E$24","v":0},0,0,0,1266.0795260196401,0,1266.0795260196401]
[null,20490968,2024,"KRT013",0.20743969339861701,7.17488522032885,{"$f":"F8743*Assumptions!$E$24","v":7.17488522032885},0,0,0,1257.74868377644,0.20743969339861701,1264.9235689967688]
[null,20490968,2033,"KRT013",8.0604740585008905,278.79416539654198,{"$f":"F8752*Assumptions!$E$24","v":278.79416539654198},0,0,0,1257.74868377644,8.0604740585008905,1536.542849172982]
[null,20490968,2042,"KRT013",10.0675847266854,348.21573285445999,{"$f":"F8761*Assumptions!$E$24","v":348.21573285445999},0,0,0,1257.74868377644,10.0675847266854,1605.9644166308999]
[null,20490968,2043,"KRT013",10.0675847266854,348.21573285445999,{"$f":"F8762*Assumptions!$E$24","v":348.21573285445999},0,0,0,1257.74868377644,10.0675847266854,1605.9644166308999]
[null,20491162,2028,"PLD001",0,0,{"$f":"F8771*Assumptions!$E$24","v":0},0,0,0,914.30048369661995,0,914.30048369661995]
[null,20491162,2037,"PLD001",6.37150334286072,229.935700315003,{"$f":"F8780*Assumptions!$E$24","v":229.935700315003},8.9181344540628096E-4,8.7278892426349603E-5,2.82314131968955E-5,914.30048369661995,6.3723951563061263,1144.2362995219287]
[null,20491162,2046,"PLD001",6.37150334286072,229.935700315003,{"$f":"F8789*Assumptions!$E$24","v":229.935700315003},8.9181344540628096E-4,8.7278892426349603E-5,2.82314131968955E-5,914.30048369661995,6.3723951563061263,1144.2362995219287]
[null,20491272,2034,"BET007",1587.8001153684299,58242.494982486402,{"$f":"F8801*Assumptions!$E$24","v":58242.494982486402},0,0,0,3211.66775410536,1587.8001153684299,61454.162736591759]
[null,20491272,2041,"BET007",1587.8001153684299,58242.494982486402,{"$f":"F8808*Assumptions!$E$24","v":58242.494982486402},0,0,0,3211.66775410536,1587.8001153684299,61454.162736591759]
[null,20491781,2026,"BET007",9.8850202186842803E-2,3.6259491035173799,{"$f":"F8817*Assumptions!$E$24","v":3.6259491035173799},0,0,0,2429.3649491407,9.8850202186842803E-2,2432.9908982442175]
[null,20491781,2035,"BET007",9.8850202186842803E-2,3.6259491035173799,{"$f":"F8826*Assumptions!$E$24","v":3.6259491035173799},0,0,0,2429.3649491407,9.8850202186842803E-2,2432.9908982442175]
[null,20491781,2036,"BET007",9.8850202186842803E-2,3.6259491035173799,{"$f":"F8827*Assumptions!$E$24","v":3.6259491035173799},0,0,0,2429.3649491407,9.8850202186842803E-2,2432.9908982442175]
[null,20491781,2045,"BET007",9.8850202186842803E-2,3.6259491035173799,{"$f":"F8836*Assumptions!$E$24","v":3.6259491035173799},0,0,0,2429.3649491407,9.8850202186842803E-2,2432.9908982442175]
[null,20494773,2030,"KRT031",0,0,{"$f":"F8845*Assumptions!$E$24","v":0},0,0,0,1222.92186843433,0,1222.92186843433]
[null,20494773,2040,"KRT031",0,0,{"$f":"F8855*Assumptions!$E$24","v":0},0,0,0,1222.92186843433,0,1222.92186843433]
[null,20494846,2025,"ECA007",0,0,{"$f":"F8864*Assumptions!$E$24","v":0},25081.035067604302,294.05349402432103,880.48225076107701,7186.8056272785398,25081.035067604302,8361.3413720639383]
[null,20494846,2034,"ECA007",0,0,{"$f":"F8873*Assumptions!$E$24","v":0},59602.2568684824,1355.14747195732,1849.76972494713,7186.8056272785398,59602.2568684824,10391.722824182991]
[null,20494846,2043,"ECA007",0,0,{"$f":"F8882*Assumptions!$E$24","v":0},66513.514108220596,1271.62428271866,1862.4724547860301,7186.8056272785398,66513.514108220596,10320.902364783229]
[null,20494857,2028,"EHK024",0,0,{"$f":"F8891*Assumptions!$E$24","v":0},187.95168851403699,1.61748431962047,9.0891492408828292,767.11205189305804,187.95168851403699,777.81868545356133]
[null,20494857,2029,"EHK024",0,0,{"$f":"F8892*Assumptions!$E$24","v":0},187.95168851403699,1.61748431962047,9.0891492408828292,767.11205189305804,187.95168851403699,777.81868545356133]
[null,20494857,2038,"EHK024",0,0,{"$f":"F8901*Assumptions!$E$24","v":0},187.95168851403699,1.61748431962047,9.0891492408828292,767.11205189305804,187.95168851403699,777.81868545356133]
[null,20494857,2046,"EHK024",0,0,{"$f":"F8909*Assumptions!$E$24","v":0},187.95168851403699,1.61748431962047,9.0891492408828292,767.11205189305804,187.95168851403699,777.81868545356133]
[null,20495668,2033,"HSM002",0,0,{"$f":"F8920*Assumptions!$E$24","v":0},60565.482889512197,692.37386699824901,1421.50952901508,1650.93130634974,60565.482889512197,3764.814702363069]
[null,20495668,2042,"HSM002",0,0,{"$f":"F8929*Assumptions!$E$24","v":0},60565.482889512197,692.37386699824901,1421.50952901508,1650.93130634974,60565.482889512197,3764.814702363069]
[null,20495755,2027,"ART033",257.796549068128,8926.9611363709391,{"$f":"F8938*Assumptions!$E$24","v":8926.9611363709391},59.208213110509,3.3191563196095998E-3,0.121089718033574,3115.3797237630001,317.00476217863701,12042.465269008293]
[null,20495755,2036,"ART033",257.796549068128,8926.9611363709391,{"$f":"F8947*Assumptions!$E$24","v":8926.9611363709391},59.208213110509,3.3191563196095998E-3,0.121089718033574,3115.3797237630001,317.00476217863701,12042.465269008293]
[null,20495755,2045,"ART033",257.796549068128,8926.9611363709391,{"$f":"F8956*Assumptions!$E$24","v":8926.9611363709391},59.208213110509,3.3191563196095998E-3,0.121089718033574,3115.3797237630001,317.00476217863701,12042.465269008293]
[null,20495755,2046,"ART033",257.796549068128,8926.9611363709391,{"$f":"F8957*Assumptions!$E$24","v":8926.9611363709391},59.208213110509,3.3191563196095998E-3,0.121089718033574,3115.3797237630001,317.00476217863701,12042.465269008293]
[null,20495774,2031,"NHL031",0,0,{"$f":"F8966*Assumptions!$E$24","v":0},967.73827655593095,13.065041390975599,14.143690739654099,10222.9367038974,967.73827655593095,10250.14543602803]
[null,20495774,2039,"NHL031",0,0,{"$f":"F8974*Assumptions!$E$24","v":0},1122.0957538801299,18.3636641056336,24.973449621751101,10222.9367038974,1122.0957538801299,10266.273817624784]
[null,20495814,2026,"NHL031",20.869309770976599,599.46019947647699,{"$f":"F8985*Assumptions!$E$24","v":599.46019947647699},50.192713122760097,0.146006415599432,0.92641485802648404,14745.179299143199,71.062022893736696,15345.711919893301]
[null,20495814,2035,"NHL031",0,0,{"$f":"F8994*Assumptions!$E$24","v":0},1528.79554559131,9.4795528681798196,19.213371151092499,14745.179299143199,1528.79554559131,14773.872223162472]
[null,20495814,2044,"NHL031",0,0,{"$f":"F9003*Assumptions!$E$24","v":0},1528.79554559131,9.4795528681798196,19.213371151092499,14745.179299143199,1528.79554559131,14773.872223162472]
[null,20495844,2029,"ART033",712.72306568684803,24680.125204857701,{"$f":"F9012*Assumptions!$E$24","v":24680.125204857701},795.12699109928599,4.2961087205330104,13.8239792336528,3860.9476701120898,1507.850056786134,28559.192962923978]
[null,20495844,2038,"ART033",712.72306568684803,24680.125204857701,{"$f":"F9021*Assumptions!$E$24","v":24680.125204857701},795.12699109928599,4.2961087205330104,13.8239792336528,3860.9476701120898,1507.850056786134,28559.192962923978]
[null,20495844,2039,"ART033",712.72306568684803,24680.125204857701,{"$f":"F9022*Assumptions!$E$24","v":24680.125204857701},795.12699109928599,4.2961087205330104,13.8239792336528,3860.9476701120898,1507.850056786134,28559.192962923978]
[null,20495863,2030,"ART033",22922.455271939001,793757.20157031098,{"$f":"F9037*Assumptions!$E$24","v":793757.20157031098},457.51903630972402,1.3017553183999699,4.0610714529146197,3602.1935858778602,23379.974308248726,797364.7579829602]
[null,20495863,2034,"ART033",22922.455271939001,793757.20157031098,{"$f":"F9041*Assumptions!$E$24","v":793757.20157031098},457.51903630972402,1.3017553183999699,4.0610714529146197,3602.1935858778602,23379.974308248726,797364.7579829602]
[null,20495863,2043,"ART033",22922.455271939001,793757.20157031098,{"$f":"F9050*Assumptions!$E$24","v":793757.20157031098},457.51903630972402,1.3017553183999699,4.0610714529146197,3602.1935858778602,23379.974308248726,797364.7579829602]
[null,20495874,2028,"HSM003",0,0,{"$f":"F9059*Assumptions!$E$24","v":0},0,0,0,1570.28250366358,0,1570.28250366358]
[null,20495874,2037,"HSM003",0,0,{"$f":"F9068*Assumptions!$E$24","v":0},95.658191861960603,2.5047881216096002,3.7340103549649801,1570.28250366358,95.658191861960603,1576.5213021401546]
[null,20495874,2046,"HSM003",0,0,{"$f":"F9077*Assumptions!$E$24","v":0},95.658191861960603,2.5047881216096002,3.7340103549649801,1570.28250366358,95.658191861960603,1576.5213021401546]
[null,20495907,2031,"HSM002",6202.88204247871,226384.87961555301,{"$f":"F9086*Assumptions!$E$24","v":226384.87961555301},68508.942642776005,384.450496339761,805.11176720737001,5808.2096176593304,74711.824685254716,233382.65149675947]
[null,20495907,2032,"HSM002",6078.8011250627496,221856.33250480099,{"$f":"F9087*Assumptions!$E$24","v":221856.33250480099},92775.375083213105,620.10750839836498,1624.8520662104299,5808.2096176593304,98854.176208275851,229909.50169706912]
[null,20495907,2042,"HSM002",6078.8011250627496,221856.33250480099,{"$f":"F9097*Assumptions!$E$24","v":221856.33250480099},92775.375083213105,620.10750839836498,1624.8520662104299,5808.2096176593304,98854.176208275851,229909.50169706912]
[null,20495956,2027,"HSM002",134.72952383442001,4917.1863699874202,{"$f":"F9106*Assumptions!$E$24","v":4917.1863699874202},1626.05447832391,1.2664667772932601,6.6834842228702396,2180.91704053688,1760.7840021583299,7106.053361524464]
[null,20495956,2036,"HSM002",257.53477681396799,9399.1759067129806,{"$f":"F9115*Assumptions!$E$24","v":9399.1759067129806},17344.329563503499,86.586254305294602,263.73859154973201,2180.91704053688,17601.864340317468,11930.417793104887]
[null,20495956,2045,"HSM002",257.53477681396799,9399.1759067129806,{"$f":"F9124*Assumptions!$E$24","v":9399.1759067129806},17344.329563503499,86.586254305294602,263.73859154973201,2180.91704053688,17601.864340317468,11930.417793104887]
[null,20495974,2030,"CHM011",0,0,{"$f":"F9133*Assumptions!$E$24","v":0},2.1878273205504999,0,6.0483723606592203E-2,5288.2737977367897,2.1878273205504999,5288.3342814603966]
[null,20495974,2039,"CHM011",0,0,{"$f":"F9142*Assumptions!$E$24","v":0},2.1878273205504999,0,6.0483723606592203E-2,5288.2737977367897,2.1878273205504999,5288.3342814603966]
[null,20496004,2024,"CTN003",9.1909066079324493,267.06999627194801,{"$f":"F9151*Assumptions!$E$24","v":267.06999627194801},0,0,0,11359.0718331568,9.1909066079324493,11626.141829428749]
[null,20496004,2025,"CTN003",17.623386195540299,512.10156803027996,{"$f":"F9152*Assumptions!$E$24","v":512.10156803027996},0,0,0,11359.0718331568,17.623386195540299,11871.173401187081]
[null,20496004,2035,"CTN003",0,0,{"$f":"F9162*Assumptions!$E$24","v":0},156.94393652778899,0.12539331891368399,0.23222749874415599,11359.0718331568,156.94393652778899,11359.429453974459]
[null,20496004,2044,"CTN003",0,0,{"$f":"F9171*Assumptions!$E$24","v":0},156.94393652778899,0.12539331891368399,0.23222749874415599,11359.0718331568,156.94393652778899,11359.429453974459]
[null,20496023,2029,"SHL001",22.5296897848167,667.86957313019195,{"$f":"F9180*Assumptions!$E$24","v":667.86957313019195},0,0,0,25234.442910466201,22.5296897848167,25902.312483596394]
[null,20496023,2038,"SHL001",5.2086836918964003,154.40609201026001,{"$f":"F9189*Assumptions!$E$24","v":154.40609201026001},0,0,0,25234.442910466201,5.2086836918964003,25388.849002476461]
[null,20496034,2023,"SHL001",0.56345574532130305,16.7030683378117,{"$f":"F9198*Assumptions!$E$24","v":16.7030683378117},0,0,0,13122.5333791049,0.56345574532130305,13139.236447442712]
[null,20496034,2032,"SHL001",0,0,{"$f":"F9207*Assumptions!$E$24","v":0},0,0,0,13122.5333791049,0,13122.5333791049]
[null,20496034,2040,"SHL001",0,0,{"$f":"F9215*Assumptions!$E$24","v":0},0,0,0,13122.5333791049,0,13122.5333791049]
[null,20496034,2043,"SHL001",0,0,{"$f":"F9218*Assumptions!$E$24","v":0},0,0,0,13122.5333791049,0,13122.5333791049]
[null,20496045,2028,"HSM003",0,0,{"$f":"F9227*Assumptions!$E$24","v":0},26.059446378089302,0.45557450141560601,0.781372443420282,23940.478158633901,26.059446378089302,23941.715105578736]
[null,20496045,2037,"HSM003",14.9530938623789,545.738953398185,{"$f":"F9236*Assumptions!$E$24","v":545.738953398185},227.68187849338699,7.88113127499469,9.1415001455384406,23940.478158633901,242.63497235576588,24503.239743452621]
[null,20496045,2046,"HSM003",14.9530938623789,545.738953398185,{"$f":"F9245*Assumptions!$E$24","v":545.738953398185},227.68187849338699,7.88113127499469,9.1415001455384406,23940.478158633901,242.63497235576588,24503.239743452621]
[null,20496116,2031,"HSM004",7537.7919420734197,275104.71901404602,{"$f":"F9254*Assumptions!$E$24","v":275104.71901404602},33871.738996890897,121.507434132993,257.71559561401398,9467.3261955857197,41409.530938964315,284951.26823937875]
[null,20496116,2040,"HSM004",7537.7919420734197,275104.71901404602,{"$f":"F9263*Assumptions!$E$24","v":275104.71901404602},33871.738996890897,121.507434132993,257.71559561401398,9467.3261955857197,41409.530938964315,284951.26823937875]
[null,20496116,2046,"HSM004",7537.7919420734197,275104.71901404602,{"$f":"F9269*Assumptions!$E$24","v":275104.71901404602},33871.738996890897,121.507434132993,257.71559561401398,9467.3261955857197,41409.530938964315,284951.26823937875]
[null,20496348,2035,"KRT013",7.0169779937933399,242.70191916594999,{"$f":"F9282*Assumptions!$E$24","v":242.70191916594999},37812.712288891802,605.42573080315196,896.28311617398401,546.01378127444195,37819.729266885595,2290.4245474175277]
[null,20496348,2036,"KRT013",7.0169779937933399,242.70191916594999,{"$f":"F9283*Assumptions!$E$24","v":242.70191916594999},37812.712288891802,605.42573080315196,896.28311617398401,546.01378127444195,37819.729266885595,2290.4245474175277]
[null,20496348,2045,"KRT013",7.0169779937933399,242.70191916594999,{"$f":"F9292*Assumptions!$E$24","v":242.70191916594999},37812.712288891802,605.42573080315196,896.28311617398401,546.01378127444195,37819.729266885595,2290.4245474175277]
[null,20496486,2030,"STL006",0,0,{"$f":"F9301*Assumptions!$E$24","v":0},728.48345382672198,0.31105024072259801,2.7302807735612502,12203.8053222703,728.48345382672198,12206.846653284583]
[null,20496486,2039,"STL006",2.2045571426807999,78.044971811837399,{"$f":"F9310*Assumptions!$E$24","v":78.044971811837399},1943.5874370373299,3.4425545368227599,25.596189543369999,12203.8053222703,1945.7919941800108,12310.88903816233]
[null,20496497,2024,"HSM004",3232.88867795028,117989.84877613399,{"$f":"F9319*Assumptions!$E$24","v":117989.84877613399},0,0,0,3168.7475204912498,3232.88867795028,121158.59629662524]
[null,20496497,2033,"HSM004",2749.15961909722,100335.322379363,{"$f":"F9328*Assumptions!$E$24","v":100335.322379363},0,0,0,3168.7475204912498,2749.15961909722,103504.06989985425]
[null,20496497,2039,"HSM004",2749.15961909722,100335.322379363,{"$f":"F9334*Assumptions!$E$24","v":100335.322379363},0,0,0,3168.7475204912498,2749.15961909722,103504.06989985425]
[null,20496586,2028,"CHM011",0,0,{"$f":"F9347*Assumptions!$E$24","v":0},3.0789237903865798,0,4.1415311073551E-3,1788.2788473445901,3.0789237903865798,1788.2829888756974]
[null,20496586,2029,"CHM011",0,0,{"$f":"F9348*Assumptions!$E$24","v":0},3.0789237903865798,0,4.1415311073551E-3,1788.2788473445901,3.0789237903865798,1788.2829888756974]
[null,20496586,2038,"CHM011",0,0,{"$f":"F9357*Assumptions!$E$24","v":0},3.0789237903865798,0,4.1415311073551E-3,1788.2788473445901,3.0789237903865798,1788.2829888756974]
[null,20496605,2023,"CHM011",0,0,{"$f":"F9366*Assumptions!$E$24","v":0},0,0,0,2710.8560506302501,0,2710.8560506302501]
[null,20496605,2032,"CHM011",0,0,{"$f":"F9375*Assumptions!$E$24","v":0},0,0,0,2710.8560506302501,0,2710.8560506302501]
[null,20496605,2041,"CHM011",0,0,{"$f":"F9384*Assumptions!$E$24","v":0},0,0,0,2710.8560506302501,0,2710.8560506302501]
[null,20496964,2026,"BGO023",0,0,{"$f":"F9393*Assumptions!$E$24","v":0},2.7221955605274499,0,0.12617570593302499,5767.3718678409496,2.7221955605274499,5767.4980435468824]
[null,20496964,2036,"BGO023",0,0,{"$f":"F9403*Assumptions!$E$24","v":0},2.7221955605274499,0,0.12617570593302499,5767.3718678409496,2.7221955605274499,5767.4980435468824]
[null,20496964,2045,"BGO023",0,0,{"$f":"F9412*Assumptions!$E$24","v":0},2.7221955605274499,0,0.12617570593302499,5767.3718678409496,2.7221955605274499,5767.4980435468824]
[null,20496964,2046,"BGO023",0,0,{"$f":"F9413*Assumptions!$E$24","v":0},2.7221955605274499,0,0.12617570593302499,5767.3718678409496,2.7221955605274499,5767.4980435468824]
[null,20497088,2031,"CTN001",0,0,{"$f":"F9422*Assumptions!$E$24","v":0},0,0,0,7728.4608199218301,0,7728.4608199218301]
[null,20497088,2040,"CTN001",0,0,{"$f":"F9431*Assumptions!$E$24","v":0},0,0,0,7728.4608199218301,0,7728.4608199218301]
[null,20497106,2025,"RCT022",117.406647546744,3598.1131546522101,{"$f":"F9440*Assumptions!$E$24","v":3598.1131546522101},0,0,0,5826.1546264797298,117.406647546744,9424.2677811319409]
[null,20497106,2032,"RCT022",441.50086324227902,13530.4950530154,{"$f":"F9447*Assumptions!$E$24","v":13530.4950530154},0,0,0,5826.1546264797298,441.50086324227902,19356.649679495131]
[null,20497106,2044,"RCT022",624.74393655485403,19146.2700228473,{"$f":"F9459*Assumptions!$E$24","v":19146.2700228473},0,0,0,5826.1546264797298,624.74393655485403,24972.424649327029]
[null,20497125,2029,"CTN001",0,0,{"$f":"F9468*Assumptions!$E$24","v":0},0,0,0,3763.7395728624901,0,3763.7395728624901]
[null,20497125,2038,"CTN001",0,0,{"$f":"F9477*Assumptions!$E$24","v":0},0,0,0,3763.7395728624901,0,3763.7395728624901]
[null,20497125,2039,"CTN001",0,0,{"$f":"F9478*Assumptions!$E$24","v":0},0,0,0,3763.7395728624901,0,3763.7395728624901]
[null,20497143,2024,"CTN002",0,0,{"$f":"F9487*Assumptions!$E$24","v":0},9.5082842823541096,1.54264664912386E-2,4.2654815531476799E-2,6475.7612502575803,9.5082842823541096,6475.8193315396029]
[null,20497143,2033,"CTN002",0,0,{"$f":"F9496*Assumptions!$E$24","v":0},82.514878141234703,0.96665382311053105,1.8893213175877299,6475.7612502575803,82.514878141234703,6478.6172253982786]
[null,20497143,2042,"CTN002",0,0,{"$f":"F9505*Assumptions!$E$24","v":0},82.514878141234703,0.96665382311053105,1.8893213175877299,6475.7612502575803,82.514878141234703,6478.6172253982786]
[null,20497210,2025,"CLC003",0.155878746020571,5.4951120678753398,{"$f":"F9512*Assumptions!$E$24","v":5.4951120678753398},2.90876946103737,1.7290034725110801E-2,3.2215487039404599E-2,1369.58744322092,3.0646482070579411,1375.1320608105598]
[null,20497210,2037,"CLC003",16.542854407101999,583.17661137442497,{"$f":"F9524*Assumptions!$E$24","v":583.17661137442497},23.007426298117899,0.14595801136575101,0.27241613532166198,1369.58744322092,39.550280705219897,1953.1824287420322]
[null,20497210,2046,"CLC003",16.542854407101999,583.17661137442497,{"$f":"F9533*Assumptions!$E$24","v":583.17661137442497},23.007426298117899,0.14595801136575101,0.27241613532166198,1369.58744322092,39.550280705219897,1953.1824287420322]
[null,20497221,2031,"CLC003",0,0,{"$f":"F9542*Assumptions!$E$24","v":0},1.9874395343377,3.1540789386844901E-4,1.7950162847325899E-2,540.24830221107595,1.9874395343377,540.26656778181712]
[null,20497221,2032,"CLC003",0,0,{"$f":"F9543*Assumptions!$E$24","v":0},48.797362454820799,1.36735490589303E-2,0.295946140655026,540.24830221107595,48.797362454820799,540.55792190078989]
[null,20497221,2041,"CLC003",0,0,{"$f":"F9552*Assumptions!$E$24","v":0},48.797362454820799,1.36735490589303E-2,0.295946140655026,540.24830221107595,48.797362454820799,540.55792190078989]
[null,20497251,2026,"COB011",0,0,{"$f":"F9561*Assumptions!$E$24","v":0},1131.2588055429101,11.0245800677524,23.013217952451701,20.590131698657199,1131.2588055429101,54.627929718861296]
[null,20497251,2040,"COB011",0,0,{"$f":"F9575*Assumptions!$E$24","v":0},1423.0955297601099,43.036198079248798,41.871269619063597,20.590131698657199,1423.0955297601099,105.49759939696959]
[null,20497251,2045,"COB011",0,0,{"$f":"F9580*Assumptions!$E$24","v":0},1423.0955297601099,43.036198079248798,41.871269619063597,20.590131698657199,1423.0955297601099,105.49759939696959]
[null,20497594,2030,"STL006",284.10084637822803,10057.640202669199,{"$f":"F9589*Assumptions!$E$24","v":10057.640202669199},0,0,0,10488.5675071308,284.10084637822803,20546.207709800001]
[null,20497594,2039,"STL006",2143.3851762988402,75879.382950689003,{"$f":"F9598*Assumptions!$E$24","v":75879.382950689003},401.35629522514199,1.1743924925945799,1.98729281986163,10488.5675071308,2544.741471523982,86371.112143132254]
[null,20497634,2024,"CLC006",0,0,{"$f":"F9607*Assumptions!$E$24","v":0},0,0,0,15459.020781403,0,15459.020781403]
[null,20497634,2025,"CLC006",0,0,{"$f":"F9608*Assumptions!$E$24","v":0},0,0,0,15459.020781403,{"$f":"H9608+E9608","v":0},{"$f":"J9608+I9608+G9608+K9608","v":15459.020781403}]
[null,20497634,2034,"CLC006",0,0,{"$f":"F9617*Assumptions!$E$24","v":0},0,0,0,15459.020781403,0,15459.020781403]
[null,20497634,2042,"CLC006",0,0,{"$f":"F9625*Assumptions!$E$24","v":0},0,0,0,15459.020781403,0,15459.020781403]
[null,20497652,2029,"CLC013",6.5599934010412104,231.25602318155001,{"$f":"F9636*Assumptions!$E$24","v":231.25602318155001},1512.1140956301499,11.302425038356899,39.754294815673703,1483.1809715774,1518.6740890311912,1765.4937146129805]
[null,20497652,2038,"CLC013",6.5599934010412104,231.25602318155001,{"$f":"F9645*Assumptions!$E$24","v":231.25602318155001},1512.1140956301499,11.302425038356899,39.754294815673703,1483.1809715774,1518.6740890311912,1765.4937146129805]
[null,20497724,2023,"CLC003",153.049434480949,5522.6341799072898,{"$f":"F9654*Assumptions!$E$24","v":5522.6341799072898},3435.54029930153,35.286004673595997,84.980580545798702,377.37726380897402,3588.589733782479,6020.2780289356588]
[null,20497724,2032,"CLC003",70.201966093036106,2474.7932666555398,{"$f":"F9663*Assumptions!$E$24","v":2474.7932666555398},9814.7271381612009,76.238411399770001,205.39812241090601,377.37726380897402,9884.9291042542372,3133.80706427519]
[null,20497724,2041,"CLC003",70.201966093036106,2474.7932666555398,{"$f":"F9672*Assumptions!$E$24","v":2474.7932666555398},9814.7271381612009,76.238411399770001,205.39812241090601,377.37726380897402,{"$f":"H9672+E9672","v":9884.9291042542372},{"$f":"J9672+I9672+G9672+K9672","v":3133.80706427519}]
[null,20497724,2042,"CLC003",70.201966093036106,2474.7932666555398,{"$f":"F9673*Assumptions!$E$24","v":2474.7932666555398},9814.7271381612009,76.238411399770001,205.39812241090601,377.37726380897402,9884.9291042542372,3133.80706427519]
[null,20497765,2027,"NKA003",0,0,{"$f":"F9682*Assumptions!$E$24","v":0},0,0,0,3498.5697056613799,0,3498.5697056613799]
[null,20497765,2035,"NKA003",0,0,{"$f":"F9690*Assumptions!$E$24","v":0},0,0,0,3498.5697056613799,0,3498.5697056613799]
[null,20497765,2046,"NKA003",0,0,{"$f":"F9701*Assumptions!$E$24","v":0},0,0,0,3498.5697056613799,0,3498.5697056613799]
[null,20497787,2031,"ECA012",5.1430507386793403E-2,1.5432939841469699,{"$f":"F9710*Assumptions!$E$24","v":1.5432939841469699},2018.2749633117701,7.9731737480789304,32.113446534923597,2041.2658224142499,2018.3263938191569,2082.8957366813993]
[null,20497787,2040,"ECA012",8213.5038226735196,246465.60343978199,{"$f":"F9719*Assumptions!$E$24","v":246465.60343978199},1925.4179292745901,26.714304663694001,55.483776050980801,2041.2658224142499,10138.92175194811,248589.06734291092]
[null,20497839,2025,"SHN024",0,0,{"$f":"F9728*Assumptions!$E$24","v":0},2.8747020584845999,0,3.0164073342853301E-2,200.43307131140099,2.8747020584845999,200.46323538474385]
[null,20497839,2034,"SHN024",0,0,{"$f":"F9737*Assumptions!$E$24","v":0},253.16043843810101,2.97064867597692,4.0689691056094697,200.43307131140099,253.16043843810101,207.47268909298739]
[null,20497839,2035,"SHN024",0,0,{"$f":"F9738*Assumptions!$E$24","v":0},715.835596071655,2.47080339492297,12.089202085951699,200.43307131140099,715.835596071655,214.99307679227567]
[null,20497858,2026,"SHN024",0,0,{"$f":"F9753*Assumptions!$E$24","v":0},0,0,0,995.99835391541205,0,995.99835391541205]
[null,20497858,2030,"SHN024",0,0,{"$f":"F9757*Assumptions!$E$24","v":0},449.31051574073598,1.7838373276812099E-2,0.43378231432757203,995.99835391541205,449.31051574073598,996.44997460301647]
[null,20497858,2039,"SHN024",0.44131379689440903,13.130299635431699,{"$f":"F9766*Assumptions!$E$24","v":13.130299635431699},1408.72370268691,5.6809755823170498,22.679318319426599,995.99835391541205,1409.1650164838045,1037.4889474525874]
[null,20497940,2024,"CHA003",0,0,{"$f":"F9775*Assumptions!$E$24","v":0},0,0,0,1102.5455254595799,0,1102.5455254595799]
[null,20497940,2033,"CHA003",0,0,{"$f":"F9784*Assumptions!$E$24","v":0},0,0,0,1102.5455254595799,0,1102.5455254595799]
[null,20497940,2042,"CHA003",0,0,{"$f":"F9793*Assumptions!$E$24","v":0},0,0,0,1102.5455254595799,0,1102.5455254595799]
[null,20498041,2027,"CLC006",8.2139542797376404,289.56224270373599,{"$f":"F9802*Assumptions!$E$24","v":289.56224270373599},0,0,0,928.65024321555302,8.2139542797376404,1218.2124859192891]
[null,20498041,2032,"CLC006",8.2139542797376404,289.56224270373599,{"$f":"F9807*Assumptions!$E$24","v":289.56224270373599},0,0,0,928.65024321555302,8.2139542797376404,1218.2124859192891]
[null,20498041,2038,"CLC006",8.2139542797376404,289.56224270373599,{"$f":"F9813*Assumptions!$E$24","v":289.56224270373599},0,0,0,928.65024321555302,8.2139542797376404,1218.2124859192891]
[null,20498643,2023,"WBL012",3.0310990229928398,111.735485807286,{"$f":"F9822*Assumptions!$E$24","v":111.735485807286},0,0,0,1012.21411020141,3.0310990229928398,1123.9495960086961]
[null,20498643,2032,"WBL012",0,0,{"$f":"F9831*Assumptions!$E$24","v":0},0,0,0,1012.21411020141,0,1012.21411020141]
[null,20498643,2041,"WBL012",0,0,{"$f":"F9840*Assumptions!$E$24","v":0},0,0,0,1012.21411020141,0,1012.21411020141]
[null,20498976,2026,"BAN003",223.55890706060299,10005.0048826237,{"$f":"F9849*Assumptions!$E$24","v":10005.0048826237},0,0,0,609.21455382042905,223.55890706060299,10614.219436444129]
[null,20498976,2035,"BAN003",223.55890706060299,10005.0048826237,{"$f":"F9858*Assumptions!$E$24","v":10005.0048826237},0,0,0,609.21455382042905,223.55890706060299,10614.219436444129]
[null,20498976,2044,"BAN003",223.55890706060299,10005.0048826237,{"$f":"F9867*Assumptions!$E$24","v":10005.0048826237},0,0,0,609.21455382042905,223.55890706060299,10614.219436444129]
[null,20499023,2025,"BET007",2980.3683964281799,109323.64199674501,{"$f":"F9872*Assumptions!$E$24","v":109323.64199674501},0,0,0,3738.4465771465798,2980.3683964281799,113062.08857389158]
[null,20499023,2031,"BET007",2980.3683964281799,109323.64199674501,{"$f":"F9878*Assumptions!$E$24","v":109323.64199674501},0,0,0,3738.4465771465798,2980.3683964281799,113062.08857389158]
[null,20499023,2040,"BET007",2980.3683964281799,109323.64199674501,{"$f":"F9887*Assumptions!$E$24","v":109323.64199674501},0,0,0,3738.4465771465798,2980.3683964281799,113062.08857389158]
[null,20500727,2025,"CHA006",0,0,{"$f":"F9896*Assumptions!$E$24","v":0},0,0,0,827.84603716852996,0,827.84603716852996]
[null,20500727,2034,"CHA006",0,0,{"$f":"F9905*Assumptions!$E$24","v":0},0,0,0,827.84603716852996,0,827.84603716852996]
[null,20500727,2043,"CHA006",0,0,{"$f":"F9914*Assumptions!$E$24","v":0},0,0,0,827.84603716852996,0,827.84603716852996]
[null,20501500,2028,"CHA006",0,0,{"$f":"F9923*Assumptions!$E$24","v":0},0,0,0,836.64590338828202,0,836.64590338828202]
[null,20501500,2031,"CHA006",0,0,{"$f":"F9926*Assumptions!$E$24","v":0},0,0,0,836.64590338828202,0,836.64590338828202]
[null,20501500,2039,"CHA006",0,0,{"$f":"F9934*Assumptions!$E$24","v":0},0,0,0,836.64590338828202,0,836.64590338828202]
[null,20502519,2024,"BGO023",0,0,{"$f":"F9943*Assumptions!$E$24","v":0},0,0,0,3398.2238369358902,0,3398.2238369358902]
[null,20502519,2033,"BGO023",0,0,{"$f":"F9952*Assumptions!$E$24","v":0},0,0,0,3398.2238369358902,0,3398.2238369358902]
[null,20502519,2042,"BGO023",4.03564586732546,145.47117527060001,{"$f":"F9961*Assumptions!$E$24","v":145.47117527060001},0,0,0,3398.2238369358902,4.03564586732546,3543.69501220649]
[null,20504979,2027,"CDN002",0,0,{"$f":"F9970*Assumptions!$E$24","v":0},0,0,0,187.12066551653501,0,187.12066551653501]
[null,20504979,2036,"CDN002",0,0,{"$f":"F9979*Assumptions!$E$24","v":0},0,0,0,187.12066551653501,0,187.12066551653501]
[null,20504979,2042,"CDN002",0,0,{"$f":"F9985*Assumptions!$E$24","v":0},0,0,0,187.12066551653501,0,187.12066551653501]
[null,20505951,2031,"HSM003",0,0,{"$f":"F9998*Assumptions!$E$24","v":0},469.92232234942202,0.51128381858153304,11.9863685296695,8634.9126515004209,469.92232234942202,8647.4103038486719]
[null,20505951,2032,"HSM003",0,0,{"$f":"F9999*Assumptions!$E$24","v":0},591.17129871394502,1.0844047908136001,26.739855857214401,8634.9126515004209,591.17129871394502,8662.736912148448]
[null,20505951,2041,"HSM003",0,0,{"$f":"F10008*Assumptions!$E$24","v":0},1021.54575894563,18.770427196460801,40.416399667869698,8634.9126515004209,1021.54575894563,8694.0994783647511]
[null,20513731,2026,"COB011",0,0,{"$f":"F10017*Assumptions!$E$24","v":0},2077.52092602624,18.9927670793247,46.563188858326598,181.93044074753399,2077.52092602624,247.4863966851853]
[null,20513731,2035,"COB011",0,0,{"$f":"F10026*Assumptions!$E$24","v":0},1993.86231501467,60.790458382364498,61.497281496347902,181.93044074753399,1993.86231501467,304.21818062624641]
[null,20513731,2044,"COB011",0,0,{"$f":"F10035*Assumptions!$E$24","v":0},1993.86231501467,60.790458382364498,61.497281496347902,181.93044074753399,1993.86231501467,304.21818062624641]
[null,20513936,2029,"BGO023",0,0,{"$f":"F10044*Assumptions!$E$24","v":0},0,0,0,9899.1521548571509,0,9899.1521548571509]
[null,20513936,2035,"BGO023",12.261890493288799,441.999045441585,{"$f":"F10050*Assumptions!$E$24","v":441.999045441585},0,0,0,9899.1521548571509,12.261890493288799,10341.151200298737]
[null,20514636,2024,"MNA014",0,0,{"$f":"F10063*Assumptions!$E$24","v":0},256.37995903615399,2.3975076973126201,11.099099180315299,4359.16695734936,256.37995903615399,4372.6635642269875]
[null,20514636,2025,"MNA014",0,0,{"$f":"F10064*Assumptions!$E$24","v":0},238.431320056755,1.9274342506466,9.8988580709782408,4359.16695734936,238.431320056755,4370.9932496709853]
[null,20514636,2034,"MNA014",0,0,{"$f":"F10073*Assumptions!$E$24","v":0},416.29783386672898,0.85550412043524504,5.7087282244473698,4359.16695734936,416.29783386672898,4365.7311896942429]
[null,20514636,2043,"MNA014",0,0,{"$f":"F10082*Assumptions!$E$24","v":0},416.29783386672898,0.85550412043524504,5.7087282244473698,4359.16695734936,416.29783386672898,4365.7311896942429]
[null,20515866,2028,"BGO023",0,0,{"$f":"F10091*Assumptions!$E$24","v":0},0,0,0,6421.1747749900996,0,6421.1747749900996]
[null,20515866,2037,"BGO023",14.8684351016311,535.95602780240097,{"$f":"F10100*Assumptions!$E$24","v":535.95602780240097},0,0,0,6421.1747749900996,14.8684351016311,6957.1308027925006]
[null,20515866,2041,"BGO023",14.8684351016311,535.95602780240097,{"$f":"F10104*Assumptions!$E$24","v":535.95602780240097},0,0,0,6421.1747749900996,14.8684351016311,6957.1308027925006]
[null,20516133,2032,"BET005",1.46773664562557,53.838416681701297,{"$f":"F10119*Assumptions!$E$24","v":53.838416681701297},356.96484632550602,0.12753131888442301,1.34438214983382,3119.1262284252002,358.43258297113158,3174.43655857562]
[null,20516133,2041,"BET005",1.46773664562557,53.838416681701297,{"$f":"F10128*Assumptions!$E$24","v":53.838416681701297},356.96484632550602,0.12753131888442301,1.34438214983382,3119.1262284252002,358.43258297113158,3174.43655857562]
[null,20516133,2042,"BET005",1.46773664562557,53.838416681701297,{"$f":"F10129*Assumptions!$E$24","v":53.838416681701297},356.96484632550602,0.12753131888442301,1.34438214983382,3119.1262284252002,358.43258297113158,3174.43655857562]
[null,20516500,2027,"CTN003",0,0,{"$f":"F10138*Assumptions!$E$24","v":0},0,0,0,9396.3253422678699,0,9396.3253422678699]
[null,20516500,2036,"CTN003",0,0,{"$f":"F10147*Assumptions!$E$24","v":0},0,0,0,9396.3253422678699,0,9396.3253422678699]
[null,20516500,2045,"CTN003",0,0,{"$f":"F10156*Assumptions!$E$24","v":0},0,0,0,9396.3253422678699,0,9396.3253422678699]
[null,20516519,2032,"CTN003",0,0,{"$f":"F10167*Assumptions!$E$24","v":0},0,0,0,2535.9476340815299,0,2535.9476340815299]
[null,20516519,2040,"CTN003",0,0,{"$f":"F10175*Assumptions!$E$24","v":0},0,0,0,2535.9476340815299,0,2535.9476340815299]
[null,20516538,2025,"CTN001",0,0,{"$f":"F10184*Assumptions!$E$24","v":0},0,0,0,6787.0101204817202,{"$f":"H10184+E10184","v":0},{"$f":"J10184+I10184+G10184+K10184","v":6787.0101204817202}]
[null,20516538,2034,"CTN001",0,0,{"$f":"F10193*Assumptions!$E$24","v":0},0,0,0,6787.0101204817202,0,6787.0101204817202]
[null,20516538,2035,"CTN001",0,0,{"$f":"F10194*Assumptions!$E$24","v":0},0,0,0,6787.0101204817202,0,6787.0101204817202]
[null,20516538,2044,"CTN001",0,0,{"$f":"F10203*Assumptions!$E$24","v":0},0,0,0,6787.0101204817202,0,6787.0101204817202]
[null,20516744,2029,"BMH003",0.31465179201472099,14.5318849040186,{"$f":"F10212*Assumptions!$E$24","v":14.5318849040186},54473.802623735297,489.49080167450899,565.98693809397196,3231.7047891400298,54474.117275527315,4301.7144138125295]
[null,20516744,2043,"BMH003",70.707208034857103,3265.5431658846901,{"$f":"F10226*Assumptions!$E$24","v":3265.5431658846901},61665.358305317699,341.53876676891502,574.45885290968397,3231.7047891400298,61736.065513352558,7413.2455747033191]
[null,20519796,2024,"BAN003",67.586714118863497,3011.8553226998101,{"$f":"F10231*Assumptions!$E$24","v":3011.8553226998101},791.55148739171898,4.23439247098643,13.015478477971101,1165.64161068262,859.13820151058246,4194.7468043313875]
[null,20519796,2033,"BAN003",119.25977448651101,5337.2716915040901,{"$f":"F10240*Assumptions!$E$24","v":5337.2716915040901},1.6600662783519,0,1.4665887077359101E-2,1165.64161068262,120.91984076486291,6502.9279680737873]
[null,20519796,2042,"BAN003",119.25977448651101,5337.2716915040901,{"$f":"F10249*Assumptions!$E$24","v":5337.2716915040901},1.6600662783519,0,1.4665887077359101E-2,1165.64161068262,120.91984076486291,6502.9279680737873]
[null,20519807,2027,"BAN003",7.5734809003994101,338.93846764250299,{"$f":"F10258*Assumptions!$E$24","v":338.93846764250299},39.420655138544099,0.41987721531802402,0.42797980009045,749.80444007398705,46.994136038943509,1089.5907647318986]
[null,20519807,2028,"BAN003",7.5734809003994101,338.93846764250299,{"$f":"F10259*Assumptions!$E$24","v":338.93846764250299},39.420655138544099,0.41987721531802402,0.42797980009045,749.80444007398705,46.994136038943509,1089.5907647318986]
[null,20519807,2037,"BAN003",7.5734809003994101,338.93846764250299,{"$f":"F10268*Assumptions!$E$24","v":338.93846764250299},39.420655138544099,0.41987721531802402,0.42797980009045,749.80444007398705,46.994136038943509,1089.5907647318986]
[null,20519807,2046,"BAN003",7.5734809003994101,338.93846764250299,{"$f":"F10277*Assumptions!$E$24","v":338.93846764250299},39.420655138544099,0.41987721531802402,0.42797980009045,749.80444007398705,46.994136038943509,1089.5907647318986]
[null,20521531,2036,"WND013",15866.567570494601,541033.41182918299,{"$f":"F10291*Assumptions!$E$24","v":541033.41182918299},3.6554509844257201,0,4.800772672617E-2,5409.09602267427,15870.223021479027,546442.5558595839]
[null,20521531,2041,"WND013",15866.567570494601,541033.41182918299,{"$f":"F10296*Assumptions!$E$24","v":541033.41182918299},3.6554509844257201,0,4.800772672617E-2,5409.09602267427,15870.223021479027,546442.5558595839]
[null,20526231,2026,"KGT003",0,0,{"$f":"F10305*Assumptions!$E$24","v":0},295.29961451345503,1.26575150165337,7.2072590316330096,1262.4853246893599,295.29961451345503,1270.9583352226464]
[null,20526231,2035,"KGT003",0,0,{"$f":"F10314*Assumptions!$E$24","v":0},736.51201535855,12.4875533065963,18.024322339685199,1262.4853246893599,736.51201535855,1292.9972003356413]
[null,20526231,2044,"KGT003",0,0,{"$f":"F10323*Assumptions!$E$24","v":0},736.51201535855,12.4875533065963,18.024322339685199,1262.4853246893599,736.51201535855,1292.9972003356413]
[null,20526231,2045,"KGT003",0,0,{"$f":"F10324*Assumptions!$E$24","v":0},736.51201535855,12.4875533065963,18.024322339685199,1262.4853246893599,736.51201535855,1292.9972003356413]
[null,20526308,2030,"KRT013",0.241656638081927,8.3583744873580592,{"$f":"F10333*Assumptions!$E$24","v":8.3583744873580592},0,0,0,769.91396537026901,0.241656638081927,778.27233985762712]
[null,20526308,2042,"KRT013",3.7629743614920699,130.15305165759401,{"$f":"F10345*Assumptions!$E$24","v":130.15305165759401},0,0,0,769.91396537026901,3.7629743614920699,900.06701702786302]
[null,20526773,2025,"TRG024",4.7744625637503799E-2,1.5860460799530101,{"$f":"F10352*Assumptions!$E$24","v":1.5860460799530101},4956.9383121893597,65.834000189796001,125.010711924361,173.21265616842999,4956.986056814997,365.64341436254]
[null,20526773,2034,"TRG024",1.05937952634407,35.191913697207099,{"$f":"F10361*Assumptions!$E$24","v":35.191913697207099},6146.4908031438499,162.107791445327,187.07802756729899,173.21265616842999,6147.5501826701939,557.59038887826307]
[null,20526773,2043,"TRG024",0.28891195991653601,9.5974714506343002,{"$f":"F10370*Assumptions!$E$24","v":9.5974714506343002},6230.4524321974204,150.152070116245,172.98769625680299,173.21265616842999,6230.7413441573372,505.94989399211232]
[null,20528023,2028,"CLC013",0,0,{"$f":"F10379*Assumptions!$E$24","v":0},0,0,0,1335.0313144116501,0,1335.0313144116501]
[null,20528023,2037,"CLC013",0,0,{"$f":"F10388*Assumptions!$E$24","v":0},0,0,0,1335.0313144116501,0,1335.0313144116501]
[null,20528023,2038,"CLC013",0,0,{"$f":"F10389*Assumptions!$E$24","v":0},0,0,0,1335.0313144116501,0,1335.0313144116501]
[null,20528635,2024,"BAS023",209.45893475333,7294.5288261292199,{"$f":"F10399*Assumptions!$E$24","v":7294.5288261292199},558.01327442291904,5.5530061306653096,15.1729103692766,1112.5928904715099,767.47220917624907,8427.8476331006714]
[null,20528635,2033,"BAS023",209.45893475333,7294.5288261292199,{"$f":"F10408*Assumptions!$E$24","v":7294.5288261292199},558.01327442291904,5.5530061306653096,15.1729103692766,1112.5928904715099,767.47220917624907,8427.8476331006714]
[null,20528635,2042,"BAS023",209.45893475333,7294.5288261292199,{"$f":"F10417*Assumptions!$E$24","v":7294.5288261292199},558.01327442291904,5.5530061306653096,15.1729103692766,1112.5928904715099,767.47220917624907,8427.8476331006714]
[null,20528972,2027,"HSM004",0,0,{"$f":"F10426*Assumptions!$E$24","v":0},0,0,0,6402.3261338491202,0,6402.3261338491202]
[null,20528972,2036,"HSM004",0,0,{"$f":"F10435*Assumptions!$E$24","v":0},0,0,0,6402.3261338491202,0,6402.3261338491202]
[null,20528972,2045,"HSM004",0,0,{"$f":"F10444*Assumptions!$E$24","v":0},0,0,0,6402.3261338491202,0,6402.3261338491202]
[null,20530090,2030,"PLD006",0,0,{"$f":"F10453*Assumptions!$E$24","v":0},0,0,0,2629.4674747976701,0,2629.4674747976701]
[null,20530090,2031,"PLD006",0,0,{"$f":"F10454*Assumptions!$E$24","v":0},0,0,0,2629.4674747976701,0,2629.4674747976701]
[null,20530090,2041,"PLD006",0,0,{"$f":"F10464*Assumptions!$E$24","v":0},0,0,0,2629.4674747976701,0,2629.4674747976701]
[null,20530251,2026,"ART031",1124.8701536757501,38951.9261666819,{"$f":"F10473*Assumptions!$E$24","v":38951.9261666819},0,0,0,13878.105565395201,1124.8701536757501,52830.031732077099]
[null,20530251,2035,"ART031",0,0,{"$f":"F10482*Assumptions!$E$24","v":0},0,0,0,13878.105565395201,0,13878.105565395201]
[null,20530251,2044,"ART031",0,0,{"$f":"F10491*Assumptions!$E$24","v":0},0,0,0,13878.105565395201,0,13878.105565395201]
[null,20531985,2029,"MRO008",0,0,{"$f":"F10500*Assumptions!$E$24","v":0},230.398738909694,0.16820418024603501,0.92564307746743102,1676.4069320661199,230.398738909694,1677.5007793238333]
[null,20531985,2038,"MRO008",0,0,{"$f":"F10509*Assumptions!$E$24","v":0},230.398738909694,0.16820418024603501,0.92564307746743102,1676.4069320661199,230.398738909694,1677.5007793238333]
[null,20532014,2023,"SHP014",9212.1816044566294,320198.70573336002,{"$f":"F10518*Assumptions!$E$24","v":320198.70573336002},5903.70410322098,39.567142401151997,126.192638118315,3621.8893135743801,15115.885707677609,323986.35482745385]
[null,20532014,2028,"SHP014",2.05487914418365,62.647572145685899,{"$f":"F10523*Assumptions!$E$24","v":62.647572145685899},1586.9528553459299,3.3343900358567198,9.2076314456985404,3621.8893135743801,1589.0077344901135,3697.0789072016214]
[null,20532014,2034,"SHP014",1091.3494080129601,33272.2199104342,{"$f":"F10529*Assumptions!$E$24","v":33272.2199104342},9538.4123246201307,67.4581648455692,197.23860860306701,3621.8893135743801,10629.761732633091,37158.805997457217]
[null,20532014,2043,"SHP014",978.237156344455,29823.7407300302,{"$f":"F10538*Assumptions!$E$24","v":29823.7407300302},10119.0223244261,53.608797988734899,192.01147411019099,3621.8893135743801,11097.259480770555,33691.25031570351]
[null,20536577,2028,"EHK024",0,0,{"$f":"F10547*Assumptions!$E$24","v":0},0,0,0,1809.82185484038,0,1809.82185484038]
[null,20536577,2037,"EHK024",0,0,{"$f":"F10556*Assumptions!$E$24","v":0},0,0,0,1809.82185484038,0,1809.82185484038]
[null,20536577,2046,"EHK024",0,0,{"$f":"F10565*Assumptions!$E$24","v":0},0,0,0,1809.82185484038,0,1809.82185484038]
[null,20539743,2031,"RCT022",0,0,{"$f":"F10574*Assumptions!$E$24","v":0},0,0,0,1171.81127894681,0,1171.81127894681]
[null,20539743,2034,"RCT022",0,0,{"$f":"F10577*Assumptions!$E$24","v":0},478.384909359105,9.8629144689576904,10.7173546054655,1171.81127894681,478.384909359105,1192.3915480212331]
[null,20539743,2042,"RCT022",0,0,{"$f":"F10585*Assumptions!$E$24","v":0},478.384909359105,9.8629144689576904,10.7173546054655,1171.81127894681,478.384909359105,1192.3915480212331]
[null,20539915,2027,"WND012",0,0,{"$f":"F10594*Assumptions!$E$24","v":0},0,0,0,3166.7677554837001,0,3166.7677554837001]
[null,20539915,2036,"WND012",29.774382890600599,1037.81899550291,{"$f":"F10603*Assumptions!$E$24","v":1037.81899550291},0,0,0,3166.7677554837001,29.774382890600599,4204.5867509866102]
[null,20539915,2045,"WND012",29.774382890600599,1037.81899550291,{"$f":"F10612*Assumptions!$E$24","v":1037.81899550291},0,0,0,3166.7677554837001,29.774382890600599,4204.5867509866102]
[null,20541660,2030,"NHL016",15159.7459183829,674393.55550141097,{"$f":"F10621*Assumptions!$E$24","v":674393.55550141097},0,0,0,10543.0110318877,15159.7459183829,684936.5665332987]
[null,20541660,2039,"NHL016",15159.7459183829,674393.55550141097,{"$f":"F10630*Assumptions!$E$24","v":674393.55550141097},0,0,0,10543.0110318877,15159.7459183829,684936.5665332987]
[null,20542217,2024,"CLC003",0,0,{"$f":"F10639*Assumptions!$E$24","v":0},0,0,0,2829.1047071839798,0,2829.1047071839798]
[null,20542217,2027,"CLC003",0,0,{"$f":"F10642*Assumptions!$E$24","v":0},0,0,0,2829.1047071839798,0,2829.1047071839798]
[null,20542217,2035,"CLC003",0,0,{"$f":"F10650*Assumptions!$E$24","v":0},0,0,0,2829.1047071839798,0,2829.1047071839798]
[null,20542217,2044,"CLC003",0,0,{"$f":"F10659*Assumptions!$E$24","v":0},0,0,0,2829.1047071839798,0,2829.1047071839798]
[null,20543012,2029,"MRO005",2.3987783965581801E-2,0.86751323516729095,{"$f":"F10668*Assumptions!$E$24","v":0.86751323516729095},13106.3452278696,6.4254845899343902,53.370196034507103,4769.57291562928,13106.369215653565,4830.2361094888893]
[null,20543012,2038,"MRO005",22.088975619619799,798.84322490157501,{"$f":"F10677*Assumptions!$E$24","v":798.84322490157501},40977.569475437798,371.35422076271698,846.45712462538802,4769.57291562928,40999.658451057418,6786.2274859189602]
[null,20543778,2023,"PLD006",3.38457093983566,122.142867615212,{"$f":"F10686*Assumptions!$E$24","v":122.142867615212},1836.6965941465201,5.6195565307530204,11.528111750459701,1141.14921097296,1840.0811650863557,1280.4397468693846]
[null,20543778,2032,"PLD006",2.0710537607663699,74.740476657746996,{"$f":"F10695*Assumptions!$E$24","v":74.740476657746996},0,0,0,1141.14921097296,2.0710537607663699,1215.8896876307069]
[null,20543778,2042,"PLD006",2.9532381383811401,106.576869383036,{"$f":"F10705*Assumptions!$E$24","v":106.576869383036},0,0,0,1141.14921097296,2.9532381383811401,1247.7260803559959]
[null,20544027,2027,"NKA004",0,0,{"$f":"F10714*Assumptions!$E$24","v":0},0,0,0,3115.0847176093098,0,3115.0847176093098]
[null,20544027,2028,"NKA004",0,0,{"$f":"F10715*Assumptions!$E$24","v":0},0,0,0,3115.0847176093098,0,3115.0847176093098]
[null,20544027,2037,"NKA004",0,0,{"$f":"F10724*Assumptions!$E$24","v":0},0,0,0,3115.0847176093098,0,3115.0847176093098]
[null,20544027,2046,"NKA004",0,0,{"$f":"F10733*Assumptions!$E$24","v":0},0,0,0,3115.0847176093098,0,3115.0847176093098]
[null,20545427,2031,"WND013",0,0,{"$f":"F10742*Assumptions!$E$24","v":0},15865.4666485792,99.865335352110193,253.436995655565,2458.5623850735201,15865.4666485792,2811.8647160811952]
[null,20545427,2040,"WND013",0,0,{"$f":"F10751*Assumptions!$E$24","v":0},15865.4666485792,99.865335352110193,253.436995655565,2458.5623850735201,15865.4666485792,2811.8647160811952]
[null,20545427,2044,"WND013",0,0,{"$f":"F10755*Assumptions!$E$24","v":0},15865.4666485792,99.865335352110193,253.436995655565,2458.5623850735201,15865.4666485792,2811.8647160811952]
[null,20545743,2035,"OYN001",0,0,{"$f":"F10770*Assumptions!$E$24","v":0},1585.00989824099,3.4853887867686102,9.2916043264397601,19359.818223708,1585.00989824099,19372.59521682121]
[null,20545743,2044,"OYN001",0,0,{"$f":"F10779*Assumptions!$E$24","v":0},1585.00989824099,3.4853887867686102,9.2916043264397601,19359.818223708,1585.00989824099,19372.59521682121]
[null,20545743,2045,"OYN001",0,0,{"$f":"F10780*Assumptions!$E$24","v":0},1585.00989824099,3.4853887867686102,9.2916043264397601,19359.818223708,1585.00989824099,19372.59521682121]
[null,20546003,2030,"WBL012",0.17591366374810799,6.1621667431262503,{"$f":"F10789*Assumptions!$E$24","v":6.1621667431262503},0,0,0,514.60810640425302,0.17591366374810799,520.77027314737927]
[null,20546003,2039,"WBL012",0.17591366374810799,6.1621667431262503,{"$f":"F10798*Assumptions!$E$24","v":6.1621667431262503},0,0,0,514.60810640425302,0.17591366374810799,520.77027314737927]
[null,20546216,2024,"MRO008",0,0,{"$f":"F10807*Assumptions!$E$24","v":0},2092.1269585269602,21.671567076188001,65.145520401240603,1199.6889267891399,2092.1269585269602,1286.5060142665686]
[null,20546216,2033,"MRO008",0,0,{"$f":"F10816*Assumptions!$E$24","v":0},1139.7513469831099,4.57027213671204,19.1605339630866,1199.6889267891399,1139.7513469831099,1223.4197328889386]
[null,20546216,2041,"MRO008",0,0,{"$f":"F10824*Assumptions!$E$24","v":0},1139.7513469831099,4.57027213671204,19.1605339630866,1199.6889267891399,{"$f":"H10824+E10824","v":1139.7513469831099},{"$f":"J10824+I10824+G10824+K10824","v":1223.4197328889386}]
[null,20546543,2028,"WND013",0,0,{"$f":"F10835*Assumptions!$E$24","v":0},929.10444438213995,4.84054948072035,12.077979074461201,1245.19504294888,929.10444438213995,1262.1135715040616]
[null,20546543,2037,"WND013",0,0,{"$f":"F10844*Assumptions!$E$24","v":0},929.10444438213995,4.84054948072035,12.077979074461201,1245.19504294888,929.10444438213995,1262.1135715040616]
[null,20546543,2038,"WND013",0,0,{"$f":"F10845*Assumptions!$E$24","v":0},929.10444438213995,4.84054948072035,12.077979074461201,1245.19504294888,929.10444438213995,1262.1135715040616]
[null,20547977,2023,"MRO005",20.559206547223599,764.90478329020698,{"$f":"F10854*Assumptions!$E$24","v":764.90478329020698},2184.4006164056,13.632786916270399,39.4611249162242,1766.0008412229399,2204.9598229528237,2583.9995363456414]
[null,20547977,2032,"MRO005",0,0,{"$f":"F10863*Assumptions!$E$24","v":0},5338.7988893648198,10.3874480492829,71.037297462613495,1766.0008412229399,5338.7988893648198,1847.4255867348363]
[null,20547977,2041,"MRO005",0,0,{"$f":"F10872*Assumptions!$E$24","v":0},6963.2369879882499,65.322361607202396,153.45538977558201,1766.0008412229399,6963.2369879882499,1984.7785926057243]
[null,20548557,2028,"STL005",0,0,{"$f":"F10883*Assumptions!$E$24","v":0},2368.9110824325198,22.8785908315024,36.270590788796902,1489.7590078798901,2368.9110824325198,1548.9081895001893]
[null,20548557,2036,"STL005",0,0,{"$f":"F10891*Assumptions!$E$24","v":0},2434.74822552264,13.6555988652779,32.672198062990098,1489.7590078798901,2434.74822552264,1536.0868048081581]
[null,20548557,2045,"STL005",0,0,{"$f":"F10900*Assumptions!$E$24","v":0},2434.74822552264,13.6555988652779,32.672198062990098,1489.7590078798901,2434.74822552264,1536.0868048081581]
[null,20552151,2030,"CTN002",0,0,{"$f":"F10909*Assumptions!$E$24","v":0},77.240674208588203,0,0.19459485537229099,18086.2565269857,77.240674208588203,18086.451121841073]
[null,20552151,2031,"CTN002",0,0,{"$f":"F10910*Assumptions!$E$24","v":0},77.240674208588203,0,0.19459485537229099,18086.2565269857,77.240674208588203,18086.451121841073]
[null,20552151,2040,"CTN002",0,0,{"$f":"F10919*Assumptions!$E$24","v":0},77.240674208588203,0,0.19459485537229099,18086.2565269857,77.240674208588203,18086.451121841073]
[null,20559409,2025,"WND013",0,0,{"$f":"F10928*Assumptions!$E$24","v":0},0,0,0,4957.9177194347403,0,4957.9177194347403]
[null,20559409,2034,"WND013",0,0,{"$f":"F10937*Assumptions!$E$24","v":0},0,0,0,4957.9177194347403,0,4957.9177194347403]
[null,20559409,2044,"WND013",0,0,{"$f":"F10947*Assumptions!$E$24","v":0},0,0,0,4957.9177194347403,0,4957.9177194347403]
[null,20559724,2029,"MRO005",116.58429117077701,4216.2467257651297,{"$f":"F10956*Assumptions!$E$24","v":4216.2467257651297},36714.8387761181,118.078016233808,316.48438917057399,5336.1552742829899,36831.423067288881,9986.9644054525015]
[null,20559724,2038,"MRO005",285.56117391962101,10327.260666538599,{"$f":"F10965*Assumptions!$E$24","v":10327.260666538599},110335.854634406,1465.22615702096,2638.0661831013299,5336.1552742829899,110621.41580832562,19766.70828094388]
[null,20560252,2023,"STL006",1379.2176493193699,48826.587653166898,{"$f":"F10974*Assumptions!$E$24","v":48826.587653166898},886.76946058233898,3.4632240702501602,8.6088734781149192,2883.95037063888,2265.9871099017091,51722.610121354141]
[null,20560252,2024,"STL006",323.62138789569298,11456.7327863925,{"$f":"F10975*Assumptions!$E$24","v":11456.7327863925},0,0,0,2883.95037063888,323.62138789569298,14340.683157031381]
[null,20560252,2033,"STL006",1762.29640862255,62388.209800630997,{"$f":"F10984*Assumptions!$E$24","v":62388.209800630997},886.76946058233898,3.4632240702501602,8.6088734781149192,2883.95037063888,2649.0658692048892,65284.232268818239]
[null,20560252,2042,"STL006",1762.29640862255,62388.209800630997,{"$f":"F10993*Assumptions!$E$24","v":62388.209800630997},886.76946058233898,3.4632240702501602,8.6088734781149192,2883.95037063888,2649.0658692048892,65284.232268818239]
[null,20560831,2027,"KGT003",0,0,{"$f":"F11002*Assumptions!$E$24","v":0},31.0505666100211,0.32743636914014601,0.79687477556902497,2417.59943187115,31.0505666100211,2418.7237430158593]
[null,20560831,2037,"KGT003",0,0,{"$f":"F11012*Assumptions!$E$24","v":0},23.593461777424199,1.2284843054002601,0.87596137154424003,2417.59943187115,23.593461777424199,2419.7038775480946]
[null,20560831,2046,"KGT003",0,0,{"$f":"F11021*Assumptions!$E$24","v":0},23.593461777424199,1.2284843054002601,0.87596137154424003,2417.59943187115,23.593461777424199,2419.7038775480946]
[null,20561979,2031,"WBL012",0,0,{"$f":"F11030*Assumptions!$E$24","v":0},0,0,0,492.45926618049299,0,492.45926618049299]
[null,20561979,2040,"WBL012",0,0,{"$f":"F11039*Assumptions!$E$24","v":0},0,0,0,492.45926618049299,0,492.45926618049299]
[null,20561979,2041,"WBL012",0,0,{"$f":"F11040*Assumptions!$E$24","v":0},0,0,0,492.45926618049299,0,492.45926618049299]
[null,20563081,2026,"GSB012",0,0,{"$f":"F11049*Assumptions!$E$24","v":0},0,0,0,5033.15897543553,0,5033.15897543553]
[null,20563081,2033,"GSB012",2.2691711497749099,79.916720474007604,{"$f":"F11056*Assumptions!$E$24","v":79.916720474007604},3243.72205230604,11.8116008010408,25.219916892078601,5033.15897543553,3245.9912234558151,5150.1072136026569]
[null,20563081,2045,"GSB012",2.2691711497749099,79.916720474007604,{"$f":"F11068*Assumptions!$E$24","v":79.916720474007604},3243.72205230604,11.8116008010408,25.219916892078601,5033.15897543553,3245.9912234558151,5150.1072136026569]
[null,20563092,2030,"MRO007",0,0,{"$f":"F11077*Assumptions!$E$24","v":0},0,0,0,2171.3660179385201,0,2171.3660179385201]
[null,20563092,2039,"MRO007",0,0,{"$f":"F11086*Assumptions!$E$24","v":0},0,0,0,2171.3660179385201,0,2171.3660179385201]
[null,20564668,2024,"PLD003",0,0,{"$f":"F11095*Assumptions!$E$24","v":0},0,0,0,280.95872196845102,0,280.95872196845102]
[null,20564668,2033,"PLD003",0,0,{"$f":"F11104*Assumptions!$E$24","v":0},0,0,0,280.95872196845102,0,280.95872196845102]
[null,20564668,2034,"PLD003",0,0,{"$f":"F11105*Assumptions!$E$24","v":0},0,0,0,280.95872196845102,0,280.95872196845102]
[null,20564668,2044,"PLD003",0,0,{"$f":"F11115*Assumptions!$E$24","v":0},0,0,0,280.95872196845102,0,280.95872196845102]
[null,20566468,2029,"CDN001",83950.9848197221,2895048.1760446001,{"$f":"F11124*Assumptions!$E$24","v":2895048.1760446001},0,0,0,354.526932731567,83950.9848197221,2895402.7029773318]
[null,20566468,2038,"CDN001",90118.250884309804,3107726.23348261,{"$f":"F11133*Assumptions!$E$24","v":3107726.23348261},0,0,0,354.526932731567,90118.250884309804,3108080.7604153417]
[null,20567465,2023,"PLD003",1379.51956537717,49784.294269997197,{"$f":"F11142*Assumptions!$E$24","v":49784.294269997197},39.3507288194021,0.151674678418454,0.36107172945159499,1200.8213972996,1418.8702941965721,50985.628413704668]
[null,20567465,2032,"PLD003",103.508863731776,3735.44229520722,{"$f":"F11151*Assumptions!$E$24","v":3735.44229520722},0,0,0,1200.8213972996,103.508863731776,4936.26369250682]
[null,20567465,2041,"PLD003",1366.1564918019701,49302.045809071999,{"$f":"F11160*Assumptions!$E$24","v":49302.045809071999},0,0,0,1200.8213972996,1366.1564918019701,50502.8672063716]
[null,20575682,2026,"BAN003",269.27407324818103,12050.910666161501,{"$f":"F11169*Assumptions!$E$24","v":12050.910666161501},0,0,0,620.96443583060397,269.27407324818103,12671.875101992104]
[null,20575682,2027,"BAN003",269.27407324818103,12050.910666161501,{"$f":"F11170*Assumptions!$E$24","v":12050.910666161501},0,0,0,620.96443583060397,269.27407324818103,12671.875101992104]
[null,20575682,2037,"BAN003",269.27407324818103,12050.910666161501,{"$f":"F11180*Assumptions!$E$24","v":12050.910666161501},0,0,0,620.96443583060397,269.27407324818103,12671.875101992104]
[null,20575682,2046,"BAN003",269.27407324818103,12050.910666161501,{"$f":"F11189*Assumptions!$E$24","v":12050.910666161501},0,0,0,620.96443583060397,269.27407324818103,12671.875101992104]
[null,20577800,2031,"CHA006",0,0,{"$f":"F11198*Assumptions!$E$24","v":0},1271.17555820707,5.0722247741784496,20.9500582184473,2021.6458075175999,1271.17555820707,2047.6680905102257]
[null,20577800,2040,"CHA006",0,0,{"$f":"F11207*Assumptions!$E$24","v":0},1271.17555820707,5.0722247741784496,20.9500582184473,2021.6458075175999,1271.17555820707,2047.6680905102257]
[null,20582472,2025,"WBL012",0,0,{"$f":"F11216*Assumptions!$E$24","v":0},0,0,0,719.21261024129797,0,719.21261024129797]
[null,20582472,2034,"WBL012",0,0,{"$f":"F11225*Assumptions!$E$24","v":0},0,0,0,719.21261024129797,0,719.21261024129797]
[null,20582472,2043,"WBL012",0,0,{"$f":"F11234*Assumptions!$E$24","v":0},0,0,0,719.21261024129797,0,719.21261024129797]
[null,20583843,2028,"KRT012",0,0,{"$f":"F11243*Assumptions!$E$24","v":0},0,0,0,6797.7272877383803,0,6797.7272877383803]
[null,20583843,2030,"KRT012",0,0,{"$f":"F11245*Assumptions!$E$24","v":0},0,0,0,6797.7272877383803,0,6797.7272877383803]
[null,20583843,2039,"KRT012",0,0,{"$f":"F11254*Assumptions!$E$24","v":0},0,0,0,6797.7272877383803,0,6797.7272877383803]
[null,20586509,2024,"CTN003",0,0,{"$f":"F11263*Assumptions!$E$24","v":0},63.566610493562202,4.8325923676281302E-2,0.14979508163515701,14717.2284668873,63.566610493562202,14717.426587892611]
[null,20586509,2033,"CTN003",0,0,{"$f":"F11272*Assumptions!$E$24","v":0},1156.98963796764,0.52558432350273399,2.1506060175410999,14717.2284668873,{"$f":"H11272+E11272","v":1156.98963796764},{"$f":"J11272+I11272+G11272+K11272","v":14719.904657228344}]
[null,20586509,2042,"CTN003",0,0,{"$f":"F11281*Assumptions!$E$24","v":0},1156.98963796764,0.52558432350273399,2.1506060175410999,14717.2284668873,1156.98963796764,14719.904657228344]
[null,20588628,2027,"BET007",189.52507126658401,6952.0167591990103,{"$f":"F11290*Assumptions!$E$24","v":6952.0167591990103},0,0,0,5537.3324748164396,189.52507126658401,12489.34923401545]
[null,20588628,2034,"BET007",189.52507126658401,6952.0167591990103,{"$f":"F11297*Assumptions!$E$24","v":6952.0167591990103},0,0,0,5537.3324748164396,189.52507126658401,12489.34923401545]
[null,20588628,2038,"BET007",189.52507126658401,6952.0167591990103,{"$f":"F11301*Assumptions!$E$24","v":6952.0167591990103},0,0,0,5537.3324748164396,189.52507126658401,12489.34923401545]
[null,20589644,2023,"CTN003",9.6172436030355593E-2,2.7945852599485002,{"$f":"F11310*Assumptions!$E$24","v":2.7945852599485002},7.3693958397958701,9.8365511434610996E-3,1.28097504487679E-2,13035.6610477057,7.4655682758262261,13038.478279267241]
[null,20589644,2032,"CTN003",0,0,{"$f":"F11319*Assumptions!$E$24","v":0},15.923447621459299,7.9247548640643001E-3,2.4507368777112001E-2,13035.6610477057,15.923447621459299,13035.693479829341]
[null,20589644,2041,"CTN003",0,0,{"$f":"F11328*Assumptions!$E$24","v":0},15.923447621459299,7.9247548640643001E-3,2.4507368777112001E-2,13035.6610477057,15.923447621459299,13035.693479829341]
[null,20592222,2026,"WND013",5444.6374890653397,185656.46185252801,{"$f":"F11337*Assumptions!$E$24","v":185656.46185252801},0,0,0,4935.5131389227799,5444.6374890653397,190591.97499145078]
[null,20592222,2035,"WND013",5444.6374890653397,185656.46185252801,{"$f":"F11346*Assumptions!$E$24","v":185656.46185252801},0,0,0,4935.5131389227799,5444.6374890653397,190591.97499145078]
[null,20592222,2044,"WND013",5444.6374890653397,185656.46185252801,{"$f":"F11355*Assumptions!$E$24","v":185656.46185252801},0,0,0,4935.5131389227799,5444.6374890653397,190591.97499145078]
[null,20592233,2027,"WND013",1203.0242559487899,41021.872866794802,{"$f":"F11362*Assumptions!$E$24","v":41021.872866794802},0,0,0,640.52188045570995,1203.0242559487899,41662.39474725051]
[null,20592233,2031,"WND013",1203.0242559487899,41021.872866794802,{"$f":"F11366*Assumptions!$E$24","v":41021.872866794802},0,0,0,640.52188045570995,1203.0242559487899,41662.39474725051]
[null,20592233,2040,"WND013",1203.0242559487899,41021.872866794802,{"$f":"F11375*Assumptions!$E$24","v":41021.872866794802},0,0,0,640.52188045570995,1203.0242559487899,41662.39474725051]
[null,20592563,2025,"WND013",96.824999928499807,3301.6315487851698,{"$f":"F11384*Assumptions!$E$24","v":3301.6315487851698},11646.838314755199,64.633325707242705,168.98440405787099,7115.4837806026599,11743.663314683699,10650.733059152943]
[null,20592563,2034,"WND013",96.824999928499807,3301.6315487851698,{"$f":"F11393*Assumptions!$E$24","v":3301.6315487851698},11646.838314755199,64.633325707242705,168.98440405787099,7115.4837806026599,11743.663314683699,10650.733059152943]
[null,20592563,2043,"WND013",96.824999928499807,3301.6315487851698,{"$f":"F11402*Assumptions!$E$24","v":3301.6315487851698},11646.838314755199,64.633325707242705,168.98440405787099,7115.4837806026599,11743.663314683699,10650.733059152943]
[null,20594990,2028,"WND013",0,0,{"$f":"F11411*Assumptions!$E$24","v":0},0,0,0,262.07109016627601,0,262.07109016627601]
[null,20594990,2038,"WND013",0,0,{"$f":"F11421*Assumptions!$E$24","v":0},0,0,0,262.07109016627601,0,262.07109016627601]
[null,20595166,2023,"WBL012",8837.2119817283801,304917.93048694998,{"$f":"F11430*Assumptions!$E$24","v":304917.93048694998},0,0,0,46.528781171364201,8837.2119817283801,304964.45926812134]
[null,20595166,2024,"WBL012",0,0,{"$f":"F11431*Assumptions!$E$24","v":0},0,0,0,46.528781171364201,0,46.528781171364201]
[null,20595166,2033,"WBL012",0,0,{"$f":"F11440*Assumptions!$E$24","v":0},0,0,0,46.528781171364201,0,46.528781171364201]
[null,20595166,2042,"WBL012",0,0,{"$f":"F11449*Assumptions!$E$24","v":0},0,0,0,46.528781171364201,0,46.528781171364201]
[null,20597060,2027,"BET004",0,0,{"$f":"F11458*Assumptions!$E$24","v":0},0,0,0,8817.9981599541297,0,8817.9981599541297]
[null,20597060,2036,"BET004",0,0,{"$f":"F11467*Assumptions!$E$24","v":0},0,0,0,8817.9981599541297,0,8817.9981599541297]
[null,20597060,2044,"BET004",0,0,{"$f":"F11475*Assumptions!$E$24","v":0},0,0,0,8817.9981599541297,0,8817.9981599541297]
[null,20597302,2031,"PLD001",1.53006809553149,55.217310600627599,{"$f":"F11486*Assumptions!$E$24","v":55.217310600627599},0,0,0,350.89722909616199,1.53006809553149,406.11453969678962]
[null,20597302,2040,"PLD001",1.53006809553149,55.217310600627599,{"$f":"F11495*Assumptions!$E$24","v":55.217310600627599},0,0,0,350.89722909616199,1.53006809553149,406.11453969678962]
[null,20597302,2041,"PLD001",1.53006809553149,55.217310600627599,{"$f":"F11496*Assumptions!$E$24","v":55.217310600627599},0,0,0,350.89722909616199,1.53006809553149,406.11453969678962]
[null,20597855,2026,"WND012",302.964358980832,10560.157295818501,{"$f":"F11505*Assumptions!$E$24","v":10560.157295818501},167.08116846094001,0.19879048389519499,1.6625603986361399,11351.2431930085,470.04552744177204,21913.261839709532]
[null,20597855,2035,"WND012",4224.9177347304403,147264.173220684,{"$f":"F11514*Assumptions!$E$24","v":147264.173220684},57.873831388394002,0.497060324569297,1.5182027464010299,11351.2431930085,4282.7915661188345,158617.43167676346]
[null,20597855,2044,"WND012",4224.9177347304403,147264.173220684,{"$f":"F11523*Assumptions!$E$24","v":147264.173220684},57.873831388394002,0.497060324569297,1.5182027464010299,11351.2431930085,4282.7915661188345,158617.43167676346]
[null,20598544,2029,"STN021",277.57376673965399,8586.5794897957403,{"$f":"F11532*Assumptions!$E$24","v":8586.5794897957403},99.006124929235995,1.03094939124644,2.3764840000105001,2502.5240983920899,376.57989166889001,11092.511021579088]
[null,20598544,2037,"STN021",1869.4571646972299,57830.546221959303,{"$f":"F11540*Assumptions!$E$24","v":57830.546221959303},0,0,0,2502.5240983920899,1869.4571646972299,60333.070320351391]
[null,20598947,2024,"MRO005",0,0,{"$f":"F11551*Assumptions!$E$24","v":0},0,0,0,775.34088318654005,0,775.34088318654005]
[null,20598947,2033,"MRO005",0,0,{"$f":"F11560*Assumptions!$E$24","v":0},0,0,0,775.34088318654005,0,775.34088318654005]
[null,20598947,2034,"MRO005",0,0,{"$f":"F11561*Assumptions!$E$24","v":0},0,0,0,775.34088318654005,0,775.34088318654005]
[null,20598947,2043,"MRO005",0,0,{"$f":"F11570*Assumptions!$E$24","v":0},0,0,0,775.34088318654005,0,775.34088318654005]
[null,20602297,2028,"WBL012",0.137153271219811,4.8044097804243702,{"$f":"F11579*Assumptions!$E$24","v":4.8044097804243702},0,0,0,1025.61699212485,0.137153271219811,1030.4214019052743]
[null,20602297,2037,"WBL012",0.137153271219811,4.8044097804243702,{"$f":"F11588*Assumptions!$E$24","v":4.8044097804243702},0,0,0,1025.61699212485,0.137153271219811,1030.4214019052743]
[null,20602297,2043,"WBL012",0.137153271219811,4.8044097804243702,{"$f":"F11594*Assumptions!$E$24","v":4.8044097804243702},0,0,0,1025.61699212485,0.137153271219811,1030.4214019052743]
[null,20602359,2032,"MRO005",72.178742764139798,2610.3292715770999,{"$f":"F11607*Assumptions!$E$24","v":2610.3292715770999},0,0,0,1508.84374556753,72.178742764139798,4119.1730171446297]
[null,20602359,2041,"MRO005",150.04590585398199,5426.3790851943704,{"$f":"F11616*Assumptions!$E$24","v":5426.3790851943704},0,0,0,1508.84374556753,150.04590585398199,6935.2228307619007]
[null,20602432,2026,"WBL012",0,0,{"$f":"F11625*Assumptions!$E$24","v":0},0,0,0,87.217829069324694,0,87.217829069324694]
[null,20602432,2027,"WBL012",0,0,{"$f":"F11626*Assumptions!$E$24","v":0},0,0,0,87.217829069324694,0,87.217829069324694]
[null,20602432,2036,"WBL012",0,0,{"$f":"F11635*Assumptions!$E$24","v":0},0,0,0,87.217829069324694,0,87.217829069324694]
[null,20602432,2045,"WBL012",0,0,{"$f":"F11644*Assumptions!$E$24","v":0},0,0,0,87.217829069324694,0,87.217829069324694]
[null,20602534,2034,"SHN011",0,0,{"$f":"F11657*Assumptions!$E$24","v":0},1803.5804159541699,10.0794405031523,33.212439614949098,2432.96314278302,1803.5804159541699,2476.2550229011213]
[null,20602534,2040,"SHN011",0,0,{"$f":"F11663*Assumptions!$E$24","v":0},2197.71114822051,6.3038268837252502,34.113858278821198,2432.96314278302,2197.71114822051,2473.3808279455666]
[null,20604529,2025,"BAN003",80.987904649642701,3624.4781838796698,{"$f":"F11672*Assumptions!$E$24","v":3624.4781838796698},0,0,0,2780.2608995065402,80.987904649642701,6404.73908338621]
[null,20604529,2034,"BAN003",80.987904649642701,3624.4781838796698,{"$f":"F11681*Assumptions!$E$24","v":3624.4781838796698},0,0,0,2780.2608995065402,80.987904649642701,6404.73908338621]
[null,20604529,2043,"BAN003",80.987904649642701,3624.4781838796698,{"$f":"F11690*Assumptions!$E$24","v":3624.4781838796698},0,0,0,2780.2608995065402,80.987904649642701,6404.73908338621]
[null,20604529,2044,"BAN003",80.987904649642701,3624.4781838796698,{"$f":"F11691*Assumptions!$E$24","v":3624.4781838796698},0,0,0,2780.2608995065402,80.987904649642701,6404.73908338621]
[null,20608641,2029,"KGT004",0,0,{"$f":"F11700*Assumptions!$E$24","v":0},0,0,0,744.45503118474096,0,744.45503118474096]
[null,20608641,2038,"KGT004",0,0,{"$f":"F11709*Assumptions!$E$24","v":0},0,0,0,744.45503118474096,0,744.45503118474096]
[null,20609946,2027,"HSM003",18.623982391791099,679.71436226812398,{"$f":"F11722*Assumptions!$E$24","v":679.71436226812398},0,0,0,19758.642604607801,18.623982391791099,20438.356966875926]
[null,20609946,2033,"HSM003",18.768132906236001,684.97538394089804,{"$f":"F11728*Assumptions!$E$24","v":684.97538394089804},0,0,0,19758.642604607801,18.768132906236001,20443.6179885487]
[null,20609946,2042,"HSM003",4.8187383376951196,175.868167572316,{"$f":"F11737*Assumptions!$E$24","v":175.868167572316},0,0,0,19758.642604607801,4.8187383376951196,19934.510772180118]
[null,20612043,2027,"BAN003",415.47752928660901,18594.001750089599,{"$f":"F11746*Assumptions!$E$24","v":18594.001750089599},0,0,0,7735.3605219609299,415.47752928660901,26329.36227205053]
[null,20612043,2036,"BAN003",415.47752928660901,18594.001750089599,{"$f":"F11755*Assumptions!$E$24","v":18594.001750089599},0,0,0,7735.3605219609299,415.47752928660901,26329.36227205053]
[null,20612043,2037,"BAN003",415.47752928660901,18594.001750089599,{"$f":"F11756*Assumptions!$E$24","v":18594.001750089599},0,0,0,7735.3605219609299,415.47752928660901,26329.36227205053]
[null,20612043,2046,"BAN003",415.47752928660901,18594.001750089599,{"$f":"F11765*Assumptions!$E$24","v":18594.001750089599},0,0,0,7735.3605219609299,415.47752928660901,26329.36227205053]
[null,20614861,2029,"CTN002",0,0,{"$f":"F11772*Assumptions!$E$24","v":0},505.463058754896,8.7686339354892701E-2,1.5000131807428301,12516.5958880295,505.463058754896,12518.183587549598]
[null,20614861,2041,"CTN002",0,0,{"$f":"F11784*Assumptions!$E$24","v":0},505.463058754896,8.7686339354892701E-2,1.5000131807428301,12516.5958880295,{"$f":"H11784+E11784","v":505.463058754896},{"$f":"J11784+I11784+G11784+K11784","v":12518.183587549598}]
[null,20615977,2026,"WND012",0,0,{"$f":"F11793*Assumptions!$E$24","v":0},0,0,0,1198.5413263282201,0,1198.5413263282201]
[null,20615977,2035,"WND012",0,0,{"$f":"F11802*Assumptions!$E$24","v":0},0,0,0,1198.5413263282201,0,1198.5413263282201]
[null,20615977,2044,"WND012",0,0,{"$f":"F11811*Assumptions!$E$24","v":0},0,0,0,1198.5413263282201,0,1198.5413263282201]
[null,20620160,2029,"BET005",339.69987209254202,12460.6163612164,{"$f":"F11820*Assumptions!$E$24","v":12460.6163612164},0,0,0,4907.4374985897102,339.69987209254202,17368.05385980611]
[null,20620160,2030,"BET005",339.69987209254202,12460.6163612164,{"$f":"F11821*Assumptions!$E$24","v":12460.6163612164},0,0,0,4907.4374985897102,339.69987209254202,17368.05385980611]
[null,20620160,2044,"BET005",339.69987209254202,12460.6163612164,{"$f":"F11835*Assumptions!$E$24","v":12460.6163612164},0,0,0,4907.4374985897102,339.69987209254202,17368.05385980611]
[null,20623140,2025,"WND013",39760.939430236598,1355806.5802132201,{"$f":"F11840*Assumptions!$E$24","v":1355806.5802132201},0,0,0,3176.1657825901798,39760.939430236598,1358982.7459958103]
[null,20623140,2034,"WND013",39760.939430236598,1355806.5802132201,{"$f":"F11849*Assumptions!$E$24","v":1355806.5802132201},0,0,0,3176.1657825901798,39760.939430236598,1358982.7459958103]
[null,20623140,2043,"WND013",39760.939430236598,1355806.5802132201,{"$f":"F11858*Assumptions!$E$24","v":1355806.5802132201},0,0,0,3176.1657825901798,39760.939430236598,1358982.7459958103]
[null,20623470,2028,"PLD001",13023.818613962099,470005.38061907399,{"$f":"F11867*Assumptions!$E$24","v":470005.38061907399},0,0,0,2874.99699552118,13023.818613962099,472880.37761459517]
[null,20623470,2037,"PLD001",10616.8181942963,383141.21413087501,{"$f":"F11876*Assumptions!$E$24","v":383141.21413087501},0,0,0,2874.99699552118,10616.8181942963,386016.2111263962]
[null,20623470,2046,"PLD001",10616.8181942963,383141.21413087501,{"$f":"F11885*Assumptions!$E$24","v":383141.21413087501},0,0,0,2874.99699552118,10616.8181942963,386016.2111263962]
[null,20624610,2023,"KRT013",11.240099566021099,459.51342504296298,{"$f":"F11886*Assumptions!$E$24","v":459.51342504296298},410.16668404510199,2.5267002265007701,7.2517860046261502,482.481752990161,421.4067836111231,951.7736642642509]
[null,20624610,2037,"KRT013",0,0,{"$f":"F11900*Assumptions!$E$24","v":0},23.179469946916399,4.3463879316784498E-2,0.288069978549502,482.481752990161,23.179469946916399,482.8132868480273]
[null,20624610,2042,"KRT013",0,0,{"$f":"F11905*Assumptions!$E$24","v":0},23.179469946916399,4.3463879316784498E-2,0.288069978549502,482.481752990161,23.179469946916399,482.8132868480273]
[null,20625464,2027,"OYN003",0,0,{"$f":"F11914*Assumptions!$E$24","v":0},5063.6594094462398,46.723352894849,96.143583057666206,21531.0458202318,5063.6594094462398,21673.912756184316]
[null,20625464,2036,"OYN003",0,0,{"$f":"F11923*Assumptions!$E$24","v":0},13600.2495765651,174.542529255804,321.26896575655002,21531.0458202318,13600.2495765651,22026.857315244153]
[null,20625464,2045,"OYN003",0,0,{"$f":"F11932*Assumptions!$E$24","v":0},13600.2495765651,174.542529255804,321.26896575655002,21531.0458202318,13600.2495765651,22026.857315244153]
[null,20627970,2030,"STL007",30327.350900271002,1073638.4193975299,{"$f":"F11941*Assumptions!$E$24","v":1073638.4193975299},0,0,0,9514.4540296362193,30327.350900271002,1083152.8734271661]
[null,20627970,2039,"STL007",20475.332200868899,724860.65047586604,{"$f":"F11950*Assumptions!$E$24","v":724860.65047586604},0,0,0,9514.4540296362193,20475.332200868899,734375.10450550227]
[null,20627970,2043,"STL007",20475.332200868899,724860.65047586604,{"$f":"F11954*Assumptions!$E$24","v":724860.65047586604},0,0,0,9514.4540296362193,20475.332200868899,734375.10450550227]
[null,20628480,2026,"NKA001",0,0,{"$f":"F11961*Assumptions!$E$24","v":0},81.453822641008202,9.4294027179796999E-2,1.3645310768532899,2509.1411948863902,81.453822641008202,2510.6000199904233]
[null,20628480,2035,"NKA001",0,0,{"$f":"F11970*Assumptions!$E$24","v":0},561.35129113448602,1.02649790964191,9.2437370408940307,2509.1411948863902,561.35129113448602,2519.4114298369259]
[null,20628480,2044,"NKA001",0,0,{"$f":"F11979*Assumptions!$E$24","v":0},561.35129113448602,1.02649790964191,9.2437370408940307,2509.1411948863902,561.35129113448602,2519.4114298369259]
[null,20632173,2029,"BET005",2.4746527406108901E-2,0.90773358959595796,{"$f":"F11988*Assumptions!$E$24","v":0.90773358959595796},20013.077245501801,82.747723405107806,317.45881515489498,4966.1548636190601,20013.101992029209,5367.269135768659]
[null,20632173,2038,"BET005",2.4746527406108901E-2,0.90773358959595796,{"$f":"F11997*Assumptions!$E$24","v":0.90773358959595796},20013.077245501801,82.747723405107806,317.45881515489498,4966.1548636190601,20013.101992029209,5367.269135768659]
[null,20632191,2023,"BET005",30115.328032114201,1069982.7691047699,{"$f":"F12006*Assumptions!$E$24","v":1069982.7691047699},40018.749916283203,506.00100471087597,792.55159929219496,3553.2898095154201,70134.077948397404,1074834.6115182885]
[null,20632191,2030,"BET005",0,0,{"$f":"F12013*Assumptions!$E$24","v":0},16689.2116880633,38.315697537237199,191.35462453736099,3553.2898095154201,16689.2116880633,3782.9601315900181]
[null,20632191,2034,"BET005",0,0,{"$f":"F12017*Assumptions!$E$24","v":0},16689.2116880633,38.315697537237199,191.35462453736099,3553.2898095154201,16689.2116880633,3782.9601315900181]
[null,20632191,2043,"BET005",0,0,{"$f":"F12026*Assumptions!$E$24","v":0},16689.2116880633,38.315697537237199,191.35462453736099,3553.2898095154201,16689.2116880633,3782.9601315900181]
[null,20632396,2028,"CMN003",0,0,{"$f":"F12035*Assumptions!$E$24","v":0},175.97349330651801,0.23383117960112201,0.85994717969192203,1803.6668242102401,175.97349330651801,1804.7606025695331]
[null,20632396,2037,"CMN003",0,0,{"$f":"F12044*Assumptions!$E$24","v":0},325.27322353918998,0.115478052707191,0.82820303984157295,1803.6668242102401,325.27322353918998,1804.6105053027889]
[null,20632396,2046,"CMN003",0,0,{"$f":"F12053*Assumptions!$E$24","v":0},325.27322353918998,0.115478052707191,0.82820303984157295,1803.6668242102401,325.27322353918998,1804.6105053027889]
[null,20632634,2031,"BGO023",0,0,{"$f":"F12062*Assumptions!$E$24","v":0},0,0,0,10199.347768735701,0,10199.347768735701]
[null,20632634,2040,"BGO023",11.184657577673899,403.16849800841101,{"$f":"F12071*Assumptions!$E$24","v":403.16849800841101},0,0,0,10199.347768735701,11.184657577673899,10602.516266744111]
[null,20634226,2023,"CHA006",44.678509042584999,1594.9612746397199,{"$f":"F12078*Assumptions!$E$24","v":1594.9612746397199},0,0,0,6033.3865520757299,44.678509042584999,7628.3478267154496]
[null,20634226,2027,"CHA006",0,0,{"$f":"F12082*Assumptions!$E$24","v":0},20.002296592338499,0.175383523879341,0.410959277779056,6033.3865520757299,20.002296592338499,6033.9728948773882]
[null,20634226,2036,"CHA006",0,0,{"$f":"F12091*Assumptions!$E$24","v":0},20.002296592338499,0.175383523879341,0.410959277779056,6033.3865520757299,20.002296592338499,6033.9728948773882]
[null,20634226,2045,"CHA006",0,0,{"$f":"F12100*Assumptions!$E$24","v":0},20.002296592338499,0.175383523879341,0.410959277779056,6033.3865520757299,20.002296592338499,6033.9728948773882]
[null,20638508,2030,"OYN001",0,0,{"$f":"F12109*Assumptions!$E$24","v":0},13.4487532561623,0.14713694552404399,0.16374747355967501,26040.727397187198,13.4487532561623,26041.038281606281]
[null,20638508,2039,"OYN001",0,0,{"$f":"F12118*Assumptions!$E$24","v":0},13.4487532561623,0.14713694552404399,0.16374747355967501,26040.727397187198,13.4487532561623,26041.038281606281]
[null,20642876,2024,"BET004",0,0,{"$f":"F12127*Assumptions!$E$24","v":0},3086.04781987141,38.218723643943498,105.21429222272501,13979.3824626062,3086.04781987141,14122.815478472869]
[null,20642876,2029,"BET004",0,0,{"$f":"F12132*Assumptions!$E$24","v":0},3086.04781987141,38.218723643943498,105.21429222272501,13979.3824626062,3086.04781987141,14122.815478472869]
[null,20642876,2043,"BET004",0,0,{"$f":"F12146*Assumptions!$E$24","v":0},3086.04781987141,38.218723643943498,105.21429222272501,13979.3824626062,3086.04781987141,14122.815478472869]
[null,20642876,2044,"BET004",0,0,{"$f":"F12147*Assumptions!$E$24","v":0},3086.04781987141,38.218723643943498,105.21429222272501,13979.3824626062,3086.04781987141,14122.815478472869]
[null,20643488,2029,"ART031",0,0,{"$f":"F12156*Assumptions!$E$24","v":0},2106.5981171228,30.491570951697302,45.629942475111399,2807.1947118563598,2106.5981171228,2883.3162252831685]
[null,20643488,2038,"ART031",0,0,{"$f":"F12165*Assumptions!$E$24","v":0},2106.5981171228,30.491570951697302,45.629942475111399,2807.1947118563598,2106.5981171228,2883.3162252831685]
[null,20644488,2023,"CME016",305.03648652442899,9364.4822612794705,{"$f":"F12174*Assumptions!$E$24","v":9364.4822612794705},17406.672944186801,189.14653690151201,399.25630044491902,8263.1741702320305,17711.709430711231,18216.059268857935]
[null,20644488,2032,"CME016",151.95793193848701,4672.3228242596397,{"$f":"F12183*Assumptions!$E$24","v":4672.3228242596397},4.5223004344325304,3.5506871003385697E-2,7.3667481366186296E-2,8263.1741702320305,156.48023237291955,12935.606168844039]
[null,20644488,2044,"CME016",151.95793193848701,4672.3228242596397,{"$f":"F12195*Assumptions!$E$24","v":4672.3228242596397},4.5223004344325304,3.5506871003385697E-2,7.3667481366186296E-2,8263.1741702320305,156.48023237291955,12935.606168844039]
[null,20647240,2027,"BAN003",392.06200498906799,17546.079133154501,{"$f":"F12202*Assumptions!$E$24","v":17546.079133154501},4625.0144811817399,22.7862188919547,69.776501089054904,7598.6475786964702,5017.0764861708076,25237.289431831978]
[null,20647240,2036,"BAN003",392.06200498906799,17546.079133154501,{"$f":"F12211*Assumptions!$E$24","v":17546.079133154501},4625.0144811817399,22.7862188919547,69.776501089054904,7598.6475786964702,5017.0764861708076,25237.289431831978]
[null,20647240,2037,"BAN003",392.06200498906799,17546.079133154501,{"$f":"F12212*Assumptions!$E$24","v":17546.079133154501},4625.0144811817399,22.7862188919547,69.776501089054904,7598.6475786964702,5017.0764861708076,25237.289431831978]
[null,20647240,2046,"BAN003",392.06200498906799,17546.079133154501,{"$f":"F12221*Assumptions!$E$24","v":17546.079133154501},4625.0144811817399,22.7862188919547,69.776501089054904,7598.6475786964702,5017.0764861708076,25237.289431831978]
[null,20648756,2031,"BAN003",0,0,{"$f":"F12230*Assumptions!$E$24","v":0},55042.552783950901,352.24317620339798,1003.00067964931,2341.5764364613601,55042.552783950901,3696.820292314068]
[null,20648756,2040,"BAN003",0,0,{"$f":"F12239*Assumptions!$E$24","v":0},55042.552783950901,352.24317620339798,1003.00067964931,2341.5764364613601,55042.552783950901,3696.820292314068]
[null,20649027,2025,"CLC003",0,0,{"$f":"F12248*Assumptions!$E$24","v":0},1273.5661198944699,1.2240639984998201,20.8688060162333,4857.8178993770498,1273.5661198944699,4879.9107693917831]
[null,20649027,2037,"CLC003",0,0,{"$f":"F12260*Assumptions!$E$24","v":0},6927.5095509600596,4.6959965899450804,45.513276541761797,4857.8178993770498,6927.5095509600596,4908.0271725087568]
[null,20649027,2044,"CLC003",0,0,{"$f":"F12267*Assumptions!$E$24","v":0},6927.5095509600596,4.6959965899450804,45.513276541761797,4857.8178993770498,6927.5095509600596,4908.0271725087568]
[null,20649789,2029,"NHL015",0,0,{"$f":"F12276*Assumptions!$E$24","v":0},0,0,0,11389.752815481001,0,11389.752815481001]
[null,20649789,2030,"NHL015",0,0,{"$f":"F12277*Assumptions!$E$24","v":0},0,0,0,11389.752815481001,0,11389.752815481001]
[null,20649789,2039,"NHL015",0,0,{"$f":"F12286*Assumptions!$E$24","v":0},0,0,0,11389.752815481001,0,11389.752815481001]
[null,20651907,2024,"MNA014",0,0,{"$f":"F12295*Assumptions!$E$24","v":0},0,0,0,2157.5050423908201,0,2157.5050423908201]
[null,20651907,2033,"MNA014",0,0,{"$f":"F12304*Assumptions!$E$24","v":0},0,0,0,2157.5050423908201,0,2157.5050423908201]
[null,20651907,2039,"MNA014",0,0,{"$f":"F12310*Assumptions!$E$24","v":0},0,0,0,2157.5050423908201,0,2157.5050423908201]
[null,20653160,2028,"WND013",0,0,{"$f":"F12323*Assumptions!$E$24","v":0},676.42802631694599,3.61576174256433,7.9002194686945098,1654.51357832863,676.42802631694599,1666.0295595398889]
[null,20653160,2037,"WND013",0,0,{"$f":"F12332*Assumptions!$E$24","v":0},676.42802631694599,3.61576174256433,7.9002194686945098,1654.51357832863,676.42802631694599,1666.0295595398889]
[null,20653160,2046,"WND013",0,0,{"$f":"F12341*Assumptions!$E$24","v":0},676.42802631694599,3.61576174256433,7.9002194686945098,1654.51357832863,676.42802631694599,1666.0295595398889]
[null,20654511,2023,"BMH003",46.317567204779003,2139.1314867277301,{"$f":"F12342*Assumptions!$E$24","v":2139.1314867277301},2286.1377822669101,1.54230728832828,9.3155825124040401,3288.5967322216902,2332.4553494716893,5438.5861087501526]
[null,20654511,2032,"BMH003",0.119297515640694,5.5096389425451902,{"$f":"F12351*Assumptions!$E$24","v":5.5096389425451902},3776.3499136055402,22.726190691188599,51.558550515949101,3288.5967322216902,3776.4692111211807,3368.3911123713733]
[null,20654511,2041,"BMH003",0.119297515640694,5.5096389425451902,{"$f":"F12360*Assumptions!$E$24","v":5.5096389425451902},3776.3499136055402,22.726190691188599,51.558550515949101,3288.5967322216902,{"$f":"H12360+E12360","v":3776.4692111211807},{"$f":"J12360+I12360+G12360+K12360","v":3368.3911123713733}]
[null,20655277,2030,"BAN003",7.3957523591171599,330.98452410837899,{"$f":"F12373*Assumptions!$E$24","v":330.98452410837899},6213.4021023227297,37.097921033133701,113.000062240546,2699.9833131945102,6220.7978546818467,3181.065820576569]
[null,20655277,2036,"BAN003",7.3957523591171599,330.98452410837899,{"$f":"F12379*Assumptions!$E$24","v":330.98452410837899},6213.4021023227297,37.097921033133701,113.000062240546,2699.9833131945102,6220.7978546818467,3181.065820576569]
[null,20655277,2045,"BAN003",7.3957523591171599,330.98452410837899,{"$f":"F12388*Assumptions!$E$24","v":330.98452410837899},6213.4021023227297,37.097921033133701,113.000062240546,2699.9833131945102,6220.7978546818467,3181.065820576569]
[null,20655340,2030,"WND012",0,0,{"$f":"F12397*Assumptions!$E$24","v":0},0,0,0,4354.9191700684396,0,4354.9191700684396]
[null,20655340,2039,"WND012",0,0,{"$f":"F12406*Assumptions!$E$24","v":0},0,0,0,4354.9191700684396,0,4354.9191700684396]
[null,20655340,2040,"WND012",0,0,{"$f":"F12407*Assumptions!$E$24","v":0},0,0,0,4354.9191700684396,0,4354.9191700684396]
[null,20656531,2025,"BET004",17.439090955342301,639.68767707890697,{"$f":"F12416*Assumptions!$E$24","v":639.68767707890697},14000.1038768211,153.396714246649,458.142354274811,6321.5860179225101,14017.542967776442,7572.8127635228775]
[null,20656531,2034,"BET004",17.439090955342301,639.68767707890697,{"$f":"F12425*Assumptions!$E$24","v":639.68767707890697},14000.1038768211,153.396714246649,458.142354274811,6321.5860179225101,14017.542967776442,7572.8127635228775]
[null,20656549,2023,"BET004",271.30186401506199,10950.590809306201,{"$f":"F12438*Assumptions!$E$24","v":10950.590809306201},10920.888362392399,186.124154098443,324.71252111874202,4742.0443606447598,11192.190226407462,16203.471845168144]
[null,20656549,2029,"BET004",0.32011550563015401,11.742237294241599,{"$f":"F12444*Assumptions!$E$24","v":11.742237294241599},2215.5137362517798,22.150521390832701,69.024429879680895,4742.0443606447598,2215.8338517574098,4844.9615492095154]
[null,20656549,2038,"BET004",0.32011550563015401,11.742237294241599,{"$f":"F12453*Assumptions!$E$24","v":11.742237294241599},2215.5137362517798,22.150521390832701,69.024429879680895,4742.0443606447598,2215.8338517574098,4844.9615492095154]
[null,20662060,2023,"STN021",921.72862567564005,28513.1271782154,{"$f":"F12462*Assumptions!$E$24","v":28513.1271782154},0,0,0,3004.6494479207499,921.72862567564005,31517.77662613615]
[null,20662060,2032,"STN021",5208.1568894741604,161111.23775159099,{"$f":"F12471*Assumptions!$E$24","v":161111.23775159099},0,0,0,3004.6494479207499,5208.1568894741604,164115.88719951175]
[null,20662060,2033,"STN021",5592.2208359541,172992.027656019,{"$f":"F12472*Assumptions!$E$24","v":172992.027656019},0,0,0,3004.6494479207499,5592.2208359541,175996.67710393976]
[null,20662060,2042,"STN021",5684.1999740706897,175837.34762309599,{"$f":"F12481*Assumptions!$E$24","v":175837.34762309599},0,0,0,3004.6494479207499,5684.1999740706897,178841.99707101675]
[null,20662562,2029,"PLD001",9.3648451381369305E-2,3.3795983605530999,{"$f":"F12492*Assumptions!$E$24","v":3.3795983605530999},0,0,0,439.99203934861998,9.3648451381369305E-2,443.37163770917306]
[null,20662562,2037,"PLD001",0,0,{"$f":"F12500*Assumptions!$E$24","v":0},6.6138245663165698,0,4.9930841552338497E-4,439.99203934861998,6.6138245663165698,439.99253865703548]
[null,20662562,2046,"PLD001",0,0,{"$f":"F12509*Assumptions!$E$24","v":0},6.6138245663165698,0,4.9930841552338497E-4,439.99203934861998,6.6138245663165698,439.99253865703548]
[null,20663112,2031,"NHL031",0,0,{"$f":"F12518*Assumptions!$E$24","v":0},3638.7283537738499,70.099328767063,86.518648327678903,6542.6091355646404,3638.7283537738499,6699.2271126593823]
[null,20663112,2040,"NHL031",0,0,{"$f":"F12527*Assumptions!$E$24","v":0},3651.3825170800301,76.128807033981701,112.788622709254,6542.6091355646404,3651.3825170800301,6731.5265653078759]
[null,20663582,2025,"SHL002",0,0,{"$f":"F12536*Assumptions!$E$24","v":0},0,0,0,636.94930617325394,0,636.94930617325394]
[null,20663582,2026,"SHL002",0,0,{"$f":"F12537*Assumptions!$E$24","v":0},0,0,0,636.94930617325394,0,636.94930617325394]
[null,20663582,2035,"SHL002",0,0,{"$f":"F12546*Assumptions!$E$24","v":0},0,0,0,636.94930617325394,0,636.94930617325394]
[null,20663582,2045,"SHL002",0,0,{"$f":"F12556*Assumptions!$E$24","v":0},0,0,0,636.94930617325394,0,636.94930617325394]
[null,20668396,2030,"WBL012",3.5881788479500097E-2,1.25692091757508,{"$f":"F12565*Assumptions!$E$24","v":1.25692091757508},0,0,0,495.22016687305199,3.5881788479500097E-2,496.47708779062708]
[null,20668396,2039,"WBL012",3.5881788479500097E-2,1.25692091757508,{"$f":"F12574*Assumptions!$E$24","v":1.25692091757508},0,0,0,495.22016687305199,3.5881788479500097E-2,496.47708779062708]
[null,20669568,2024,"CLC006",178.27357468309401,6284.5852730626202,{"$f":"F12583*Assumptions!$E$24","v":6284.5852730626202},0,0,0,4207.9210042825498,178.27357468309401,10492.50627734517]
[null,20669568,2033,"CLC006",171.447181183753,6043.9379862712103,{"$f":"F12592*Assumptions!$E$24","v":6043.9379862712103},0,0,0,4207.9210042825498,171.447181183753,10251.858990553759]
[null,20669568,2042,"CLC006",171.447181183753,6043.9379862712103,{"$f":"F12601*Assumptions!$E$24","v":6043.9379862712103},0,0,0,4207.9210042825498,171.447181183753,10251.858990553759]
[null,20669568,2043,"CLC006",171.447181183753,6043.9379862712103,{"$f":"F12602*Assumptions!$E$24","v":6043.9379862712103},0,0,0,4207.9210042825498,171.447181183753,10251.858990553759]
[null,20683854,2028,"KGT003",0,0,{"$f":"F12611*Assumptions!$E$24","v":0},112.297876798435,1.6646683879259001,3.9276380773873001,1052.02466628462,112.297876798435,1057.6169727499332]
[null,20683854,2038,"KGT003",0,0,{"$f":"F12621*Assumptions!$E$24","v":0},74.5604387817271,4.86006060996709,3.5261219107171198,1052.02466628462,74.5604387817271,1060.4108488053043]
[null,20692956,2023,"WMN014",56.264629212107103,1729.9953211567099,{"$f":"F12630*Assumptions!$E$24","v":1729.9953211567099},0,0,0,453.49186632125998,56.264629212107103,2183.4871874779701]
[null,20692956,2032,"WMN014",0,0,{"$f":"F12639*Assumptions!$E$24","v":0},0,0,0,453.49186632125998,0,453.49186632125998]
[null,20692956,2041,"WMN014",0,0,{"$f":"F12648*Assumptions!$E$24","v":0},0,0,0,453.49186632125998,0,453.49186632125998]
[null,20697075,2026,"TRG013",0,0,{"$f":"F12657*Assumptions!$E$24","v":0},0,0,0,1726.4942215886599,0,1726.4942215886599]
[null,20697075,2035,"TRG013",0,0,{"$f":"F12666*Assumptions!$E$24","v":0},0,0,0,1726.4942215886599,0,1726.4942215886599]
[null,20697075,2039,"TRG013",0,0,{"$f":"F12670*Assumptions!$E$24","v":0},0,0,0,1726.4942215886599,0,1726.4942215886599]
[null,20697075,2046,"TRG013",0,0,{"$f":"F12677*Assumptions!$E$24","v":0},0,0,0,1726.4942215886599,0,1726.4942215886599]
[null,20697522,2031,"ART033",34.217909148730698,1184.8954000461199,{"$f":"F12686*Assumptions!$E$24","v":1184.8954000461199},1527.64446544833,8.8605319882740705,28.016570335622198,4674.43631329238,1561.8623745970608,5896.2088156623959]
[null,20697522,2040,"ART033",34.217909148730698,1184.8954000461199,{"$f":"F12695*Assumptions!$E$24","v":1184.8954000461199},1527.64446544833,8.8605319882740705,28.016570335622198,4674.43631329238,1561.8623745970608,5896.2088156623959]
[null,20705668,2025,"BMH003",0,0,{"$f":"F12704*Assumptions!$E$24","v":0},0,0,0,2852.6240793664601,0,2852.6240793664601]
[null,20705668,2034,"BMH003",1587.2097048688399,73303.726007752499,{"$f":"F12713*Assumptions!$E$24","v":73303.726007752499},241.17936490669001,6.5581452759275904E-2,0.43184514196588403,2852.6240793664601,1828.3890697755301,76156.847513713685]
[null,20705668,2043,"BMH003",1587.2097048688399,73303.726007752499,{"$f":"F12722*Assumptions!$E$24","v":73303.726007752499},241.17936490669001,6.5581452759275904E-2,0.43184514196588403,2852.6240793664601,1828.3890697755301,76156.847513713685]
[null,20705668,2045,"BMH003",1587.2097048688399,73303.726007752499,{"$f":"F12724*Assumptions!$E$24","v":73303.726007752499},241.17936490669001,6.5581452759275904E-2,0.43184514196588403,2852.6240793664601,1828.3890697755301,76156.847513713685]
[null,40374941,2030,"NHL031",0,0,{"$f":"F12733*Assumptions!$E$24","v":0},0,0,0,3694.2916092844698,0,3694.2916092844698]
[null,40374941,2039,"NHL031",0,0,{"$f":"F12742*Assumptions!$E$24","v":0},0,0,0,3694.2916092844698,0,3694.2916092844698]
[null,40400939,2024,"NHL015",69.422838621330698,1994.1353664721,{"$f":"F12751*Assumptions!$E$24","v":1994.1353664721},1246.9887693432199,16.690751978132401,31.951383688504901,20744.071900759402,1316.4116079645505,22786.84940289814]
[null,40400939,2033,"NHL015",69.422838621330698,1994.1353664721,{"$f":"F12760*Assumptions!$E$24","v":1994.1353664721},3487.6401311623599,28.8364341218197,154.32175838151801,20744.071900759402,3557.0629697836907,22921.36545973484]
[null,40400939,2042,"NHL015",25.291457034990898,726.48410731491799,{"$f":"F12769*Assumptions!$E$24","v":726.48410731491799},5062.8288038041801,137.149314340009,228.00034971335199,20744.071900759402,5088.1202608391714,21835.705672127682]
[null,40718887,2027,"BET004",0,0,{"$f":"F12778*Assumptions!$E$24","v":0},35874.132228554998,443.08609538731002,1125.00277942312,3002.1346182549801,35874.132228554998,4570.2234930654104]
[null,40718887,2036,"BET004",0,0,{"$f":"F12787*Assumptions!$E$24","v":0},35874.132228554998,443.08609538731002,1125.00277942312,3002.1346182549801,35874.132228554998,4570.2234930654104]
[null,40718887,2038,"BET004",0,0,{"$f":"F12789*Assumptions!$E$24","v":0},35874.132228554998,443.08609538731002,1125.00277942312,3002.1346182549801,35874.132228554998,4570.2234930654104]
[null,40896748,2023,"CTN003",0.59458395108302298,21.700366904523801,{"$f":"F12798*Assumptions!$E$24","v":21.700366904523801},3538.7090915367398,3.0699093452825101,13.218424854122199,20834.2851646083,3539.3036754878231,20872.273865712228]
[null,40896748,2032,"CTN003",0,0,{"$f":"F12807*Assumptions!$E$24","v":0},1151.0095160584301,2.8787599621091502,9.2540621607099105,20834.2851646083,1151.0095160584301,20846.417986731118]
[null,40896748,2041,"CTN003",0,0,{"$f":"F12816*Assumptions!$E$24","v":0},1151.0095160584301,2.8787599621091502,9.2540621607099105,20834.2851646083,1151.0095160584301,20846.417986731118]
[null,41093522,2026,"OYN003",0,0,{"$f":"F12825*Assumptions!$E$24","v":0},0,0,0,7592.7325012020701,0,7592.7325012020701]
[null,41093522,2035,"OYN003",0,0,{"$f":"F12834*Assumptions!$E$24","v":0},0,0,0,7592.7325012020701,0,7592.7325012020701]
[null,41093522,2044,"OYN003",0,0,{"$f":"F12843*Assumptions!$E$24","v":0},0,0,0,7592.7325012020701,0,7592.7325012020701]
[null,41475395,2029,"BMH003",0.49016908650687002,22.637979281848601,{"$f":"F12852*Assumptions!$E$24","v":22.637979281848601},542.68371030167395,9.3552728920838296E-2,1.5984526172417499,1586.17313031406,543.17387938818081,1610.5031149420713]
[null,41475395,2039,"BMH003",207.64346974119201,9589.8103234349492,{"$f":"F12862*Assumptions!$E$24","v":9589.8103234349492},2752.0298352662398,1.0466127909838201,5.2531006410747896,1586.17313031406,2959.6733050074317,11182.283167181069]
[null,41475395,2040,"BMH003",207.64346974119201,9589.8103234349492,{"$f":"F12863*Assumptions!$E$24","v":9589.8103234349492},2752.0298352662398,1.0466127909838201,5.2531006410747896,1586.17313031406,2959.6733050074317,11182.283167181069]
[null,41527585,2025,"NHL015",0,0,{"$f":"F12872*Assumptions!$E$24","v":0},0,0,0,2284.71884751791,{"$f":"H12872+E12872","v":0},{"$f":"J12872+I12872+G12872+K12872","v":2284.71884751791}]
[null,41527585,2034,"NHL015",0,0,{"$f":"F12881*Assumptions!$E$24","v":0},0,0,0,2284.71884751791,0,2284.71884751791]
[null,41527585,2043,"NHL015",0,0,{"$f":"F12890*Assumptions!$E$24","v":0},0,0,0,2284.71884751791,0,2284.71884751791]
[null,42160628,2028,"STL007",4641.5044724147201,164316.94089526901,{"$f":"F12899*Assumptions!$E$24","v":164316.94089526901},13674.7152139261,50.542062125010901,129.56033758878701,7503.5511128252201,18316.219686340821,172000.59440780804]
[null,42160628,2040,"STL007",440.98150932958202,15611.475338451601,{"$f":"F12911*Assumptions!$E$24","v":15611.475338451601},95960.4346084016,1087.0236088716899,2091.2723519803599,7503.5511128252201,96401.416117731176,26293.322412128873]
[null,42244921,2023,"COB011",16848.897558319401,803224.65101262694,{"$f":"F12918*Assumptions!$E$24","v":803224.65101262694},0.15906345756812501,1.37746202456181E-2,6.4924756505778001E-3,266.92133850499602,16849.05662177697,803491.59261822782]
[null,42244921,2032,"COB011",19.473965888738899,660.69145104977997,{"$f":"F12927*Assumptions!$E$24","v":660.69145104977997},431.63605646159601,9.1468299075885202,11.7457985142781,266.92133850499602,451.11002235033493,948.50541797664266]
[null,42244921,2033,"COB011",21.815834599670399,740.14381558781804,{"$f":"F12928*Assumptions!$E$24","v":740.14381558781804},406.31056791183698,12.389678993670699,13.0222832494211,266.92133850499602,428.12640251150737,1032.477116335906]
[null,42244921,2042,"COB011",18.820755876620101,638.53005499862502,{"$f":"F12937*Assumptions!$E$24","v":638.53005499862502},427.23344786677001,17.026448974662799,13.669614187174,266.92133850499602,446.05420374339013,936.14745666545787]
[null,42330703,2027,"STN024",49.870609761101797,1542.71767086665,{"$f":"F12946*Assumptions!$E$24","v":1542.71767086665},0,0,0,3223.0806209706702,49.870609761101797,4765.79829183732]
[null,42330703,2036,"STN024",113.853590019698,3521.9931349625399,{"$f":"F12955*Assumptions!$E$24","v":3521.9931349625399},0,0,0,3223.0806209706702,113.853590019698,6745.0737559332101]
[null,42330703,2046,"STN024",113.853590019698,3521.9931349625399,{"$f":"F12965*Assumptions!$E$24","v":3521.9931349625399},0,0,0,3223.0806209706702,113.853590019698,6745.0737559332101]
[null,42433190,2031,"BMH003",5638.3034798173303,260399.525132212,{"$f":"F12974*Assumptions!$E$24","v":260399.525132212},334.05603628610999,0,0.43322964221003302,1258.1432025778499,5972.35951610344,261658.10156443209]
[null,42433190,2040,"BMH003",5638.3034798173303,260399.525132212,{"$f":"F12983*Assumptions!$E$24","v":260399.525132212},334.05603628610999,0,0.43322964221003302,1258.1432025778499,5972.35951610344,261658.10156443209]
[null,42784766,2025,"BAN003",9536.0465563046891,426769.81029832998,{"$f":"F12992*Assumptions!$E$24","v":426769.81029832998},38.588349598075297,7.3107222982576797E-2,0.23836131077366701,962.43085502043596,9574.6349059027652,427732.55262188416]
[null,42784766,2026,"BAN003",9536.0465563046891,426769.81029832998,{"$f":"F12993*Assumptions!$E$24","v":426769.81029832998},38.588349598075297,7.3107222982576797E-2,0.23836131077366701,962.43085502043596,9574.6349059027652,427732.55262188416]
[null,42784766,2035,"BAN003",9536.0465563046891,426769.81029832998,{"$f":"F13002*Assumptions!$E$24","v":426769.81029832998},38.588349598075297,7.3107222982576797E-2,0.23836131077366701,962.43085502043596,9574.6349059027652,427732.55262188416]
[null,42784766,2044,"BAN003",9536.0465563046891,426769.81029832998,{"$f":"F13011*Assumptions!$E$24","v":426769.81029832998},38.588349598075297,7.3107222982576797E-2,0.23836131077366701,962.43085502043596,9574.6349059027652,427732.55262188416]
[null,42784818,2029,"BAN003",39578.575205533903,1771272.9203462801,{"$f":"F13020*Assumptions!$E$24","v":1771272.9203462801},67.659118876957805,1.5968622662155599E-2,0.39740346219224698,713.26424268011101,39646.234324410863,1771986.5979610451]
[null,42784818,2039,"BAN003",39578.575205533903,1771272.9203462801,{"$f":"F13030*Assumptions!$E$24","v":1771272.9203462801},67.659118876957805,1.5968622662155599E-2,0.39740346219224698,713.26424268011101,39646.234324410863,1771986.5979610451]
[null,42922160,2024,"HSM006",0,0,{"$f":"F13039*Assumptions!$E$24","v":0},0,0,0,5144.9731520381902,0,5144.9731520381902]
[null,42922160,2033,"HSM006",0,0,{"$f":"F13048*Assumptions!$E$24","v":0},0,0,0,5144.9731520381902,0,5144.9731520381902]
[null,42922160,2042,"HSM006",0,0,{"$f":"F13057*Assumptions!$E$24","v":0},0,0,0,5144.9731520381902,0,5144.9731520381902]
[null,42922160,2043,"HSM006",0,0,{"$f":"F13058*Assumptions!$E$24","v":0},0,0,0,5144.9731520381902,0,5144.9731520381902]
[null,43606479,2028,"WND023",0,0,{"$f":"F13067*Assumptions!$E$24","v":0},7278.2728659632403,30.006833038231498,55.251955573968203,4035.5180675644401,7278.2728659632403,4120.7768561766397]
[null,43606479,2037,"WND023",5.4135698154092999,188.695954121238,{"$f":"F13076*Assumptions!$E$24","v":188.695954121238},9444.6069709343501,25.203685792968798,120.608645237788,4035.5180675644401,9450.0205407497597,4370.0263527164352]
[null,43606479,2045,"WND023",5.4135698154092999,188.695954121238,{"$f":"F13084*Assumptions!$E$24","v":188.695954121238},9444.6069709343501,25.203685792968798,120.608645237788,4035.5180675644401,9450.0205407497597,4370.0263527164352]
[null,44211635,2032,"NHL031",0,0,{"$f":"F13095*Assumptions!$E$24","v":0},8836.42339037286,98.376022228512298,153.432427056759,11114.3255579426,8836.42339037286,11366.134007227873]
[null,44211635,2041,"NHL031",0,0,{"$f":"F13104*Assumptions!$E$24","v":0},8836.42339037286,98.376022228512298,153.432427056759,11114.3255579426,8836.42339037286,11366.134007227873]
[null,44508139,2026,"CTN001",5.3503050236943901,155.469531318988,{"$f":"F13113*Assumptions!$E$24","v":155.469531318988},0,0,0,2433.5799388370801,5.3503050236943901,2589.0494701560683]
[null,44508139,2035,"CTN001",5.3503050236943901,155.469531318988,{"$f":"F13122*Assumptions!$E$24","v":155.469531318988},0,0,0,2433.5799388370801,5.3503050236943901,2589.0494701560683]
[null,44508139,2036,"CTN001",5.3503050236943901,155.469531318988,{"$f":"F13123*Assumptions!$E$24","v":155.469531318988},0,0,0,2433.5799388370801,5.3503050236943901,2589.0494701560683]
[null,44508139,2045,"CTN001",5.3503050236943901,155.469531318988,{"$f":"F13132*Assumptions!$E$24","v":155.469531318988},0,0,0,2433.5799388370801,5.3503050236943901,2589.0494701560683]
[null,44600975,2032,"HYT011",0,0,{"$f":"F13143*Assumptions!$E$24","v":0},4.3928321695946497,0,6.5684441828900902E-2,913.35909176845598,4.3928321695946497,913.4247762102849]
[null,44600975,2040,"HYT011",0,0,{"$f":"F13151*Assumptions!$E$24","v":0},2.03690644228285,3.8592628048158E-3,4.3874359805559301E-2,913.35909176845598,2.03690644228285,913.40682539106638]
[null,44612213,2025,"ART031",0,0,{"$f":"F13160*Assumptions!$E$24","v":0},3962.91081982472,53.424263185487902,78.6145625876201,444.62773884022999,3962.91081982472,576.66656461333798]
[null,44612213,2034,"ART031",0,0,{"$f":"F13169*Assumptions!$E$24","v":0},3962.91081982472,53.424263185487902,78.6145625876201,444.62773884022999,3962.91081982472,576.66656461333798]
[null,44612213,2043,"ART031",0,0,{"$f":"F13178*Assumptions!$E$24","v":0},3962.91081982472,53.424263185487902,78.6145625876201,444.62773884022999,3962.91081982472,576.66656461333798]
[null,44705079,2028,"HSM004",9.5057150815379892,346.92746849878699,{"$f":"F13187*Assumptions!$E$24","v":346.92746849878699},16963.896047448601,38.951852514045797,71.049983660268097,10007.8084525827,16973.401762530139,10464.7377572558]
[null,44705079,2029,"HSM004",30.9585815783756,1129.8868357793499,{"$f":"F13188*Assumptions!$E$24","v":1129.8868357793499},38659.427934330699,113.216692697813,194.069272251239,10007.8084525827,38690.386515909071,11444.981253311102]
[null,44705079,2038,"HSM004",30.9585815783756,1129.8868357793499,{"$f":"F13197*Assumptions!$E$24","v":1129.8868357793499},38659.427934330699,113.216692697813,194.069272251239,10007.8084525827,38690.386515909071,11444.981253311102]
[null,44712203,2025,"KYM003",0,0,{"$f":"F13208*Assumptions!$E$24","v":0},0,0,0,2489.0843332507702,0,2489.0843332507702]
[null,44712203,2033,"KYM003",0,0,{"$f":"F13216*Assumptions!$E$24","v":0},2.9038442748667701,3.6268769430296798E-2,2.81566391096859E-2,2489.0843332507702,2.9038442748667701,2489.1487586593103]
[null,44712203,2042,"KYM003",0,0,{"$f":"F13225*Assumptions!$E$24","v":0},104.38907370074099,0.105643699293948,2.2599014510975701,2489.0843332507702,104.38907370074099,2491.4498784011616]
[null,46707751,2027,"HSM004",6705.5180008642501,244729.44592365,{"$f":"F13234*Assumptions!$E$24","v":244729.44592365},1082.6884101000001,2.2207932963617298,5.9261343697059798,5213.4447296177004,7788.2064109642506,249951.03758093377]
[null,46707751,2036,"HSM004",6263.8538553826202,228610.15109897999,{"$f":"F13243*Assumptions!$E$24","v":228610.15109897999},8566.8292481340395,7.5220074666273602,23.508543820097302,5213.4447296177004,14830.68310351666,233854.62637988443]
[null,46707751,2045,"HSM004",6263.8538553826202,228610.15109897999,{"$f":"F13252*Assumptions!$E$24","v":228610.15109897999},8566.8292481340395,7.5220074666273602,23.508543820097302,5213.4447296177004,14830.68310351666,233854.62637988443]
[null,46707751,2046,"HSM004",6263.8538553826202,228610.15109897999,{"$f":"F13253*Assumptions!$E$24","v":228610.15109897999},8566.8292481340395,7.5220074666273602,23.508543820097302,5213.4447296177004,14830.68310351666,233854.62637988443]
[null,47502161,2031,"MRO007",0,0,{"$f":"F13262*Assumptions!$E$24","v":0},8938.5675111512392,33.237193308822697,79.203433208646004,4022.9720872764701,8938.5675111512392,4135.4127137939386]
[null,47502161,2041,"MRO007",0,0,{"$f":"F13272*Assumptions!$E$24","v":0},8938.5675111512392,33.237193308822697,79.203433208646004,4022.9720872764701,8938.5675111512392,4135.4127137939386]
[null,48100058,2026,"CTN001",0,0,{"$f":"F13281*Assumptions!$E$24","v":0},6328.8734014593401,40.9530081537496,186.014667288113,13893.254044900699,6328.8734014593401,14120.221720342563]
[null,48100058,2035,"CTN001",0,0,{"$f":"F13290*Assumptions!$E$24","v":0},6328.8734014593401,40.9530081537496,186.014667288113,13893.254044900699,6328.8734014593401,14120.221720342563]
[null,48100058,2044,"CTN001",0,0,{"$f":"F13299*Assumptions!$E$24","v":0},6328.8734014593401,40.9530081537496,186.014667288113,13893.254044900699,6328.8734014593401,14120.221720342563]
[null,48101105,2029,"HSM006",5670.4729088992199,206953.68992240701,{"$f":"F13308*Assumptions!$E$24","v":206953.68992240701},0,0,0,19408.337436797301,5670.4729088992199,226362.02735920431]
[null,48101105,2038,"HSM006",5670.4729088992199,206953.68992240701,{"$f":"F13317*Assumptions!$E$24","v":206953.68992240701},0,0,0,19408.337436797301,5670.4729088992199,226362.02735920431]
[null,48101105,2046,"HSM006",5670.4729088992199,206953.68992240701,{"$f":"F13325*Assumptions!$E$24","v":206953.68992240701},0,0,0,19408.337436797301,5670.4729088992199,226362.02735920431]
[null,52509148,2025,"NHL015",0,0,{"$f":"F13328*Assumptions!$E$24","v":0},0,0,0,16940.346745125498,0,16940.346745125498]
[null,52509148,2034,"NHL015",0,0,{"$f":"F13337*Assumptions!$E$24","v":0},0,0,0,16940.346745125498,0,16940.346745125498]
[null,52509148,2043,"NHL015",0,0,{"$f":"F13346*Assumptions!$E$24","v":0},0,0,0,16940.346745125498,0,16940.346745125498]
[null,52804885,2028,"TRG024",0,0,{"$f":"F13355*Assumptions!$E$24","v":0},259.59871073357999,3.12481880398034,5.0869367307215398,447.20518408920498,259.59871073357999,455.41693962390684]
[null,52804885,2037,"TRG024",0,0,{"$f":"F13364*Assumptions!$E$24","v":0},729.84195196133601,13.901893747677599,20.049132675067401,447.20518408920498,729.84195196133601,481.15621051195001]
[null,52804885,2046,"TRG024",0,0,{"$f":"F13373*Assumptions!$E$24","v":0},729.84195196133601,13.901893747677599,20.049132675067401,447.20518408920498,729.84195196133601,481.15621051195001]
[null,54405804,2031,"HYT011",0,0,{"$f":"F13382*Assumptions!$E$24","v":0},0,0,0,448.37925516091298,0,448.37925516091298]
[null,54405804,2039,"HYT011",0,0,{"$f":"F13390*Assumptions!$E$24","v":0},0,0,0,448.37925516091298,0,448.37925516091298]
[null,54405804,2042,"HYT011",0,0,{"$f":"F13393*Assumptions!$E$24","v":0},0,0,0,448.37925516091298,0,448.37925516091298]
[null,54406525,2027,"HYT011",0,0,{"$f":"F13402*Assumptions!$E$24","v":0},0,0,0,277.09596271247699,0,277.09596271247699]
[null,54406525,2036,"HYT011",0,0,{"$f":"F13411*Assumptions!$E$24","v":0},0,0,0,277.09596271247699,0,277.09596271247699]
[null,54406525,2045,"HYT011",0,0,{"$f":"F13420*Assumptions!$E$24","v":0},0,0,0,277.09596271247699,0,277.09596271247699]
[null,54420337,2030,"MNA014",0,0,{"$f":"F13429*Assumptions!$E$24","v":0},0,0,0,726.03810250980905,0,726.03810250980905]
[null,54420337,2039,"MNA014",0,0,{"$f":"F13438*Assumptions!$E$24","v":0},0,0,0,726.03810250980905,0,726.03810250980905]
[null,54420337,2045,"MNA014",0,0,{"$f":"F13444*Assumptions!$E$24","v":0},0,0,0,726.03810250980905,0,726.03810250980905]
[null,55505387,2026,"WND013",0.141762262549045,4.8339453530051202,{"$f":"F13449*Assumptions!$E$24","v":4.8339453530051202},6386.5598068682903,37.428224763237701,95.709664223273904,5456.9409515942698,6386.7015691308397,5594.9127859337868]
[null,55505387,2035,"WND013",0.141762262549045,4.8339453530051202,{"$f":"F13458*Assumptions!$E$24","v":4.8339453530051202},6386.5598068682903,37.428224763237701,95.709664223273904,5456.9409515942698,6386.7015691308397,5594.9127859337868]
[null,55505387,2044,"WND013",0.141762262549045,4.8339453530051202,{"$f":"F13467*Assumptions!$E$24","v":4.8339453530051202},6386.5598068682903,37.428224763237701,95.709664223273904,5456.9409515942698,6386.7015691308397,5594.9127859337868]
[null,63340261,2029,"CLC003",0,0,{"$f":"F13476*Assumptions!$E$24","v":0},122.931078798998,0.58238727939217205,2.3702548442764799,2335.2770249331702,122.931078798998,2338.2296670568389]
[null,63340261,2038,"CLC003",0,0,{"$f":"F13485*Assumptions!$E$24","v":0},187.68214808936801,1.6173585875454,4.1601748942141104,2335.2770249331702,187.68214808936801,2341.0545584149295]
[null,64227317,2023,"STL007",0,0,{"$f":"F13494*Assumptions!$E$24","v":0},0,0,0,1730.7957526653099,0,1730.7957526653099]
[null,64227317,2032,"STL007",0,0,{"$f":"F13503*Assumptions!$E$24","v":0},0,0,0,1730.7957526653099,0,1730.7957526653099]
[null,64227317,2042,"STL007",0,0,{"$f":"F13513*Assumptions!$E$24","v":0},0,0,0,1730.7957526653099,0,1730.7957526653099]
[null,64227317,2043,"STL007",0,0,{"$f":"F13514*Assumptions!$E$24","v":0},0,0,0,1730.7957526653099,0,1730.7957526653099]
[null,72516285,2028,"EHK024",0,0,{"$f":"F13523*Assumptions!$E$24","v":0},239.115547995523,2.1455700308694698,12.186908052267899,615.42466115768002,239.115547995523,629.75713924081742]
[null,72516285,2037,"EHK024",0,0,{"$f":"F13532*Assumptions!$E$24","v":0},239.115547995523,2.1455700308694698,12.186908052267899,615.42466115768002,239.115547995523,629.75713924081742]
[null,72516285,2046,"EHK024",0,0,{"$f":"F13541*Assumptions!$E$24","v":0},239.115547995523,2.1455700308694698,12.186908052267899,615.42466115768002,239.115547995523,629.75713924081742]
[null,72848118,2031,"NHL015",0,0,{"$f":"F13550*Assumptions!$E$24","v":0},0,0,0,6868.6581567028497,0,6868.6581567028497]
[null,72848118,2040,"NHL015",0,0,{"$f":"F13559*Assumptions!$E$24","v":0},0,0,0,6868.6581567028497,0,6868.6581567028497]
[null,72859584,2025,"KRT013",0,0,{"$f":"F13568*Assumptions!$E$24","v":0},260.39997015647498,1.87618142488243,6.2987940781124303,403.77844816369799,260.39997015647498,411.95342366669286]
[null,72859584,2035,"KRT013",0,0,{"$f":"F13578*Assumptions!$E$24","v":0},71.877819529876007,0.65570719934325505,2.7545174113666802,403.77844816369799,71.877819529876007,407.18867277440791]
[null,72859584,2036,"KRT013",0,0,{"$f":"F13579*Assumptions!$E$24","v":0},71.877819529876007,0.65570719934325505,2.7545174113666802,403.77844816369799,71.877819529876007,407.18867277440791]
[null,72859584,2045,"KRT013",0,0,{"$f":"F13588*Assumptions!$E$24","v":0},71.877819529876007,0.65570719934325505,2.7545174113666802,403.77844816369799,71.877819529876007,407.18867277440791]
[null,73764748,2030,"HSM003",13.396192854285401,482.61517594634199,{"$f":"F13597*Assumptions!$E$24","v":482.61517594634199},1906.1725421680901,18.911498467082101,60.210454910321097,24454.451558565401,1919.5687350223754,25016.188687889146]
[null,73764748,2039,"HSM003",1.0668621611348701,38.936974822496197,{"$f":"F13606*Assumptions!$E$24","v":38.936974822496197},3082.4192538429202,103.92537208659201,137.93104896545699,24454.451558565401,3083.486116004055,24735.244954439946]
[null,74226142,2024,"HSM003",0,0,{"$f":"F13615*Assumptions!$E$24","v":0},755.61603419942799,4.8572520475877798,15.8901106405799,10459.581074873,755.61603419942799,10480.328437561167]
[null,74226142,2031,"HSM003",3.9434315819995098,143.92233768907599,{"$f":"F13622*Assumptions!$E$24","v":143.92233768907599},964.78665349378298,8.1965608127508904,25.975475262773902,10459.581074873,968.73008507578254,10637.675448637601]
[null,74226142,2043,"HSM003",2.7949288266874301,102.005748558589,{"$f":"F13634*Assumptions!$E$24","v":102.005748558589},1404.0496472162799,54.0594559155723,56.086929574014199,10459.581074873,1406.8445760429674,10671.733208921176]
[null,74630068,2028,"HTN032",0,0,{"$f":"F13643*Assumptions!$E$24","v":0},0,0,0,1659.78791760079,0,1659.78791760079]
[null,74630068,2029,"HTN032",0,0,{"$f":"F13644*Assumptions!$E$24","v":0},0,0,0,1659.78791760079,0,1659.78791760079]
[null,74630068,2038,"HTN032",0,0,{"$f":"F13653*Assumptions!$E$24","v":0},0,0,0,1659.78791760079,0,1659.78791760079]
[null,75520723,2023,"HSM003",1084.1996455854801,45566.654067941301,{"$f":"F13662*Assumptions!$E$24","v":45566.654067941301},7945.2800573059603,51.390889393458998,136.89547039459299,29786.646736274899,9029.47970289144,75541.587164004246]
[null,75520723,2032,"HSM003",1228.7526975738299,44845.449198060298,{"$f":"F13671*Assumptions!$E$24","v":44845.449198060298},0,0,0,29786.646736274899,1228.7526975738299,74632.095934335201]
[null,75520723,2037,"HSM003",692.26071010606597,25265.248709664898,{"$f":"F13676*Assumptions!$E$24","v":25265.248709664898},0,0,0,29786.646736274899,692.26071010606597,55051.895445939794]
[null,75521099,2027,"CTN003",0,0,{"$f":"F13690*Assumptions!$E$24","v":0},0,0,0,1868.9238030893,0,1868.9238030893]
[null,75521099,2036,"CTN003",0,0,{"$f":"F13699*Assumptions!$E$24","v":0},0,0,0,1868.9238030893,0,1868.9238030893]
[null,75521099,2045,"CTN003",0,0,{"$f":"F13708*Assumptions!$E$24","v":0},0,0,0,1868.9238030893,0,1868.9238030893]
[null,75521099,2046,"CTN003",0,0,{"$f":"F13709*Assumptions!$E$24","v":0},0,0,0,1868.9238030893,0,1868.9238030893]
[null,75645177,2031,"CMN003",0,0,{"$f":"F13718*Assumptions!$E$24","v":0},3504.4268466707599,3.5543702165498701,12.5768479137712,1953.9889548127801,3504.4268466707599,1970.1201729431011]
[null,75645177,2040,"CMN003",0,0,{"$f":"F13727*Assumptions!$E$24","v":0},3504.4268466707599,3.5543702165498701,12.5768479137712,1953.9889548127801,3504.4268466707599,1970.1201729431011]
[null,76722023,2025,"OYN001",0,0,{"$f":"F13736*Assumptions!$E$24","v":0},0,0,0,8472.5048794703198,0,8472.5048794703198]
[null,76722023,2030,"OYN001",0,0,{"$f":"F13741*Assumptions!$E$24","v":0},0,0,0,8472.5048794703198,0,8472.5048794703198]
[null,76722023,2044,"OYN001",0,0,{"$f":"F13755*Assumptions!$E$24","v":0},0,0,0,8472.5048794703198,0,8472.5048794703198]
[null,76723440,2029,"BGO023",0,0,{"$f":"F13764*Assumptions!$E$24","v":0},0,0,0,7126.09568288836,0,7126.09568288836]
[null,76723440,2038,"BGO023",7.98238285296505,287.73749066596798,{"$f":"F13773*Assumptions!$E$24","v":287.73749066596798},0,0,0,7126.09568288836,7.98238285296505,7413.8331735543279]
[null,76723440,2039,"BGO023",7.98238285296505,287.73749066596798,{"$f":"F13774*Assumptions!$E$24","v":287.73749066596798},0,0,0,7126.09568288836,7.98238285296505,7413.8331735543279]
[null,76743958,2024,"HSM004",282.50896897211697,10310.6521280081,{"$f":"F13783*Assumptions!$E$24","v":10310.6521280081},694.56458174703698,4.1612859199680301,14.8464048156349,2813.6290242667301,977.0735507191539,13143.288843010432]
[null,76743958,2033,"HSM004",34.376554825405002,1254.6316651601001,{"$f":"F13792*Assumptions!$E$24","v":1254.6316651601001},8440.05191090669,12.567986861421801,33.475522686776003,2813.6290242667301,8474.428465732095,4114.3041989750282]
[null,76743958,2041,"HSM004",34.376554825405002,1254.6316651601001,{"$f":"F13800*Assumptions!$E$24","v":1254.6316651601001},8440.05191090669,12.567986861421801,33.475522686776003,2813.6290242667301,8474.428465732095,4114.3041989750282]
[null,77226876,2028,"HSM004",0,0,{"$f":"F13811*Assumptions!$E$24","v":0},353.45119305857799,0.16589749458140199,0.89505676504423404,18758.328186117498,353.45119305857799,18759.389140377123]
[null,77226876,2037,"HSM004",0.111271592713429,4.0610487106723001,{"$f":"F13820*Assumptions!$E$24","v":4.0610487106723001},657.71828596122998,0.140403639338881,1.05022068983161,18758.328186117498,657.82955755394346,18763.57985915734]
[null,77226876,2046,"HSM004",0.111271592713429,4.0610487106723001,{"$f":"F13829*Assumptions!$E$24","v":4.0610487106723001},657.71828596122998,0.140403639338881,1.05022068983161,18758.328186117498,657.82955755394346,18763.57985915734]
[null,82431532,2031,"WND013",0,0,{"$f":"F13838*Assumptions!$E$24","v":0},316.79961420807302,1.2941594409477799,3.2671129800545202,3129.82156222498,316.79961420807302,3134.3828346459823]
[null,82431532,2032,"WND013",0,0,{"$f":"F13839*Assumptions!$E$24","v":0},316.79961420807302,1.2941594409477799,3.2671129800545202,3129.82156222498,316.79961420807302,3134.3828346459823]
[null,82431532,2041,"WND013",0,0,{"$f":"F13848*Assumptions!$E$24","v":0},316.79961420807302,1.2941594409477799,3.2671129800545202,3129.82156222498,316.79961420807302,3134.3828346459823]
[null,82629098,2032,"STL006",0,0,{"$f":"F13863*Assumptions!$E$24","v":0},0,0,0,1331.23194635954,0,1331.23194635954]
[null,82629098,2036,"STL006",0,0,{"$f":"F13867*Assumptions!$E$24","v":0},0,0,0,1331.23194635954,0,1331.23194635954]
[null,82629098,2045,"STL006",0,0,{"$f":"F13876*Assumptions!$E$24","v":0},0,0,0,1331.23194635954,0,1331.23194635954]
[null,83121218,2030,"WND011",0,0,{"$f":"F13885*Assumptions!$E$24","v":0},12.486545426986501,1.1832454198157301E-2,0.201788787395215,88.020425991081794,12.486545426986501,88.234047232675167]
[null,83121218,2039,"WND011",55.546153414905703,1936.1225168937499,{"$f":"F13894*Assumptions!$E$24","v":1936.1225168937499},27.581881455845998,0.62969118203617802,1.0557305985329699,88.020425991081794,83.128034870751705,2025.8283646654008]
[null,83364686,2024,"STL006",0,0,{"$f":"F13903*Assumptions!$E$24","v":0},0,0,0,8104.2938264409104,0,8104.2938264409104]
[null,83364686,2025,"STL006",0,0,{"$f":"F13904*Assumptions!$E$24","v":0},0,0,0,8104.2938264409104,0,8104.2938264409104]
[null,83364686,2034,"STL006",0,0,{"$f":"F13913*Assumptions!$E$24","v":0},0,0,0,8104.2938264409104,0,8104.2938264409104]
[null,83526343,2025,"WND024",0,0,{"$f":"F13928*Assumptions!$E$24","v":0},649.50974630455903,5.02937458576453,19.698288308233,91.706813229584199,649.50974630455903,116.43447612358173]
[null,83526343,2029,"WND024",0,0,{"$f":"F13932*Assumptions!$E$24","v":0},636.06126128717904,1.77334751700264,7.9216455725664598,91.706813229584199,636.06126128717904,101.40180631915329]
[null,83526343,2038,"WND024",0,0,{"$f":"F13941*Assumptions!$E$24","v":0},1910.4962703364099,2.7710628847495502,11.8183015289293,91.706813229584199,1910.4962703364099,106.29617764326305]
[null,84144355,2023,"WBL012",2.19505893000316E-2,0.75922286697400099,{"$f":"F13950*Assumptions!$E$24","v":0.75922286697400099},0,0,0,582.83315786110495,2.19505893000316E-2,583.59238072807898]
[null,84144355,2032,"WBL012",0,0,{"$f":"F13959*Assumptions!$E$24","v":0},0,0,0,582.83315786110495,0,582.83315786110495]
[null,84144355,2041,"WBL012",0,0,{"$f":"F13968*Assumptions!$E$24","v":0},0,0,0,582.83315786110495,0,582.83315786110495]
[null,84144355,2042,"WBL012",0,0,{"$f":"F13969*Assumptions!$E$24","v":0},0,0,0,582.83315786110495,0,582.83315786110495]
[null,84633256,2031,"BGO023",0,0,{"$f":"F13982*Assumptions!$E$24","v":0},0,0,0,3811.8681281419799,0,3811.8681281419799]
[null,84633256,2037,"BGO023",4.9688352560198998,179.10944819800099,{"$f":"F13988*Assumptions!$E$24","v":179.10944819800099},0,0,0,3811.8681281419799,4.9688352560198998,3990.9775763399807]
[null,84633256,2046,"BGO023",4.9688352560198998,179.10944819800099,{"$f":"F13997*Assumptions!$E$24","v":179.10944819800099},0,0,0,3811.8681281419799,4.9688352560198998,3990.9775763399807]
[null,84646930,2031,"BAN006",0,0,{"$f":"F14006*Assumptions!$E$24","v":0},537.59949001384905,2.9246656089062801,6.1494148704815901,1977.87757929283,537.59949001384905,1986.9516597722179]
[null,84646930,2040,"BAN006",0,0,{"$f":"F14015*Assumptions!$E$24","v":0},537.59949001384905,2.9246656089062801,6.1494148704815901,1977.87757929283,537.59949001384905,1986.9516597722179]
[null,84647461,2025,"BAN006",65.725512792414904,2941.4353695279001,{"$f":"F14024*Assumptions!$E$24","v":2941.4353695279001},18200.742788494299,89.746194949379202,234.30771291450199,4939.0114733135797,{"$f":"H14024+E14024","v":18266.468301286714},{"$f":"J14024+I14024+G14024+K14024","v":8204.5007507053615}]
[null,84647461,2034,"BAN006",65.725512792414904,2941.4353695279001,{"$f":"F14033*Assumptions!$E$24","v":2941.4353695279001},18200.742788494299,89.746194949379202,234.30771291450199,4939.0114733135797,18266.468301286714,8204.5007507053615]
[null,84647461,2042,"BAN006",65.725512792414904,2941.4353695279001,{"$f":"F14041*Assumptions!$E$24","v":2941.4353695279001},18200.742788494299,89.746194949379202,234.30771291450199,4939.0114733135797,18266.468301286714,8204.5007507053615]
[null,84647461,2045,"BAN006",65.725512792414904,2941.4353695279001,{"$f":"F14044*Assumptions!$E$24","v":2941.4353695279001},18200.742788494299,89.746194949379202,234.30771291450199,4939.0114733135797,18266.468301286714,8204.5007507053615]
[null,85222431,2030,"BAN006",0,0,{"$f":"F14053*Assumptions!$E$24","v":0},809.51287066369696,2.8285951059847498,10.640673260365901,3341.5243652566601,809.51287066369696,3354.9936336230107]
[null,85222431,2039,"BAN006",0,0,{"$f":"F14062*Assumptions!$E$24","v":0},809.51287066369696,2.8285951059847498,10.640673260365901,3341.5243652566601,809.51287066369696,3354.9936336230107]
[null,85341245,2024,"HYT011",0,0,{"$f":"F14071*Assumptions!$E$24","v":0},0,0,0,1500.86723816021,0,1500.86723816021]
[null,85341245,2033,"HYT011",0,0,{"$f":"F14080*Assumptions!$E$24","v":0},0,0,0,1500.86723816021,0,1500.86723816021]
[null,85341245,2042,"HYT011",0,0,{"$f":"F14089*Assumptions!$E$24","v":0},0,0,0,1500.86723816021,0,1500.86723816021]
[null,86833640,2027,"PLD003",0,0,{"$f":"F14098*Assumptions!$E$24","v":0},0,0,0,2089.1810498203399,0,2089.1810498203399]
[null,86833640,2035,"PLD003",0,0,{"$f":"F14106*Assumptions!$E$24","v":0},0,0,0,2089.1810498203399,0,2089.1810498203399]
[null,86833640,2038,"PLD003",0,0,{"$f":"F14109*Assumptions!$E$24","v":0},0,0,0,2089.1810498203399,0,2089.1810498203399]
[null,87546412,2023,"BAN009",921.50431294667499,31805.4316259876,{"$f":"F14118*Assumptions!$E$24","v":31805.4316259876},138.043485679517,5.5160943972288603,3.76994585242173,8183.0188204155202,1059.5477986261919,39997.736486652771]
[null,87546412,2032,"BAN009",366.01826871277501,12629.043328039301,{"$f":"F14127*Assumptions!$E$24","v":12629.043328039301},2057.7516265909499,21.750194944030099,50.074524216263796,8183.0188204155202,2423.7698953037248,20883.886867615114]
[null,87546412,2041,"BAN009",366.01826871277501,12629.043328039301,{"$f":"F14136*Assumptions!$E$24","v":12629.043328039301},2057.7516265909499,21.750194944030099,50.074524216263796,8183.0188204155202,2423.7698953037248,20883.886867615114]
[null,88138129,2026,"CME016",984.10725422560495,30258.813915018702,{"$f":"F14145*Assumptions!$E$24","v":30258.813915018702},17129.263809454998,171.61107213444299,451.592891082037,0,18113.371063680603,30882.017878235183]
[null,88138129,2035,"CME016",984.10725422560495,30258.813915018702,{"$f":"F14154*Assumptions!$E$24","v":30258.813915018702},17129.263809454998,171.61107213444299,451.592891082037,0,18113.371063680603,30882.017878235183]
[null,88138129,2041,"CME016",984.10725422560495,30258.813915018702,{"$f":"F14160*Assumptions!$E$24","v":30258.813915018702},17129.263809454998,171.61107213444299,451.592891082037,0,18113.371063680603,30882.017878235183]
[null,88138129,2046,"CME016",984.10725422560495,30258.813915018702,{"$f":"F14165*Assumptions!$E$24","v":30258.813915018702},17129.263809454998,171.61107213444299,451.592891082037,0,18113.371063680603,30882.017878235183]
[null,88138666,2031,"CTN003",0,0,{"$f":"F14174*Assumptions!$E$24","v":0},5407.9784897339896,9.9074967792595707,39.460752311436103,8969.3419501596909,5407.9784897339896,9018.7101992503867]
[null,88138666,2040,"CTN003",0,0,{"$f":"F14183*Assumptions!$E$24","v":0},5407.9784897339896,9.9074967792595707,39.460752311436103,8969.3419501596909,5407.9784897339896,9018.7101992503867]
[null,93688245,2025,"CHM011",0,0,{"$f":"F14192*Assumptions!$E$24","v":0},0,0,0,79.799408616778095,0,79.799408616778095]
[null,93688245,2034,"CHM011",0,0,{"$f":"F14201*Assumptions!$E$24","v":0},0,0,0,79.799408616778095,0,79.799408616778095]
[null,93688245,2043,"CHM011",0,0,{"$f":"F14210*Assumptions!$E$24","v":0},0,0,0,79.799408616778095,0,79.799408616778095]
[null,94342093,2023,"HSM002",1628.3704268177,59430.1875354289,{"$f":"F14214*Assumptions!$E$24","v":59430.1875354289},52.127100421212603,2.1937308984893399E-2,0.148333355755073,6358.64369643184,1680.4975272389127,65789.001502525483]
[null,94342093,2038,"HSM002",9959.6702854193409,363495.34670084697,{"$f":"F14229*Assumptions!$E$24","v":363495.34670084697},0,0,0,6358.64369643184,9959.6702854193409,369853.9903972788]
[null,94342093,2039,"HSM002",9959.6702854193409,363495.34670084697,{"$f":"F14230*Assumptions!$E$24","v":363495.34670084697},0,0,0,6358.64369643184,9959.6702854193409,369853.9903972788]
[null,94850494,2024,"HSM001",0,0,{"$f":"F14239*Assumptions!$E$24","v":0},0,0,0,1753.2573962906199,0,1753.2573962906199]
[null,94850494,2033,"HSM001",0,0,{"$f":"F14248*Assumptions!$E$24","v":0},0,0,0,1753.2573962906199,0,1753.2573962906199]
[null,94850494,2042,"HSM001",0,0,{"$f":"F14257*Assumptions!$E$24","v":0},0,0,0,1753.2573962906199,0,1753.2573962906199]
[null,95142700,2027,"PLD001",3.0545297615848099,110.23229559315899,{"$f":"F14266*Assumptions!$E$24","v":110.23229559315899},0,0,0,1042.2901840618399,3.0545297615848099,1152.522479654999]
[null,95142700,2036,"PLD001",12.204025012503999,440.42055491601099,{"$f":"F14275*Assumptions!$E$24","v":440.42055491601099},337.07592941149801,0.14718002747123601,0.99922286772116997,1042.2901840618399,349.27995442400203,1483.8571418730432]
[null,95142700,2040,"PLD001",12.204025012503999,440.42055491601099,{"$f":"F14279*Assumptions!$E$24","v":440.42055491601099},337.07592941149801,0.14718002747123601,0.99922286772116997,1042.2901840618399,349.27995442400203,1483.8571418730432]
[null,95621518,2031,"BGO023",0,0,{"$f":"F14294*Assumptions!$E$24","v":0},0,0,0,501.30505451965598,0,501.30505451965598]
[null,95621518,2032,"BGO023",0,0,{"$f":"F14295*Assumptions!$E$24","v":0},0,0,0,501.30505451965598,0,501.30505451965598]
[null,95621518,2041,"BGO023",7.5087929712832198,270.66620172004798,{"$f":"F14304*Assumptions!$E$24","v":270.66620172004798},0,0,0,501.30505451965598,7.5087929712832198,771.97125623970396]
[null,96221221,2026,"HSM004",5.9430387877239204,216.90145182444999,{"$f":"F14313*Assumptions!$E$24","v":216.90145182444999},1772.56801100499,2.7484902152214001,23.5035415509305,23966.290843674498,1778.5110497927139,24209.444327265101]
[null,96221221,2035,"HSM004",0.139704742062052,5.0987655410582704,{"$f":"F14322*Assumptions!$E$24","v":5.0987655410582704},2788.2466405733298,4.7590495897245804,20.2368717039435,23966.290843674498,2788.3863453153917,23996.385530509226]
[null,96221221,2044,"HSM004",0.139704742062052,5.0987655410582704,{"$f":"F14331*Assumptions!$E$24","v":5.0987655410582704},2788.2466405733298,4.7590495897245804,20.2368717039435,23966.290843674498,2788.3863453153917,23996.385530509226]
[null,96938399,2031,"BAN009",8104.3099122835101,279629.97963471402,{"$f":"F14342*Assumptions!$E$24","v":279629.97963471402},355.54836840387401,2.96492877754934,6.2352845715277896,3853.2233551004001,8459.8582806873837,283492.40320316347]
[null,96938399,2039,"BAN009",8104.3099122835101,279629.97963471402,{"$f":"F14350*Assumptions!$E$24","v":279629.97963471402},355.54836840387401,2.96492877754934,6.2352845715277896,3853.2233551004001,8459.8582806873837,283492.40320316347]
[null,97730969,2024,"BAN003",1380.1751312292199,55079.896858546199,{"$f":"F14359*Assumptions!$E$24","v":55079.896858546199},5.1275404302555598,0,5.4750139359729597E-2,3202.1741824863002,1385.3026716594754,58282.125791171857]
[null,97730969,2025,"BAN003",1260.52410970964,56412.647736245599,{"$f":"F14360*Assumptions!$E$24","v":56412.647736245599},0,0,0,3202.1741824863002,1260.52410970964,59614.821918731897]
[null,97730969,2034,"BAN003",1260.52410970964,56412.647736245599,{"$f":"F14369*Assumptions!$E$24","v":56412.647736245599},0,0,0,3202.1741824863002,1260.52410970964,59614.821918731897]
[null,97730969,2043,"BAN003",1260.52410970964,56412.647736245599,{"$f":"F14378*Assumptions!$E$24","v":56412.647736245599},0,0,0,3202.1741824863002,1260.52410970964,59614.821918731897]
[null,107933921,2028,"SHL001",0,0,{"$f":"F14387*Assumptions!$E$24","v":0},0,0,0,10716.21550927,0,10716.21550927]
[null,107933921,2033,"SHL001",0,0,{"$f":"F14392*Assumptions!$E$24","v":0},0,0,0,10716.21550927,0,10716.21550927]
[null,109031579,2023,"SHN011",1345.9220205685299,40044.883120250699,{"$f":"F14406*Assumptions!$E$24","v":40044.883120250699},40690.923997665297,491.84066957979502,910.59008163999601,5043.5542770411203,42036.846018233824,46490.86814851161]
[null,109031579,2032,"SHN011",13025.8945390685,387556.20042041701,{"$f":"F14415*Assumptions!$E$24","v":387556.20042041701},63189.152802675802,257.30252626568301,861.999039725481,5043.5542770411203,76215.047341744299,393719.05626344931]
[null,109031579,2041,"SHN011",19679.919297420802,585531.74406663503,{"$f":"F14424*Assumptions!$E$24","v":585531.74406663503},70813.476895780404,673.98953323539399,1467.8886189683799,5043.5542770411203,90493.396193201203,592717.17649587989]
[null,109031579,2042,"SHN011",19679.919297420802,585531.74406663503,{"$f":"F14425*Assumptions!$E$24","v":585531.74406663503},70813.476895780404,673.98953323539399,1467.8886189683799,5043.5542770411203,90493.396193201203,592717.17649587989]
[null,109628139,2027,"SHL001",0,0,{"$f":"F14434*Assumptions!$E$24","v":0},0,0,0,9478.1607716227409,0,9478.1607716227409]
[null,109628139,2036,"SHL001",0,0,{"$f":"F14443*Assumptions!$E$24","v":0},0,0,0,9478.1607716227409,0,9478.1607716227409]
[null,109628139,2045,"SHL001",0,0,{"$f":"F14452*Assumptions!$E$24","v":0},0,0,0,9478.1607716227409,0,9478.1607716227409]
[null,110224787,2026,"PLD003",0,0,{"$f":"F14457*Assumptions!$E$24","v":0},0,0,0,1773.4265372411601,0,1773.4265372411601]
[null,110224787,2040,"PLD003",0,0,{"$f":"F14471*Assumptions!$E$24","v":0},0,0,0,1773.4265372411601,0,1773.4265372411601]
[null,110330728,2025,"BET007",237.793279234729,8722.5550235484407,{"$f":"F14480*Assumptions!$E$24","v":8722.5550235484407},0,0,0,2268.2559332784899,237.793279234729,10990.81095682693]
[null,110330728,2034,"BET007",237.793279234729,8722.5550235484407,{"$f":"F14489*Assumptions!$E$24","v":8722.5550235484407},0,0,0,2268.2559332784899,237.793279234729,10990.81095682693]
[null,110330728,2035,"BET007",237.793279234729,8722.5550235484407,{"$f":"F14490*Assumptions!$E$24","v":8722.5550235484407},0,0,0,2268.2559332784899,237.793279234729,10990.81095682693]
[null,110330728,2044,"BET007",237.793279234729,8722.5550235484407,{"$f":"F14499*Assumptions!$E$24","v":8722.5550235484407},0,0,0,2268.2559332784899,237.793279234729,10990.81095682693]
[null,110828634,2029,"BET005",0.23540749118236501,8.6350413325465691,{"$f":"F14508*Assumptions!$E$24","v":8.6350413325465691},0,0,0,3545.0728476884301,0.23540749118236501,3553.7078890209768]
[null,110828634,2041,"BET005",0.23540749118236501,8.6350413325465691,{"$f":"F14520*Assumptions!$E$24","v":8.6350413325465691},0,0,0,3545.0728476884301,0.23540749118236501,3553.7078890209768]
[null,112026429,2024,"BET004",0,0,{"$f":"F14527*Assumptions!$E$24","v":0},664.63787109876296,6.03186014357098,18.464067680623199,4792.4997284147003,664.63787109876296,4816.9956562388943]
[null,112026429,2033,"BET004",0,0,{"$f":"F14536*Assumptions!$E$24","v":0},664.63787109876296,6.03186014357098,18.464067680623199,4792.4997284147003,{"$f":"H14536+E14536","v":664.63787109876296},{"$f":"J14536+I14536+G14536+K14536","v":4816.9956562388943}]
[null,112026429,2042,"BET004",0,0,{"$f":"F14545*Assumptions!$E$24","v":0},664.63787109876296,6.03186014357098,18.464067680623199,4792.4997284147003,664.63787109876296,4816.9956562388943]
[null,112029390,2027,"CME016",206.645456553793,6353.8261601025197,{"$f":"F14554*Assumptions!$E$24","v":6353.8261601025197},9489.75316986916,117.130856451269,315.94689686433401,2723.1037882075998,9696.3986264229534,9510.0077016257237]
[null,112029390,2028,"CME016",206.645456553793,6353.8261601025197,{"$f":"F14555*Assumptions!$E$24","v":6353.8261601025197},9489.75316986916,117.130856451269,315.94689686433401,2723.1037882075998,9696.3986264229534,9510.0077016257237]
[null,112029390,2037,"CME016",206.645456553793,6353.8261601025197,{"$f":"F14564*Assumptions!$E$24","v":6353.8261601025197},9489.75316986916,117.130856451269,315.94689686433401,2723.1037882075998,9696.3986264229534,9510.0077016257237]
[null,112129651,2023,"NKA001",31.348653766016302,952.50832851289999,{"$f":"F14574*Assumptions!$E$24","v":952.50832851289999},21596.6084797326,303.33677610416601,522.75366683028403,3803.9802633771901,21627.957133498618,5582.57903482454]
[null,112129651,2032,"NKA001",14.4420890046094,425.60807008027598,{"$f":"F14583*Assumptions!$E$24","v":425.60807008027598},65477.316253954203,345.20307456416799,1031.2304365616701,3803.9802633771901,65491.758342958812,5606.0218445833043]
[null,112129651,2041,"NKA001",93.964233916189002,2769.1240679154198,{"$f":"F14592*Assumptions!$E$24","v":2769.1240679154198},71203.463446301801,949.40603117221099,1684.55734821083,3803.9802633771901,71297.427680217996,9207.0677106756502]
[null,117327676,2026,"BET005",0,0,{"$f":"F14601*Assumptions!$E$24","v":0},7.3428017488576902,0,1.8431277546114001E-2,226.11827580619101,7.3428017488576902,226.13670708373712]
[null,117327676,2035,"BET005",0,0,{"$f":"F14610*Assumptions!$E$24","v":0},7.3428017488576902,0,1.8431277546114001E-2,226.11827580619101,7.3428017488576902,226.13670708373712]
[null,117327676,2044,"BET005",0,0,{"$f":"F14619*Assumptions!$E$24","v":0},7.3428017488576902,0,1.8431277546114001E-2,226.11827580619101,7.3428017488576902,226.13670708373712]
[null,117327676,2045,"BET005",0,0,{"$f":"F14620*Assumptions!$E$24","v":0},7.3428017488576902,0,1.8431277546114001E-2,226.11827580619101,7.3428017488576902,226.13670708373712]
[null,117365596,2030,"TRG024",48.581820033900001,1613.8571450275199,{"$f":"F14629*Assumptions!$E$24","v":1613.8571450275199},0,0,0,2015.4158606553401,48.581820033900001,3629.27300568286]
[null,117365596,2040,"TRG024",54.377612201645398,1806.3896725138,{"$f":"F14639*Assumptions!$E$24","v":1806.3896725138},0,0,0,2015.4158606553401,54.377612201645398,3821.8055331691403]
[null,118960938,2025,"KRT012",1599.42979675059,55320.777916922802,{"$f":"F14648*Assumptions!$E$24","v":55320.777916922802},0,0,0,3960.7382362322001,1599.42979675059,59281.516153155004]
[null,118960938,2034,"KRT012",2175.9983265751598,75263.022119895497,{"$f":"F14657*Assumptions!$E$24","v":75263.022119895497},0,0,0,3960.7382362322001,2175.9983265751598,79223.760356127692]
[null,118960938,2043,"KRT012",1944.8745001288301,67268.954546487395,{"$f":"F14666*Assumptions!$E$24","v":67268.954546487395},0,0,0,3960.7382362322001,1944.8745001288301,71229.69278271959]
[null,120141457,2028,"CLC013",176.58757020706801,6225.1494373298701,{"$f":"F14675*Assumptions!$E$24","v":6225.1494373298701},0,0,0,4399.5784748528204,176.58757020706801,10624.72791218269]
[null,120141457,2037,"CLC013",176.58757020706801,6225.1494373298701,{"$f":"F14684*Assumptions!$E$24","v":6225.1494373298701},0,0,0,4399.5784748528204,176.58757020706801,10624.72791218269]
[null,120141457,2038,"CLC013",176.58757020706801,6225.1494373298701,{"$f":"F14685*Assumptions!$E$24","v":6225.1494373298701},0,0,0,4399.5784748528204,176.58757020706801,10624.72791218269]
[null,122831306,2027,"WIN022",0,0,{"$f":"F14698*Assumptions!$E$24","v":0},5740.4228994701098,10.3931231389088,39.728263674362204,36.734493676387302,5740.4228994701098,86.855880489658304]
[null,122831306,2033,"WIN022",6.5858945303517002E-3,0.24179352638467499,{"$f":"F14704*Assumptions!$E$24","v":0.24179352638467499},10752.746315067399,96.785238251417994,208.182731194794,36.734493676387302,10752.75290096193,341.94425664898404]
[null,122831306,2042,"WIN022",0.57390901035779196,21.0704077933264,{"$f":"F14713*Assumptions!$E$24","v":21.0704077933264},11553.4966907527,109.73220426406201,244.73494381069,36.734493676387302,11554.070599763058,412.27204954446574]
[null,123245496,2027,"ART033",0,0,{"$f":"F14722*Assumptions!$E$24","v":0},135.43840833402899,1.7748797601934E-3,0.39706910079936603,2648.4829693564502,135.43840833402899,2648.8818133370096]
[null,123245496,2036,"ART033",0,0,{"$f":"F14731*Assumptions!$E$24","v":0},135.43840833402899,1.7748797601934E-3,0.39706910079936603,2648.4829693564502,135.43840833402899,2648.8818133370096]
[null,123245496,2045,"ART033",0,0,{"$f":"F14740*Assumptions!$E$24","v":0},135.43840833402899,1.7748797601934E-3,0.39706910079936603,2648.4829693564502,135.43840833402899,2648.8818133370096]
[null,124930850,2030,"WIN011",3731.6892955172998,137004.671115934,{"$f":"F14749*Assumptions!$E$24","v":137004.671115934},9963.0524368609695,43.344030371298402,65.771733268365793,9445.2194758534697,13694.741732378268,146559.00635542712]
[null,124930850,2033,"WIN011",7521.8950509255501,276157.70660718199,{"$f":"F14752*Assumptions!$E$24","v":276157.70660718199},17267.237880806901,203.54215309817999,360.34087584602599,9445.2194758534697,24789.132931732449,286166.80911197967]
[null,124930850,2041,"WIN011",14947.7481127477,548789.34228819399,{"$f":"F14760*Assumptions!$E$24","v":548789.34228819399},20123.928536000301,258.117511269033,435.93785585808899,9445.2194758534697,35071.676648748005,558928.61713117466]
[null,128437144,2026,"STL006",28669.097586677501,1014933.50737201,{"$f":"F14769*Assumptions!$E$24","v":1014933.50737201},0,0,0,8182.4039461251896,28669.097586677501,1023115.9113181352]
[null,128437144,2035,"STL006",33238.354905185901,1176692.77943623,{"$f":"F14778*Assumptions!$E$24","v":1176692.77943623},0,0,0,8182.4039461251896,33238.354905185901,1184875.1833823551]
[null,128437144,2044,"STL006",33238.354905185901,1176692.77943623,{"$f":"F14787*Assumptions!$E$24","v":1176692.77943623},0,0,0,8182.4039461251896,33238.354905185901,1184875.1833823551]
[null,128756100,2029,"HSM003",0,0,{"$f":"F14796*Assumptions!$E$24","v":0},0,0,0,6746.7003548338198,0,6746.7003548338198]
[null,128756100,2038,"HSM003",0,0,{"$f":"F14805*Assumptions!$E$24","v":0},23.279290925140401,0.24937862123301299,0.90961656681578595,6746.7003548338198,23.279290925140401,6747.8593500218685]
[null,128771645,2023,"CMN003",13.4356079450269,415.62254592275798,{"$f":"F14814*Assumptions!$E$24","v":415.62254592275798},0,0,0,120.09337696800699,13.4356079450269,535.715922890765]
[null,128771645,2026,"CMN003",0,0,{"$f":"F14817*Assumptions!$E$24","v":0},0,0,0,120.09337696800699,0,120.09337696800699]
[null,128771645,2034,"CMN003",0,0,{"$f":"F14825*Assumptions!$E$24","v":0},0,0,0,120.09337696800699,0,120.09337696800699]
[null,128771645,2043,"CMN003",0,0,{"$f":"F14834*Assumptions!$E$24","v":0},0,0,0,120.09337696800699,0,120.09337696800699]
[null,128871345,2028,"KGT004",0,0,{"$f":"F14843*Assumptions!$E$24","v":0},1.2813015148502001,0,3.3921881019977002E-3,4338.2845505379601,1.2813015148502001,4338.2879427260623]
[null,128871345,2037,"KGT004",0,0,{"$f":"F14852*Assumptions!$E$24","v":0},495.57774770222198,4.2572418428703003,9.7649181347116603,4338.2845505379601,495.57774770222198,4352.3067105155424]
[null,128871345,2046,"KGT004",0,0,{"$f":"F14861*Assumptions!$E$24","v":0},495.57774770222198,4.2572418428703003,9.7649181347116603,4338.2845505379601,495.57774770222198,4352.3067105155424]
[null,129634363,2031,"BET004",6.6414144184330298E-4,2.43615391004329E-2,{"$f":"F14870*Assumptions!$E$24","v":2.43615391004329E-2},18692.401084666999,209.30565297187599,634.65507787470597,8629.8136231795197,18692.401748808439,9473.7987155652027]
[null,129634363,2041,"BET004",6.6414144184330298E-4,2.43615391004329E-2,{"$f":"F14880*Assumptions!$E$24","v":2.43615391004329E-2},18692.401084666999,209.30565297187599,634.65507787470597,8629.8136231795197,18692.401748808439,9473.7987155652027]
[null,129634363,2042,"BET004",6.6414144184330298E-4,2.43615391004329E-2,{"$f":"F14881*Assumptions!$E$24","v":2.43615391004329E-2},18692.401084666999,209.30565297187599,634.65507787470597,8629.8136231795197,18692.401748808439,9473.7987155652027]
[null,130745268,2027,"CHA006",72.056978339718796,2039.4386003709301,{"$f":"F14890*Assumptions!$E$24","v":2039.4386003709301},0,0,0,2784.87240758302,72.056978339718796,4824.3110079539501]
[null,130745268,2036,"CHA006",72.056978339718796,2039.4386003709301,{"$f":"F14899*Assumptions!$E$24","v":2039.4386003709301},0,0,0,2784.87240758302,72.056978339718796,4824.3110079539501]
[null,130745268,2045,"CHA006",72.056978339718796,2039.4386003709301,{"$f":"F14908*Assumptions!$E$24","v":2039.4386003709301},0,0,0,2784.87240758302,72.056978339718796,4824.3110079539501]
[null,131057147,2030,"WIN022",0,0,{"$f":"F14917*Assumptions!$E$24","v":0},0,0,0,25.205375848195199,0,25.205375848195199]
[null,131057147,2039,"WIN022",0,0,{"$f":"F14926*Assumptions!$E$24","v":0},0,0,0,25.205375848195199,0,25.205375848195199]
[null,131057147,2043,"WIN022",0,0,{"$f":"F14930*Assumptions!$E$24","v":0},0,0,0,25.205375848195199,0,25.205375848195199]
[null,132232100,2034,"WND024",0,0,{"$f":"F14945*Assumptions!$E$24","v":0},0,0,0,195.42530030821399,0,195.42530030821399]
[null,132232100,2035,"WND024",0,0,{"$f":"F14946*Assumptions!$E$24","v":0},0,0,0,195.42530030821399,0,195.42530030821399]
[null,132232100,2044,"WND024",0,0,{"$f":"F14955*Assumptions!$E$24","v":0},0,0,0,195.42530030821399,0,195.42530030821399]
[null,138135552,2029,"NKA001",0,0,{"$f":"F14964*Assumptions!$E$24","v":0},11775.5321290554,73.581380516566199,129.55050241858501,5118.55106778548,11775.5321290554,5321.6829507206312]
[null,138135552,2038,"NKA001",0,0,{"$f":"F14973*Assumptions!$E$24","v":0},19621.219901045701,278.25892110834502,470.57778249820802,5118.55106778548,19621.219901045701,5867.3877713920328]
[null,139674843,2023,"MRO007",0,0,{"$f":"F14982*Assumptions!$E$24","v":0},5818.3864921266704,134.43165511178501,158.01146630213401,2444.8621080814701,5818.3864921266704,2737.3052294953891]
[null,139674843,2032,"MRO007",0,0,{"$f":"F14991*Assumptions!$E$24","v":0},3372.8214970489598,108.733191614747,105.39844270939901,2444.8621080814701,3372.8214970489598,2658.9937424056161]
[null,139674843,2036,"MRO007",0,0,{"$f":"F14995*Assumptions!$E$24","v":0},3372.8214970489598,108.733191614747,105.39844270939901,2444.8621080814701,3372.8214970489598,2658.9937424056161]
[null,141849414,2027,"BAS023",4656.3944309936396,162161.63537120499,{"$f":"F15010*Assumptions!$E$24","v":162161.63537120499},0,0,0,2345.34544418307,4656.3944309936396,164506.98081538806]
[null,141849414,2028,"BAS023",4656.3944309936396,162161.63537120499,{"$f":"F15011*Assumptions!$E$24","v":162161.63537120499},0,0,0,2345.34544418307,4656.3944309936396,164506.98081538806]
[null,141849414,2037,"BAS023",4656.3944309936396,162161.63537120499,{"$f":"F15020*Assumptions!$E$24","v":162161.63537120499},0,0,0,2345.34544418307,4656.3944309936396,164506.98081538806]
[null,141849414,2046,"BAS023",4656.3944309936396,162161.63537120499,{"$f":"F15029*Assumptions!$E$24","v":162161.63537120499},0,0,0,2345.34544418307,4656.3944309936396,164506.98081538806]
[null,142932154,2031,"CME016",11.473064728471799,352.76777928740501,{"$f":"F15038*Assumptions!$E$24","v":352.76777928740501},0,0,0,5170.5301203695699,11.473064728471799,5523.2978996569746]
[null,142932154,2040,"CME016",11.473064728471799,352.76777928740501,{"$f":"F15047*Assumptions!$E$24","v":352.76777928740501},0,0,0,5170.5301203695699,11.473064728471799,5523.2978996569746]
[null,142932473,2027,"CME016",2663.59043928046,81898.682386436194,{"$f":"F15058*Assumptions!$E$24","v":81898.682386436194},0,0,0,4201.43888403454,2663.59043928046,86100.121270470729]
[null,142932473,2035,"CME016",2663.59043928046,81898.682386436194,{"$f":"F15066*Assumptions!$E$24","v":81898.682386436194},0,0,0,4201.43888403454,2663.59043928046,86100.121270470729]
[null,142932473,2044,"CME016",2663.59043928046,81898.682386436194,{"$f":"F15075*Assumptions!$E$24","v":81898.682386436194},0,0,0,4201.43888403454,2663.59043928046,86100.121270470729]
[null,142932473,2045,"CME016",2663.59043928046,81898.682386436194,{"$f":"F15076*Assumptions!$E$24","v":81898.682386436194},0,0,0,4201.43888403454,2663.59043928046,86100.121270470729]
[null,147434264,2030,"BMH003",1488.22869789579,68732.385123894201,{"$f":"F15085*Assumptions!$E$24","v":68732.385123894201},2979.4142681974099,7.5616096039607203,19.767027459878399,832.51313549957695,4467.6429660931999,69592.226896457621]
[null,147434264,2039,"BMH003",1488.22869789579,68732.385123894201,{"$f":"F15094*Assumptions!$E$24","v":68732.385123894201},2979.4142681974099,7.5616096039607203,19.767027459878399,832.51313549957695,4467.6429660931999,69592.226896457621]
[null,153766407,2024,"HSM006",0,0,{"$f":"F15103*Assumptions!$E$24","v":0},3130.90215474052,30.729616945236501,83.350371444493206,21027.452221791598,3130.90215474052,21141.532210181329]
[null,153766407,2033,"HSM006",0,0,{"$f":"F15112*Assumptions!$E$24","v":0},3130.90215474052,30.729616945236501,83.350371444493206,21027.452221791598,{"$f":"H15112+E15112","v":3130.90215474052},{"$f":"J15112+I15112+G15112+K15112","v":21141.532210181329}]
[null,153766407,2043,"HSM006",0,0,{"$f":"F15122*Assumptions!$E$24","v":0},3130.90215474052,30.729616945236501,83.350371444493206,21027.452221791598,3130.90215474052,21141.532210181329]
[null,153865168,2028,"WBL012",0,0,{"$f":"F15131*Assumptions!$E$24","v":0},0,0,0,896.72015600283305,0,896.72015600283305]
[null,153865168,2037,"WBL012",0,0,{"$f":"F15140*Assumptions!$E$24","v":0},0,0,0,896.72015600283305,0,896.72015600283305]
[null,153865168,2038,"WBL012",0,0,{"$f":"F15141*Assumptions!$E$24","v":0},0,0,0,896.72015600283305,0,896.72015600283305]
[null,154154915,2023,"NHL015",0.72756476384773405,21.888732219770802,{"$f":"F15150*Assumptions!$E$24","v":21.888732219770802},2.28036112564949,0,2.7559568905927499E-2,9611.5941050234396,3.0079258894972241,9633.5103968121166]
[null,154154915,2032,"NHL015",0,0,{"$f":"F15159*Assumptions!$E$24","v":0},109.470246563391,2.2607714873672902,3.6580089672861802,9611.5941050234396,109.470246563391,9617.5128854780924]
[null,154154915,2041,"NHL015",0.28530805410378302,8.1953272485875797,{"$f":"F15168*Assumptions!$E$24","v":8.1953272485875797},109.470246563391,2.2607714873672902,3.6580089672861802,9611.5941050234396,109.75555461749478,9625.7082127266804]
[null,154671563,2026,"ART033",0,0,{"$f":"F15177*Assumptions!$E$24","v":0},0,0,0,1908.87438555579,0,1908.87438555579]
[null,154671563,2036,"ART033",0,0,{"$f":"F15187*Assumptions!$E$24","v":0},0,0,0,1908.87438555579,0,1908.87438555579]
[null,154671563,2045,"ART033",0,0,{"$f":"F15196*Assumptions!$E$24","v":0},0,0,0,1908.87438555579,0,1908.87438555579]
[null,154671789,2030,"CTN001",0,0,{"$f":"F15205*Assumptions!$E$24","v":0},0,0,0,1938.1292104204299,0,1938.1292104204299]
[null,154671789,2031,"CTN001",0,0,{"$f":"F15206*Assumptions!$E$24","v":0},0,0,0,1938.1292104204299,0,1938.1292104204299]
[null,154671789,2040,"CTN001",0,0,{"$f":"F15215*Assumptions!$E$24","v":0},0,0,0,1938.1292104204299,0,1938.1292104204299]
[null,154864394,2025,"CTN001",80.234626838726896,2331.46330441501,{"$f":"F15224*Assumptions!$E$24","v":2331.46330441501},0,0,0,10132.059387105501,80.234626838726896,12463.522691520511]
[null,154864394,2032,"CTN001",80.234626838726896,2331.46330441501,{"$f":"F15231*Assumptions!$E$24","v":2331.46330441501},0,0,0,10132.059387105501,80.234626838726896,12463.522691520511]
[null,154864394,2044,"CTN001",80.234626838726896,2331.46330441501,{"$f":"F15243*Assumptions!$E$24","v":2331.46330441501},0,0,0,10132.059387105501,80.234626838726896,12463.522691520511]
[null,154864885,2029,"STL007",562.28580865029096,19905.848316067899,{"$f":"F15252*Assumptions!$E$24","v":19905.848316067899},0,0,0,8383.1760978519997,562.28580865029096,28289.024413919899]
[null,154864885,2038,"STL007",218.18975782312401,7724.27857244386,{"$f":"F15261*Assumptions!$E$24","v":7724.27857244386},321.04636879795299,0.65058231600038197,5.6778157305473496,8383.1760978519997,539.23612662107701,16113.783068342407]
[null,154876579,2023,"WIN023",28797.618473605999,1057271.3683955299,{"$f":"F15270*Assumptions!$E$24","v":1057271.3683955299},1621.73803991971,12.802186568006301,30.145121840238399,2454.8226934608001,30419.356513525709,1059769.1383973991]
[null,154876579,2024,"WIN023",217.57701321401299,7988.0892478324404,{"$f":"F15271*Assumptions!$E$24","v":7988.0892478324404},0,0,0,2454.8226934608001,217.57701321401299,10442.911941293241]
[null,154876579,2033,"WIN023",18198.130883387799,668123.399126039,{"$f":"F15280*Assumptions!$E$24","v":668123.399126039},1483.05769707169,11.4089318005878,22.394444867843202,2454.8226934608001,19681.188580459489,670612.02519616834]
[null,154876579,2043,"WIN023",34708.936774980299,1274298.6060903301,{"$f":"F15290*Assumptions!$E$24","v":1274298.6060903301},2411.6074034108601,17.199011462510502,43.097719238375703,2454.8226934608001,37120.544178391159,1276813.7255144918]
[null,154908473,2028,"CLC003",0,0,{"$f":"F15299*Assumptions!$E$24","v":0},0,0,0,2997.9688860558999,0,2997.9688860558999]
[null,154908473,2037,"CLC003",0,0,{"$f":"F15308*Assumptions!$E$24","v":0},0.53879542092852795,0,6.5174881624923001E-3,2997.9688860558999,0.53879542092852795,2997.9754035440624]
[null,154908473,2046,"CLC003",0,0,{"$f":"F15317*Assumptions!$E$24","v":0},0.53879542092852795,0,6.5174881624923001E-3,2997.9688860558999,0.53879542092852795,2997.9754035440624]
[null,154971194,2031,"KGT004",0,0,{"$f":"F15326*Assumptions!$E$24","v":0},0,0,0,669.08276667673999,0,669.08276667673999]
[null,154971194,2040,"KGT004",0,0,{"$f":"F15335*Assumptions!$E$24","v":0},0,0,0,669.08276667673999,0,669.08276667673999]
[null,154971194,2041,"KGT004",0,0,{"$f":"F15336*Assumptions!$E$24","v":0},0,0,0,669.08276667673999,0,669.08276667673999]
[null,155078993,2026,"ART033",262.43011616473501,9087.4119784931499,{"$f":"F15345*Assumptions!$E$24","v":9087.4119784931499},0,0,0,1896.8296167337201,262.43011616473501,10984.241595226869]
[null,155078993,2036,"ART033",262.43011616473501,9087.4119784931499,{"$f":"F15355*Assumptions!$E$24","v":9087.4119784931499},0,0,0,1896.8296167337201,262.43011616473501,10984.241595226869]
[null,155078993,2045,"ART033",262.43011616473501,9087.4119784931499,{"$f":"F15364*Assumptions!$E$24","v":9087.4119784931499},0,0,0,1896.8296167337201,262.43011616473501,10984.241595226869]
[null,155079261,2030,"CLC013",41.072151820062999,1447.89512927087,{"$f":"F15373*Assumptions!$E$24","v":1447.89512927087},0,0,0,186.08375614721001,41.072151820062999,1633.9788854180802]
[null,155079261,2039,"CLC013",41.072151820062999,1447.89512927087,{"$f":"F15382*Assumptions!$E$24","v":1447.89512927087},0,0,0,186.08375614721001,41.072151820062999,1633.9788854180802]
[null,155091650,2024,"ART033",15827.287492007201,548066.22061484703,{"$f":"F15391*Assumptions!$E$24","v":548066.22061484703},1842.9949220190499,23.910758334745299,61.738172959530097,4957.3221240514104,17670.282414026249,553109.19167019275]
[null,155091650,2033,"ART033",17025.4588948659,589556.41738704406,{"$f":"F15400*Assumptions!$E$24","v":589556.41738704406},2497.2696209597798,14.933266952265599,49.806294368027501,4957.3221240514104,19522.728515825678,594578.47907241574]
[null,155091650,2034,"ART033",17025.4588948659,589556.41738704406,{"$f":"F15401*Assumptions!$E$24","v":589556.41738704406},2497.2696209597798,14.933266952265599,49.806294368027501,4957.3221240514104,19522.728515825678,594578.47907241574]
[null,155091650,2042,"ART033",17025.4588948659,589556.41738704406,{"$f":"F15409*Assumptions!$E$24","v":589556.41738704406},2497.2696209597798,14.933266952265599,49.806294368027501,4957.3221240514104,19522.728515825678,594578.47907241574]
[null,155131373,2029,"KGT003",4.3920771735617201,122.703209757419,{"$f":"F15420*Assumptions!$E$24","v":122.703209757419},0,0,0,821.403034474783,4.3920771735617201,944.10624423220202]
[null,155131373,2038,"KGT003",12.1308557970412,338.90455121358298,{"$f":"F15429*Assumptions!$E$24","v":338.90455121358298},0,0,0,821.403034474783,12.1308557970412,1160.3075856883661]
[null,155132762,2023,"STL006",7921.5694383407299,280917.38978077099,{"$f":"F15438*Assumptions!$E$24","v":280917.38978077099},1306.32410792981,4.0767839564803303,16.716842795438399,3934.3393241969102,9227.8935462705394,284872.52273171983]
[null,155132762,2032,"STL006",24392.334825775601,863529.02678113803,{"$f":"F15447*Assumptions!$E$24","v":863529.02678113803},0,0,0,3934.3393241969102,24392.334825775601,867463.36610533495]
[null,155132762,2041,"STL006",24392.334825775601,863529.02678113803,{"$f":"F15456*Assumptions!$E$24","v":863529.02678113803},0,0,0,3934.3393241969102,24392.334825775601,867463.36610533495]
[null,155249882,2026,"STL006",22911.779392478202,811114.91384186095,{"$f":"F15465*Assumptions!$E$24","v":811114.91384186095},0,0,0,4515.92784367885,22911.779392478202,815630.84168553981]
[null,155249882,2033,"STL006",36450.4880457365,1290407.6093023799,{"$f":"F15472*Assumptions!$E$24","v":1290407.6093023799},2.1230819281965099,0,5.6965559802763702E-2,4515.92784367885,36452.611127664699,1294923.5941116184]
[null,155249882,2037,"STL006",36450.4880457365,1290407.6093023799,{"$f":"F15476*Assumptions!$E$24","v":1290407.6093023799},2.1230819281965099,0,5.6965559802763702E-2,4515.92784367885,36452.611127664699,1294923.5941116184]
[null,155249882,2046,"STL006",36450.4880457365,1290407.6093023799,{"$f":"F15485*Assumptions!$E$24","v":1290407.6093023799},2.1230819281965099,0,5.6965559802763702E-2,4515.92784367885,36452.611127664699,1294923.5941116184]
[null,155250536,2031,"STL006",0,0,{"$f":"F15494*Assumptions!$E$24","v":0},0,0,0,3209.7233962528599,0,3209.7233962528599]
[null,155250536,2040,"STL006",0,0,{"$f":"F15503*Assumptions!$E$24","v":0},0,0,0,3209.7233962528599,0,3209.7233962528599]
[null,155267201,2025,"STL007",0,0,{"$f":"F15512*Assumptions!$E$24","v":0},0,0,0,645.15294040698802,0,645.15294040698802]
[null,155267201,2034,"STL007",0,0,{"$f":"F15521*Assumptions!$E$24","v":0},0,0,0,645.15294040698802,0,645.15294040698802]
[null,155267201,2043,"STL007",0,0,{"$f":"F15530*Assumptions!$E$24","v":0},0,0,0,645.15294040698802,0,645.15294040698802]
[null,155325091,2026,"STL006",0,0,{"$f":"F15537*Assumptions!$E$24","v":0},0,0,0,2123.2393548216401,0,2123.2393548216401]
[null,155325091,2030,"STL006",0,0,{"$f":"F15541*Assumptions!$E$24","v":0},0,0,0,2123.2393548216401,0,2123.2393548216401]
[null,155325091,2039,"STL006",3934.12586578841,139274.567374701,{"$f":"F15550*Assumptions!$E$24","v":139274.567374701},0,0,0,2123.2393548216401,3934.12586578841,141397.80672952265]
[null,155682571,2024,"OYN003",7.6309752743115098,217.18601905848399,{"$f":"F15559*Assumptions!$E$24","v":217.18601905848399},748.06472145591999,5.6561889934181897,14.689834340807201,24340.382802480701,755.69569673023148,24577.914844873409]
[null,155682571,2033,"OYN003",0.134899012942822,3.8393755113580701,{"$f":"F15568*Assumptions!$E$24","v":3.8393755113580701},0,0,0,24340.382802480701,0.134899012942822,24344.222177992058]
[null,155682571,2042,"OYN003",0,0,{"$f":"F15577*Assumptions!$E$24","v":0},0,0,0,24340.382802480701,0,24340.382802480701]
[null,155747931,2027,"CHA006",0,0,{"$f":"F15586*Assumptions!$E$24","v":0},10391.809293755001,143.171766422551,436.07232189596101,1804.7237642801599,10391.809293755001,2383.9678525986719]
[null,155747931,2037,"CHA006",0,0,{"$f":"F15596*Assumptions!$E$24","v":0},10391.809293755001,143.171766422551,436.07232189596101,1804.7237642801599,10391.809293755001,2383.9678525986719]
[null,155747931,2038,"CHA006",0,0,{"$f":"F15597*Assumptions!$E$24","v":0},10391.809293755001,143.171766422551,436.07232189596101,1804.7237642801599,10391.809293755001,2383.9678525986719]
[null,156484100,2023,"BET007",80.127394143065601,2939.17307737084,{"$f":"F15606*Assumptions!$E$24","v":2939.17307737084},2377.0198686260301,30.888296173533998,85.209613331898893,1431.1278053162901,2457.1472627690955,4486.3987921925636]
[null,156484100,2032,"BET007",189.549425727623,6952.9101113036704,{"$f":"F15615*Assumptions!$E$24","v":6952.9101113036704},0,0,0,1431.1278053162901,189.549425727623,8384.03791661996]
[null,156484100,2041,"BET007",189.549425727623,6952.9101113036704,{"$f":"F15624*Assumptions!$E$24","v":6952.9101113036704},0,0,0,1431.1278053162901,{"$f":"H15624+E15624","v":189.549425727623},{"$f":"J15624+I15624+G15624+K15624","v":8384.03791661996}]
[null,156524856,2026,"ART033",142.47569373175901,4933.6385045433099,{"$f":"F15633*Assumptions!$E$24","v":4933.6385045433099},569.16736115252195,4.97660464978952,15.563756059069201,1366.4189111753799,711.6430548842809,6320.5977764275485]
[null,156524856,2035,"ART033",142.47569373175901,4933.6385045433099,{"$f":"F15642*Assumptions!$E$24","v":4933.6385045433099},569.16736115252195,4.97660464978952,15.563756059069201,1366.4189111753799,711.6430548842809,6320.5977764275485]
[null,156524856,2043,"ART033",142.47569373175901,4933.6385045433099,{"$f":"F15650*Assumptions!$E$24","v":4933.6385045433099},569.16736115252195,4.97660464978952,15.563756059069201,1366.4189111753799,711.6430548842809,6320.5977764275485]
[null,156572639,2030,"CTN003",0,0,{"$f":"F15661*Assumptions!$E$24","v":0},0,0,0,2797.4823809938298,0,2797.4823809938298]
[null,156572639,2031,"CTN003",0,0,{"$f":"F15662*Assumptions!$E$24","v":0},0,0,0,2797.4823809938298,0,2797.4823809938298]
[null,156572639,2040,"CTN003",0,0,{"$f":"F15671*Assumptions!$E$24","v":0},0,0,0,2797.4823809938298,0,2797.4823809938298]
[null,156670377,2025,"ART033",0,0,{"$f":"F15680*Assumptions!$E$24","v":0},8466.1595324842292,110.36984940849599,317.13571772151403,5991.0412301834704,8466.1595324842292,6418.5467973134801]
[null,156670377,2034,"ART033",0,0,{"$f":"F15689*Assumptions!$E$24","v":0},11712.072060751099,99.144451728218698,293.07263155109399,5991.0412301834704,11712.072060751099,6383.258313462783]
[null,156670377,2043,"ART033",0,0,{"$f":"F15698*Assumptions!$E$24","v":0},11712.072060751099,99.144451728218698,293.07263155109399,5991.0412301834704,11712.072060751099,6383.258313462783]
[null,156672955,2025,"HSM001",67867.116537348396,2476927.4833771898,{"$f":"F15704*Assumptions!$E$24","v":2476927.4833771898},0,0,0,6175.0727083091897,67867.116537348396,2483102.556085499]
[null,156672955,2038,"HSM001",67867.116537348396,2476927.4833771898,{"$f":"F15717*Assumptions!$E$24","v":2476927.4833771898},0,0,0,6175.0727083091897,67867.116537348396,2483102.556085499]
[null,156707631,2023,"WND024",877.69124460187504,32983.664860586599,{"$f":"F15726*Assumptions!$E$24","v":32983.664860586599},9842.2184874270606,22.747508520641698,82.059769133008302,1124.6912150543201,10719.909732028937,34213.163353294571]
[null,156707631,2024,"WND024",0,0,{"$f":"F15727*Assumptions!$E$24","v":0},13744.4933965784,159.326795270188,411.89637656298402,1124.6912150543201,13744.4933965784,1695.9143868874921]
[null,156707631,2033,"WND024",0,0,{"$f":"F15736*Assumptions!$E$24","v":0},18661.339609025999,81.605690649286501,237.65583576830599,1124.6912150543201,18661.339609025999,1443.9527414719125]
[null,156707631,2042,"WND024",0,0,{"$f":"F15745*Assumptions!$E$24","v":0},18661.339609025999,81.605690649286501,237.65583576830599,1124.6912150543201,18661.339609025999,1443.9527414719125]
[null,156737644,2027,"ART033",14254.870464134699,493616.67212893302,{"$f":"F15754*Assumptions!$E$24","v":493616.67212893302},3.8328629806253698,0,6.0278692520875999E-3,3973.5551829870301,14258.703327115325,497590.23333978927]
[null,156737644,2036,"ART033",14254.870464134699,493616.67212893302,{"$f":"F15763*Assumptions!$E$24","v":493616.67212893302},3.8328629806253698,0,6.0278692520875999E-3,3973.5551829870301,14258.703327115325,497590.23333978927]
[null,156737644,2042,"ART033",14254.870464134699,493616.67212893302,{"$f":"F15769*Assumptions!$E$24","v":493616.67212893302},3.8328629806253698,0,6.0278692520875999E-3,3973.5551829870301,14258.703327115325,497590.23333978927]
[null,156871043,2031,"CLC013",5.4995762489918398,193.87369083689799,{"$f":"F15782*Assumptions!$E$24","v":193.87369083689799},0,0,0,1865.39166293214,5.4995762489918398,2059.265353769038]
[null,156871043,2040,"CLC013",5.4995762489918398,193.87369083689799,{"$f":"F15791*Assumptions!$E$24","v":193.87369083689799},0,0,0,1865.39166293214,5.4995762489918398,2059.265353769038]
[null,156871043,2041,"CLC013",5.4995762489918398,193.87369083689799,{"$f":"F15792*Assumptions!$E$24","v":193.87369083689799},0,0,0,1865.39166293214,5.4995762489918398,2059.265353769038]
[null,157031648,2026,"CHA006",0,0,{"$f":"F15801*Assumptions!$E$24","v":0},1363.1106514394501,5.4182433993201196,26.919233642449999,2631.54352617531,1363.1106514394501,2663.88100321708]
[null,157031648,2035,"CHA006",0,0,{"$f":"F15810*Assumptions!$E$24","v":0},1363.1106514394501,5.4182433993201196,26.919233642449999,2631.54352617531,1363.1106514394501,2663.88100321708]
[null,157031648,2044,"CHA006",0,0,{"$f":"F15819*Assumptions!$E$24","v":0},1363.1106514394501,5.4182433993201196,26.919233642449999,2631.54352617531,1363.1106514394501,2663.88100321708]
[null,157031839,2029,"CHA006",1795.31742182937,50813.116707934598,{"$f":"F15828*Assumptions!$E$24","v":50813.116707934598},0,0,0,2266.2357109437598,1795.31742182937,53079.352418878356]
[null,157031839,2039,"CHA006",1795.31742182937,50813.116707934598,{"$f":"F15838*Assumptions!$E$24","v":50813.116707934598},0,0,0,2266.2357109437598,1795.31742182937,53079.352418878356]
[null,157328687,2024,"NHL016",222.01748695646299,9876.6274328183899,{"$f":"F15847*Assumptions!$E$24","v":9876.6274328183899},0,0,0,5558.5517856516299,222.01748695646299,15435.179218470021]
[null,157328687,2033,"NHL016",222.01748695646299,9876.6274328183899,{"$f":"F15856*Assumptions!$E$24","v":9876.6274328183899},0,0,0,5558.5517856516299,222.01748695646299,15435.179218470021]
[null,157328687,2034,"NHL016",222.01748695646299,9876.6274328183899,{"$f":"F15857*Assumptions!$E$24","v":9876.6274328183899},0,0,0,5558.5517856516299,222.01748695646299,15435.179218470021]
[null,157328687,2043,"NHL016",222.01748695646299,9876.6274328183899,{"$f":"F15866*Assumptions!$E$24","v":9876.6274328183899},0,0,0,5558.5517856516299,222.01748695646299,15435.179218470021]
[null,157499868,2028,"HSM002",394.88148375157698,14411.880888482699,{"$f":"F15875*Assumptions!$E$24","v":14411.880888482699},0,0,0,661.69519068960699,394.88148375157698,15073.576079172306]
[null,157499868,2035,"HSM002",908.53825953562296,33158.6709375672,{"$f":"F15882*Assumptions!$E$24","v":33158.6709375672},47.407228813960401,2.77045167820269E-2,0.102338078321538,661.69519068960699,955.94548834958334,33820.496170851911]
[null,157534903,2023,"HSM001",10188.755666365199,315402.02183884801,{"$f":"F15894*Assumptions!$E$24","v":315402.02183884801},2477.2833877398002,35.460957964741198,60.126108358415202,12899.819255437,12666.039054105,328397.42816060816]
[null,157534903,2032,"HSM001",0,0,{"$f":"F15903*Assumptions!$E$24","v":0},0,0,0,12899.819255437,0,12899.819255437]
[null,157534903,2041,"HSM001",0,0,{"$f":"F15912*Assumptions!$E$24","v":0},0,0,0,12899.819255437,0,12899.819255437]
[null,157577303,2026,"HSM001",24882.501364805001,908129.807632813,{"$f":"F15921*Assumptions!$E$24","v":908129.807632813},0,0,0,6626.2681091145896,24882.501364805001,914756.07574192761]
[null,157577303,2027,"HSM001",24882.501364805001,908129.807632813,{"$f":"F15922*Assumptions!$E$24","v":908129.807632813},0,0,0,6626.2681091145896,24882.501364805001,914756.07574192761]
[null,157577303,2036,"HSM001",24882.501364805001,908129.807632813,{"$f":"F15931*Assumptions!$E$24","v":908129.807632813},0,0,0,6626.2681091145896,24882.501364805001,914756.07574192761]
[null,157577303,2045,"HSM001",24882.501364805001,908129.807632813,{"$f":"F15940*Assumptions!$E$24","v":908129.807632813},0,0,0,6626.2681091145896,24882.501364805001,914756.07574192761]
[null,157577552,2028,"HSM001",26450.9854889745,965374.34125401697,{"$f":"F15947*Assumptions!$E$24","v":965374.34125401697},0,0,0,4819.69518994174,26450.9854889745,970194.03644395876]
[null,157577552,2040,"HSM001",26450.9854889745,965374.34125401697,{"$f":"F15959*Assumptions!$E$24","v":965374.34125401697},0,0,0,4819.69518994174,26450.9854889745,970194.03644395876]
[null,157599024,2025,"HSM001",28972.350072890898,1057395.89089624,{"$f":"F15968*Assumptions!$E$24","v":1057395.89089624},0,0,0,6855.7691230090204,28972.350072890898,1064251.660019249]
[null,157599024,2034,"HSM001",28972.350072890898,1057395.89089624,{"$f":"F15977*Assumptions!$E$24","v":1057395.89089624},0,0,0,6855.7691230090204,28972.350072890898,1064251.660019249]
[null,157599024,2043,"HSM001",28972.350072890898,1057395.89089624,{"$f":"F15986*Assumptions!$E$24","v":1057395.89089624},0,0,0,6855.7691230090204,28972.350072890898,1064251.660019249]
[null,157599024,2044,"HSM001",28972.350072890898,1057395.89089624,{"$f":"F15987*Assumptions!$E$24","v":1057395.89089624},0,0,0,6855.7691230090204,28972.350072890898,1064251.660019249]
[null,157998524,2029,"HYT011",0,0,{"$f":"F15996*Assumptions!$E$24","v":0},0,0,0,1328.89503378171,0,1328.89503378171]
[null,157998524,2043,"HYT011",0,0,{"$f":"F16010*Assumptions!$E$24","v":0},0,0,0,1328.89503378171,0,1328.89503378171]
[null,158040795,2024,"TRG024",3.5671561187140099E-2,1.1849865619686799,{"$f":"F16015*Assumptions!$E$24","v":1.1849865619686799},5725.2766919925998,59.693799550609803,144.96689637924899,5605.1194097725202,5725.3123635537868,5810.9650922643477]
[null,158040795,2033,"TRG024",3.2854585793809798,109.140843206905,{"$f":"F16024*Assumptions!$E$24","v":109.140843206905},5979.92037815804,117.828892539484,190.183893142779,5605.1194097725202,5983.2058367374211,6022.2730386616886]
[null,158040795,2042,"TRG024",2.6009540710299399,86.402039044462995,{"$f":"F16033*Assumptions!$E$24","v":86.402039044462995},6032.2119838158296,147.802735221457,190.26573418029199,5605.1194097725202,6034.8129378868598,6029.5899182187322]
[null,158071754,2027,"NHL015",124.489061103135,4543.4430186301897,{"$f":"F16042*Assumptions!$E$24","v":4543.4430186301897},0,0,0,23116.1239733847,124.489061103135,27659.56699201489]
[null,158071754,2036,"NHL015",50.073012063457099,1438.3215415055499,{"$f":"F16051*Assumptions!$E$24","v":1438.3215415055499},707.383485574465,12.3909359215238,29.083154114675299,23116.1239733847,757.4564976379221,24595.91960492645]
[null,158071754,2037,"NHL015",50.073012063457099,1438.3215415055499,{"$f":"F16052*Assumptions!$E$24","v":1438.3215415055499},707.383485574465,12.3909359215238,29.083154114675299,23116.1239733847,757.4564976379221,24595.91960492645]
[null,158072599,2025,"NHL031",0,0,{"$f":"F16064*Assumptions!$E$24","v":0},649.83289939205599,3.8745730597257499,18.245346058297301,11164.3012043941,649.83289939205599,11186.421123512122]
[null,158072599,2032,"NHL031",0,0,{"$f":"F16071*Assumptions!$E$24","v":0},3206.0983659815802,25.0448026418829,51.927547529266299,11164.3012043941,3206.0983659815802,11241.273554565249]
[null,158072599,2041,"NHL031",0,0,{"$f":"F16080*Assumptions!$E$24","v":0},3206.0983659815802,25.0448026418829,51.927547529266299,11164.3012043941,3206.0983659815802,11241.273554565249]
[null,158072999,2026,"NHL031",3.8534627265934298,110.688736719574,{"$f":"F16089*Assumptions!$E$24","v":110.688736719574},0,0,0,7657.3938424893304,3.8534627265934298,7768.0825792089045]
[null,158072999,2035,"NHL031",0,0,{"$f":"F16098*Assumptions!$E$24","v":0},591.74419962042703,4.9671155258606996,7.4908253757319097,7657.3938424893304,591.74419962042703,7669.8517833909227]
[null,158072999,2044,"NHL031",0,0,{"$f":"F16107*Assumptions!$E$24","v":0},591.74419962042703,4.9671155258606996,7.4908253757319097,7657.3938424893304,591.74419962042703,7669.8517833909227]
[null,158085563,2029,"NHL031",0,0,{"$f":"F16116*Assumptions!$E$24","v":0},8933.2809671715695,139.635103133412,136.990473594798,11884.386558492,8933.2809671715695,12161.012135220211]
[null,158085563,2030,"NHL031",0,0,{"$f":"F16117*Assumptions!$E$24","v":0},9215.6480499781101,138.05849906063099,149.551382388897,11884.386558492,9215.6480499781101,12171.996439941528]
[null,158085563,2042,"NHL031",0,0,{"$f":"F16129*Assumptions!$E$24","v":0},18072.500222870902,299.78046988329697,405.03377054193197,11884.386558492,18072.500222870902,12589.200798917229]
[null,158104025,2025,"NHL031",2.6531375917987101,76.210014009666494,{"$f":"F16136*Assumptions!$E$24","v":76.210014009666494},0,0,0,12573.0210815342,{"$f":"H16136+E16136","v":2.6531375917987101},{"$f":"J16136+I16136+G16136+K16136","v":12649.231095543866}]
[null,158104025,2034,"NHL031",0.84510245343795598,24.275133719109601,{"$f":"F16145*Assumptions!$E$24","v":24.275133719109601},0,0,0,12573.0210815342,0.84510245343795598,12597.296215253309]
[null,158104025,2043,"NHL031",0.84510245343795598,24.275133719109601,{"$f":"F16154*Assumptions!$E$24","v":24.275133719109601},0,0,0,12573.0210815342,0.84510245343795598,12597.296215253309]
[null,158126550,2028,"HSM002",0,0,{"$f":"F16163*Assumptions!$E$24","v":0},0,0,0,1122.93414981108,0,1122.93414981108]
[null,158126550,2037,"HSM002",0,0,{"$f":"F16172*Assumptions!$E$24","v":0},0,0,0,1122.93414981108,0,1122.93414981108]
[null,158126550,2046,"HSM002",0,0,{"$f":"F16181*Assumptions!$E$24","v":0},0,0,0,1122.93414981108,0,1122.93414981108]
[null,158379622,2029,"CDN001",0,0,{"$f":"F16188*Assumptions!$E$24","v":0},0,0,0,2135.59888583354,0,2135.59888583354]
[null,158379622,2033,"CDN001",0.13118577256068401,4.52393896736743,{"$f":"F16192*Assumptions!$E$24","v":4.52393896736743},0,0,0,2135.59888583354,0.13118577256068401,2140.1228248009074]
[null,158379622,2042,"CDN001",0.13118577256068401,4.52393896736743,{"$f":"F16201*Assumptions!$E$24","v":4.52393896736743},0,0,0,2135.59888583354,0.13118577256068401,2140.1228248009074]
[null,158402233,2027,"WND024",0,0,{"$f":"F16210*Assumptions!$E$24","v":0},6.7648780253940703,0,1.4602245308298701E-2,1496.44632293635,6.7648780253940703,1496.4609251816582]
[null,158402233,2036,"WND024",0,0,{"$f":"F16219*Assumptions!$E$24","v":0},29.1973230202323,0,3.7676748681575098E-2,1496.44632293635,29.1973230202323,1496.4839996850317]
[null,158402233,2045,"WND024",0,0,{"$f":"F16228*Assumptions!$E$24","v":0},29.1973230202323,0,3.7676748681575098E-2,1496.44632293635,29.1973230202323,1496.4839996850317]
[null,159372710,2030,"CHM011",0,0,{"$f":"F16237*Assumptions!$E$24","v":0},0,0,0,1393.7761823098399,0,1393.7761823098399]
[null,159372710,2035,"CHM011",0,0,{"$f":"F16242*Assumptions!$E$24","v":0},0,0,0,1393.7761823098399,0,1393.7761823098399]
[null,159372710,2041,"CHM011",0,0,{"$f":"F16248*Assumptions!$E$24","v":0},0,0,0,1393.7761823098399,0,1393.7761823098399]
[null,160253147,2026,"CDN001",0,0,{"$f":"F16257*Assumptions!$E$24","v":0},2.5568487347388702,8.9103482393000904E-3,8.9565759113773999E-2,1229.68751765348,2.5568487347388702,1229.785993760833]
[null,160253147,2035,"CDN001",0,0,{"$f":"F16266*Assumptions!$E$24","v":0},37.3354568710132,5.2073970069148302E-2,0.81096713607407001,1229.68751765348,37.3354568710132,1230.5505587596233]
[null,160253147,2044,"CDN001",0,0,{"$f":"F16275*Assumptions!$E$24","v":0},37.3354568710132,5.2073970069148302E-2,0.81096713607407001,1229.68751765348,37.3354568710132,1230.5505587596233]
[null,160318382,2029,"CHM011",0,0,{"$f":"F16284*Assumptions!$E$24","v":0},0,0,0,3390.5968687733398,0,3390.5968687733398]
[null,160318382,2038,"CHM011",0,0,{"$f":"F16293*Assumptions!$E$24","v":0},0,0,0,3390.5968687733398,0,3390.5968687733398]
[null,160440481,2023,"HSM001",77.8221342792705,2840.2530274778301,{"$f":"F16302*Assumptions!$E$24","v":2840.2530274778301},0,0,0,8574.9955651863293,77.8221342792705,11415.24859266416]
[null,160440481,2028,"HSM001",547.88778290283699,19996.1096996335,{"$f":"F16307*Assumptions!$E$24","v":19996.1096996335},0,0,0,8574.9955651863293,547.88778290283699,28571.105264819831]
[null,160440481,2034,"HSM001",547.88778290283699,19996.1096996335,{"$f":"F16313*Assumptions!$E$24","v":19996.1096996335},0,0,0,8574.9955651863293,547.88778290283699,28571.105264819831]
[null,160440481,2043,"HSM001",547.88778290283699,19996.1096996335,{"$f":"F16322*Assumptions!$E$24","v":19996.1096996335},0,0,0,8574.9955651863293,547.88778290283699,28571.105264819831]
[null,160451578,2028,"PLD003",2385.5850174932898,86091.324471002707,{"$f":"F16331*Assumptions!$E$24","v":86091.324471002707},0,0,0,7458.9144853262196,2385.5850174932898,93550.238956328933]
[null,160451578,2037,"PLD003",4549.8434380763501,164195.38387748701,{"$f":"F16340*Assumptions!$E$24","v":164195.38387748701},0,0,0,7458.9144853262196,4549.8434380763501,171654.29836281322]
[null,160451578,2046,"PLD003",4549.8434380763501,164195.38387748701,{"$f":"F16349*Assumptions!$E$24","v":164195.38387748701},0,0,0,7458.9144853262196,4549.8434380763501,171654.29836281322]
[null,160705636,2031,"PLD003",0,0,{"$f":"F16358*Assumptions!$E$24","v":0},0,0,0,1632.38879987422,0,1632.38879987422]
[null,160705636,2034,"PLD003",0,0,{"$f":"F16361*Assumptions!$E$24","v":0},0,0,0,1632.38879987422,0,1632.38879987422]
[null,160755450,2026,"WND013",4054.9042779145602,138268.00827423501,{"$f":"F16377*Assumptions!$E$24","v":138268.00827423501},0,0,0,3175.10607175722,4054.9042779145602,141443.11434599222]
[null,160755450,2027,"WND013",4054.9042779145602,138268.00827423501,{"$f":"F16378*Assumptions!$E$24","v":138268.00827423501},0,0,0,3175.10607175722,4054.9042779145602,141443.11434599222]
[null,160755450,2036,"WND013",4054.9042779145602,138268.00827423501,{"$f":"F16387*Assumptions!$E$24","v":138268.00827423501},0,0,0,3175.10607175722,4054.9042779145602,141443.11434599222]
[null,160755450,2045,"WND013",4054.9042779145602,138268.00827423501,{"$f":"F16396*Assumptions!$E$24","v":138268.00827423501},0,0,0,3175.10607175722,4054.9042779145602,141443.11434599222]
[null,160864049,2030,"CHM011",0,0,{"$f":"F16405*Assumptions!$E$24","v":0},0,0,0,4469.8551824274,0,4469.8551824274]
[null,160864049,2039,"CHM011",0,0,{"$f":"F16414*Assumptions!$E$24","v":0},0,0,0,4469.8551824274,0,4469.8551824274]
[null,160864049,2045,"CHM011",0,0,{"$f":"F16420*Assumptions!$E$24","v":0},0,0,0,4469.8551824274,0,4469.8551824274]
[null,160909250,2034,"CHM011",0,0,{"$f":"F16433*Assumptions!$E$24","v":0},9.5839843851583897,0.110424857908432,0.18176159211850701,2435.29072434932,9.5839843851583897,2435.5829107993468]
[null,160909250,2043,"CHM011",0,0,{"$f":"F16442*Assumptions!$E$24","v":0},9.5839843851583897,0.110424857908432,0.18176159211850701,2435.29072434932,9.5839843851583897,2435.5829107993468]
[null,160909250,2044,"CHM011",0,0,{"$f":"F16443*Assumptions!$E$24","v":0},9.5839843851583897,0.110424857908432,0.18176159211850701,2435.29072434932,9.5839843851583897,2435.5829107993468]
[null,160957458,2029,"TRG013",0,0,{"$f":"F16452*Assumptions!$E$24","v":0},0,0,0,1227.3885852743599,0,1227.3885852743599]
[null,160957458,2038,"TRG013",0,0,{"$f":"F16461*Assumptions!$E$24","v":0},0,0,0,1227.3885852743599,0,1227.3885852743599]
[null,160958288,2023,"BET005",64.410173897476895,1931.2891265383901,{"$f":"F16470*Assumptions!$E$24","v":1931.2891265383901},14975.269461223401,67.842057300073606,184.34636198128001,4978.0022933936098,15039.679635120878,7161.4798392133534]
[null,160958288,2032,"BET005",0,0,{"$f":"F16479*Assumptions!$E$24","v":0},13733.074853865801,62.441183428307198,213.52405209271001,4978.0022933936098,13733.074853865801,5253.9675289146271]
[null,160958288,2038,"BET005",0,0,{"$f":"F16485*Assumptions!$E$24","v":0},13733.074853865801,62.441183428307198,213.52405209271001,4978.0022933936098,13733.074853865801,5253.9675289146271]
[null,160976862,2027,"HSM004",0,0,{"$f":"F16498*Assumptions!$E$24","v":0},2651.7926733897102,14.079601360889599,36.9996094613387,2870.0457878030402,2651.7926733897102,2921.1249986252683]
[null,160976862,2036,"HSM004",7.5225624653959802,274.54889299307399,{"$f":"F16507*Assumptions!$E$24","v":274.54889299307399},7649.6387286523104,13.887587847650799,44.3515980609968,2870.0457878030402,7657.1612911177062,3202.8338667047619]
[null,160976862,2037,"HSM004",7.5225624653959802,274.54889299307399,{"$f":"F16508*Assumptions!$E$24","v":274.54889299307399},7649.6387286523104,13.887587847650799,44.3515980609968,2870.0457878030402,7657.1612911177062,3202.8338667047619]
[null,160976862,2046,"HSM004",7.5225624653959802,274.54889299307399,{"$f":"F16517*Assumptions!$E$24","v":274.54889299307399},7649.6387286523104,13.887587847650799,44.3515980609968,2870.0457878030402,7657.1612911177062,3202.8338667047619]
[null,161129189,2031,"HSM003",41.532997066197602,1515.8183690281801,{"$f":"F16526*Assumptions!$E$24","v":1515.8183690281801},0,0,0,18190.464883906101,41.532997066197602,19706.283252934281]
[null,161129189,2040,"HSM003",24.866551158978002,907.54767735832797,{"$f":"F16535*Assumptions!$E$24","v":907.54767735832797},0,0,0,18190.464883906101,24.866551158978002,19098.01256126443]
[null,161224166,2029,"KGT004",0,0,{"$f":"F16548*Assumptions!$E$24","v":0},4961.7285728550596,9.7976615671970695,18.286960263052801,7415.1491466468096,4961.7285728550596,7443.2337684770591]
[null,161224166,2035,"KGT004",0,0,{"$f":"F16554*Assumptions!$E$24","v":0},9736.9897156723691,142.999438029407,234.10014211817,7415.1491466468096,9736.9897156723691,7792.248726794387]
[null,161224166,2044,"KGT004",0,0,{"$f":"F16563*Assumptions!$E$24","v":0},9736.9897156723691,142.999438029407,234.10014211817,7415.1491466468096,9736.9897156723691,7792.248726794387]
[null,161720820,2029,"HTN032",0,0,{"$f":"F16572*Assumptions!$E$24","v":0},1.84210074972967,0,4.8768788403755004E-3,2542.98430332917,1.84210074972967,2542.9891802080101]
[null,161720820,2030,"HTN032",0,0,{"$f":"F16573*Assumptions!$E$24","v":0},409.02121964412498,0.277395032263208,0.702208398419228,2542.98430332917,409.02121964412498,2543.9639067598523]
[null,161720820,2039,"HTN032",0,0,{"$f":"F16582*Assumptions!$E$24","v":0},610.28368150296603,0.60486131124426801,2.27922848678993,2542.98430332917,610.28368150296603,2545.8683931272039]
[null,161722801,2024,"PLD003",3.5907512121280002E-3,0.129583530006735,{"$f":"F16591*Assumptions!$E$24","v":0.129583530006735},0,0,0,5318.2777912163101,3.5907512121280002E-3,5318.4073747463171]
[null,161722801,2035,"PLD003",0,0,{"$f":"F16602*Assumptions!$E$24","v":0},0,0,0,5318.2777912163101,0,5318.2777912163101]
[null,161722801,2043,"PLD003",0,0,{"$f":"F16610*Assumptions!$E$24","v":0},0,0,0,5318.2777912163101,0,5318.2777912163101]
[null,161724387,2028,"KRT013",0,0,{"$f":"F16619*Assumptions!$E$24","v":0},0,0,0,478.56962644540698,0,478.56962644540698]
[null,161724387,2037,"KRT013",0,0,{"$f":"F16628*Assumptions!$E$24","v":0},0,0,0,478.56962644540698,0,478.56962644540698]
[null,161724387,2046,"KRT013",0,0,{"$f":"F16637*Assumptions!$E$24","v":0},0,0,0,478.56962644540698,0,478.56962644540698]
[null,161789292,2023,"HSM004",892.43004592238196,32549.632382394098,{"$f":"F16638*Assumptions!$E$24","v":32549.632382394098},11263.449826641399,72.497641182630403,113.67114420505099,4054.18367745253,12155.879872563781,36789.984845234314]
[null,161789292,2032,"HSM004",2993.2333438767901,109243.213972843,{"$f":"F16647*Assumptions!$E$24","v":109243.213972843},20914.547256209102,129.64493300194599,205.11337525863101,4054.18367745253,23907.780600085891,113632.1559585561]
[null,161789292,2041,"HSM004",2993.2333438767901,109243.213972843,{"$f":"F16656*Assumptions!$E$24","v":109243.213972843},20914.547256209102,129.64493300194599,205.11337525863101,4054.18367745253,23907.780600085891,113632.1559585561]
[null,161891847,2028,"PLD006",0,0,{"$f":"F16667*Assumptions!$E$24","v":0},0,0,0,330.26053485970698,0,330.26053485970698]
[null,161891847,2036,"PLD006",0,0,{"$f":"F16675*Assumptions!$E$24","v":0},0,0,0,330.26053485970698,0,330.26053485970698]
[null,161891847,2045,"PLD006",0,0,{"$f":"F16684*Assumptions!$E$24","v":0},0,0,0,330.26053485970698,0,330.26053485970698]
[null,162074576,2030,"MRO007",0,0,{"$f":"F16693*Assumptions!$E$24","v":0},4530.9728226916995,2.2157858923653801,16.858640394525501,4322.1956467875798,4530.9728226916995,4341.2700730744709]
[null,162074576,2039,"MRO007",0,0,{"$f":"F16702*Assumptions!$E$24","v":0},4530.9728226916995,2.2157858923653801,16.858640394525501,4322.1956467875798,4530.9728226916995,4341.2700730744709]
[null,162074576,2040,"MRO007",0,0,{"$f":"F16703*Assumptions!$E$24","v":0},4530.9728226916995,2.2157858923653801,16.858640394525501,4322.1956467875798,4530.9728226916995,4341.2700730744709]
[null,162581581,2025,"KGT004",0,0,{"$f":"F16712*Assumptions!$E$24","v":0},1407.9314061136499,1.9871363861903599,10.117084580345599,15070.884418604501,{"$f":"H16712+E16712","v":1407.9314061136499},{"$f":"J16712+I16712+G16712+K16712","v":15082.988639571036}]
[null,162581581,2039,"KGT004",0,0,{"$f":"F16726*Assumptions!$E$24","v":0},11117.871231871501,71.567039945504803,212.13313372047301,15070.884418604501,11117.871231871501,15354.584592270479]
[null,162581581,2044,"KGT004",0,0,{"$f":"F16731*Assumptions!$E$24","v":0},11117.871231871501,71.567039945504803,212.13313372047301,15070.884418604501,11117.871231871501,15354.584592270479]
[null,162750718,2029,"OYN003",0,0,{"$f":"F16740*Assumptions!$E$24","v":0},0,0,0,3407.2959832004599,0,3407.2959832004599]
[null,162750718,2038,"OYN003",0,0,{"$f":"F16749*Assumptions!$E$24","v":0},0,0,0,3407.2959832004599,0,3407.2959832004599]
[null,162767233,2023,"CHM011",483.71338377613199,17628.916246553399,{"$f":"F16758*Assumptions!$E$24","v":17628.916246553399},3715.3288350549001,12.7588494990984,23.7372550204812,3602.33338336422,4199.0422188310322,21267.745734437198]
[null,162767233,2032,"CHM011",0,0,{"$f":"F16767*Assumptions!$E$24","v":0},5.0421228772366202,0,1.28674725722451E-2,3602.33338336422,5.0421228772366202,3602.3462508367925]
[null,162767233,2033,"CHM011",0,0,{"$f":"F16768*Assumptions!$E$24","v":0},5.0421228772366202,0,1.28674725722451E-2,3602.33338336422,5.0421228772366202,3602.3462508367925]
[null,162767233,2045,"CHM011",0,0,{"$f":"F16780*Assumptions!$E$24","v":0},5.0421228772366202,0,1.28674725722451E-2,3602.33338336422,5.0421228772366202,3602.3462508367925]
[null,162783566,2028,"TRG013",0,0,{"$f":"F16787*Assumptions!$E$24","v":0},0,0,0,1142.2100052594801,0,1142.2100052594801]
[null,162783566,2037,"TRG013",0,0,{"$f":"F16796*Assumptions!$E$24","v":0},0,0,0,1142.2100052594801,0,1142.2100052594801]
[null,162783566,2046,"TRG013",0,0,{"$f":"F16805*Assumptions!$E$24","v":0},0,0,0,1142.2100052594801,0,1142.2100052594801]
[null,162814555,2031,"CHM011",0,0,{"$f":"F16814*Assumptions!$E$24","v":0},0,0,0,6482.4765177401896,0,6482.4765177401896]
[null,162814555,2040,"CHM011",0,0,{"$f":"F16823*Assumptions!$E$24","v":0},0,0,0,6482.4765177401896,0,6482.4765177401896]
[null,162940936,2025,"TRG024",31.457667514368399,1045.00369579686,{"$f":"F16832*Assumptions!$E$24","v":1045.00369579686},0,0,0,1457.04394537497,31.457667514368399,2502.04764117183]
[null,162940936,2026,"TRG024",52.468667265851003,1742.9757365610899,{"$f":"F16833*Assumptions!$E$24","v":1742.9757365610899},0,0,0,1457.04394537497,52.468667265851003,3200.0196819360599]
[null,162940936,2038,"TRG024",85.186371652121395,2829.8370553802802,{"$f":"F16845*Assumptions!$E$24","v":2829.8370553802802},0,0,0,1457.04394537497,85.186371652121395,4286.8810007552502]
[null,162940936,2045,"TRG024",85.186371652121395,2829.8370553802802,{"$f":"F16852*Assumptions!$E$24","v":2829.8370553802802},0,0,0,1457.04394537497,85.186371652121395,4286.8810007552502]
[null,163030146,2030,"COB011",352.49329769193901,11959.007716660301,{"$f":"F16861*Assumptions!$E$24","v":11959.007716660301},103.83006540725501,6.8177996741951602E-2,0.95328003810455397,156.44080784364201,456.32336309919401,12116.469982538789]
[null,163030146,2039,"COB011",347.73861306341098,11797.695968223799,{"$f":"F16870*Assumptions!$E$24","v":11797.695968223799},116.12555946889999,1.13049816688171,2.64551934146722,156.44080784364201,463.86417253231099,11957.912793575792]
[null,163034159,2024,"KGT004",0,0,{"$f":"F16879*Assumptions!$E$24","v":0},2804.46482193777,43.6193370492295,108.285836389637,7516.5471383080503,2804.46482193777,7668.4523117469171]
[null,163034159,2033,"KGT004",7.8575842397382196,219.52046128855201,{"$f":"F16888*Assumptions!$E$24","v":219.52046128855201},33307.706196686398,483.29948778029001,763.475420891721,7516.5471383080503,33315.563780926139,8982.8425082686135]
[null,163034159,2042,"KGT004",6.0084959497259298,167.861745072194,{"$f":"F16897*Assumptions!$E$24","v":167.861745072194},39509.273293062899,576.22829065717201,950.18139413056997,7516.5471383080503,39515.281789012624,9210.8185681679861]
[null,163034159,2044,"KGT004",6.0084959497259298,167.861745072194,{"$f":"F16899*Assumptions!$E$24","v":167.861745072194},39509.273293062899,576.22829065717201,950.18139413056997,7516.5471383080503,39515.281789012624,9210.8185681679861]
[null,163099244,2029,"PLD001",435.92771615106301,15731.8201539089,{"$f":"F16908*Assumptions!$E$24","v":15731.8201539089},0,0,0,601.43080057368195,435.92771615106301,16333.250954482583]
[null,163099244,2038,"PLD001",295.669025348209,10670.1449793747,{"$f":"F16917*Assumptions!$E$24","v":10670.1449793747},0,0,0,601.43080057368195,295.669025348209,11271.575779948382]
[null,163161294,2023,"NHL016",21.713926058960499,965.96155883060999,{"$f":"F16926*Assumptions!$E$24","v":965.96155883060999},0,0,0,4782.9509773632699,21.713926058960499,5748.9125361938795]
[null,163161294,2032,"NHL016",21.329271585052201,948.84989352334503,{"$f":"F16935*Assumptions!$E$24","v":948.84989352334503},0,0,0,4782.9509773632699,21.329271585052201,5731.8008708866146]
[null,163161294,2041,"NHL016",21.329271585052201,948.84989352334503,{"$f":"F16944*Assumptions!$E$24","v":948.84989352334503},0,0,0,4782.9509773632699,21.329271585052201,5731.8008708866146]
[null,163186429,2026,"CHM011",0,0,{"$f":"F16953*Assumptions!$E$24","v":0},0,0,0,2214.4285017556899,0,2214.4285017556899]
[null,163186429,2035,"CHM011",0,0,{"$f":"F16962*Assumptions!$E$24","v":0},0,0,0,2214.4285017556899,0,2214.4285017556899]
[null,163186429,2037,"CHM011",0,0,{"$f":"F16964*Assumptions!$E$24","v":0},0,0,0,2214.4285017556899,0,2214.4285017556899]
[null,163186429,2046,"CHM011",0,0,{"$f":"F16973*Assumptions!$E$24","v":0},0,0,0,2214.4285017556899,0,2214.4285017556899]
[null,163198819,2031,"KRT012",46.122755288390302,1595.28521189822,{"$f":"F16982*Assumptions!$E$24","v":1595.28521189822},0,0,0,4480.6525347526003,46.122755288390302,6075.9377466508204]
[null,163198819,2040,"KRT012",754.49241112158995,26096.242048546399,{"$f":"F16991*Assumptions!$E$24","v":26096.242048546399},0,0,0,4480.6525347526003,754.49241112158995,30576.894583298999]
[null,163212783,2025,"SHL001",5326.0528127883599,157885.37936030599,{"$f":"F17000*Assumptions!$E$24","v":157885.37936030599},0,0,0,5240.4224776743404,5326.0528127883599,163125.80183798034]
[null,163212783,2034,"SHL001",2081.15344458647,61693.6618271197,{"$f":"F17009*Assumptions!$E$24","v":61693.6618271197},0,0,0,5240.4224776743404,2081.15344458647,66934.084304794043]
[null,163212783,2043,"SHL001",1725.7620802451199,51158.448911903703,{"$f":"F17018*Assumptions!$E$24","v":51158.448911903703},0,0,0,5240.4224776743404,1725.7620802451199,56398.871389578046]
[null,163266496,2028,"CTN001",0,0,{"$f":"F17027*Assumptions!$E$24","v":0},0,0,0,2272.2913672466202,0,2272.2913672466202]
[null,163266496,2030,"CTN001",0,0,{"$f":"F17029*Assumptions!$E$24","v":0},0,0,0,2272.2913672466202,0,2272.2913672466202]
[null,163266496,2039,"CTN001",0,0,{"$f":"F17038*Assumptions!$E$24","v":0},0,0,0,2272.2913672466202,0,2272.2913672466202]
[null,163310477,2024,"CHM011",0,0,{"$f":"F17047*Assumptions!$E$24","v":0},0,0,0,1892.4991284753801,0,1892.4991284753801]
[null,163310477,2033,"CHM011",0,0,{"$f":"F17056*Assumptions!$E$24","v":0},0,0,0,1892.4991284753801,0,1892.4991284753801]
[null,163310477,2042,"CHM011",0,0,{"$f":"F17065*Assumptions!$E$24","v":0},0,0,0,1892.4991284753801,0,1892.4991284753801]
[null,163502879,2027,"HSM002",0,0,{"$f":"F17074*Assumptions!$E$24","v":0},9.2163960994542293,0.154607307519841,0.207186462031927,606.725301224335,9.2163960994542293,607.08709499388681]
[null,163502879,2030,"HSM002",0,0,{"$f":"F17077*Assumptions!$E$24","v":0},4059.4830800105901,2.2895911390601098,8.4758735691059393,606.725301224335,4059.4830800105901,617.49076593250106]
[null,163502879,2046,"HSM002",0,0,{"$f":"F17093*Assumptions!$E$24","v":0},8677.5556501903102,30.277135627230798,89.999758856047293,606.725301224335,8677.5556501903102,727.00219570761305]
[null,163520203,2023,"COB011",9.6214926513840897,330.30812377463701,{"$f":"F17094*Assumptions!$E$24","v":330.30812377463701},2409.90099118014,80.548882960965699,69.688916920230099,401.08319034237599,2419.5224838315239,881.62911399820882]
[null,163520203,2032,"COB011",10.235949314092201,347.274111695464,{"$f":"F17103*Assumptions!$E$24","v":347.274111695464},3841.5218988883298,63.1540158861267,94.395268722689707,401.08319034237599,{"$f":"H17103+E17103","v":3851.7578482024219},{"$f":"J17103+I17103+G17103+K17103","v":905.90658664665648}]
[null,163520203,2041,"COB011",18.494447548838199,627.45942234970403,{"$f":"F17112*Assumptions!$E$24","v":627.45942234970403},4192.78334405039,143.98084545430001,125.58412205556399,401.08319034237599,4211.2777915992283,1298.1075802019441]
[null,163582150,2026,"HSM001",0,0,{"$f":"F17121*Assumptions!$E$24","v":0},0,0,0,1706.5870209018699,0,1706.5870209018699]
[null,163582150,2035,"HSM001",0,0,{"$f":"F17130*Assumptions!$E$24","v":0},0,0,0,1706.5870209018699,0,1706.5870209018699]
[null,163582150,2045,"HSM001",0,0,{"$f":"F17140*Assumptions!$E$24","v":0},0,0,0,1706.5870209018699,0,1706.5870209018699]
[null,163606350,2030,"HSM004",3.0085957152090699,109.803890213476,{"$f":"F17149*Assumptions!$E$24","v":109.803890213476},4930.0332047989205,6.2115496577742997,15.468874309775201,10033.015076727301,4933.0418005141291,10164.499390908326]
[null,163606350,2039,"HSM004",3.0085957152090699,109.803890213476,{"$f":"F17158*Assumptions!$E$24","v":109.803890213476},4930.0332047989205,6.2115496577742997,15.468874309775201,10033.015076727301,4933.0418005141291,10164.499390908326]
[null,163606350,2040,"HSM004",3.0085957152090699,109.803890213476,{"$f":"F17159*Assumptions!$E$24","v":109.803890213476},4930.0332047989205,6.2115496577742997,15.468874309775201,10033.015076727301,4933.0418005141291,10164.499390908326]
[null,163610121,2025,"PLD003",0,0,{"$f":"F17168*Assumptions!$E$24","v":0},0,0,0,3227.9922467189999,0,3227.9922467189999]
[null,163610121,2034,"PLD003",0,0,{"$f":"F17177*Assumptions!$E$24","v":0},0,0,0,3227.9922467189999,0,3227.9922467189999]
[null,163610121,2043,"PLD003",0,0,{"$f":"F17186*Assumptions!$E$24","v":0},0,0,0,3227.9922467189999,0,3227.9922467189999]
[null,163787989,2028,"MBN014",0,0,{"$f":"F17195*Assumptions!$E$24","v":0},0,0,0,2313.6418440287698,0,2313.6418440287698]
[null,163787989,2038,"MBN014",0,0,{"$f":"F17205*Assumptions!$E$24","v":0},0,0,0,2313.6418440287698,0,2313.6418440287698]
[null,163810606,2023,"CTN001",0,0,{"$f":"F17214*Assumptions!$E$24","v":0},833.91339300831203,7.3404771792758003,15.8508622742906,4662.9434689445197,833.91339300831203,4686.1348083980865]
[null,163810606,2032,"CTN001",0,0,{"$f":"F17223*Assumptions!$E$24","v":0},0,0,0,4662.9434689445197,0,4662.9434689445197]
[null,163810606,2033,"CTN001",0,0,{"$f":"F17224*Assumptions!$E$24","v":0},0,0,0,4662.9434689445197,0,4662.9434689445197]
[null,163810606,2042,"CTN001",0,0,{"$f":"F17233*Assumptions!$E$24","v":0},0,0,0,4662.9434689445197,0,4662.9434689445197]
[null,163873654,2027,"MNA014",13145.6996828587,402335.93719081499,{"$f":"F17242*Assumptions!$E$24","v":402335.93719081499},0,0,0,4256.0249438276196,13145.6996828587,406591.96213464258]
[null,163873654,2036,"MNA014",13502.892163562399,413268.13364657201,{"$f":"F17251*Assumptions!$E$24","v":413268.13364657201},0,0,0,4256.0249438276196,13502.892163562399,417524.1585903996]
[null,163873654,2044,"MNA014",13502.892163562399,413268.13364657201,{"$f":"F17259*Assumptions!$E$24","v":413268.13364657201},0,0,0,4256.0249438276196,13502.892163562399,417524.1585903996]
[null,163879163,2031,"TRG014",0,0,{"$f":"F17270*Assumptions!$E$24","v":0},926.09832396439106,0.48839294380717402,4.2100322301181903,5989.3274381515503,926.09832396439106,5994.0258633254753]
[null,163879163,2040,"TRG014",0,0,{"$f":"F17279*Assumptions!$E$24","v":0},3979.1603888097302,31.430081999669,76.789655653470106,5989.3274381515503,3979.1603888097302,6097.5471758046897]
[null,164004272,2025,"CHA006",5411.1763080532,153153.26968093601,{"$f":"F17288*Assumptions!$E$24","v":153153.26968093601},0,0,0,371.14155503996801,5411.1763080532,153524.41123597597]
[null,164004272,2026,"CHA006",5411.1763080532,153153.26968093601,{"$f":"F17289*Assumptions!$E$24","v":153153.26968093601},0,0,0,371.14155503996801,5411.1763080532,153524.41123597597]
[null,164004272,2035,"CHA006",5411.1763080532,153153.26968093601,{"$f":"F17298*Assumptions!$E$24","v":153153.26968093601},0,0,0,371.14155503996801,5411.1763080532,153524.41123597597]
[null,164004272,2044,"CHA006",5411.1763080532,153153.26968093601,{"$f":"F17307*Assumptions!$E$24","v":153153.26968093601},0,0,0,371.14155503996801,5411.1763080532,153524.41123597597]
[null,171121713,2031,"TRG013",0,0,{"$f":"F17318*Assumptions!$E$24","v":0},0,0,0,717.26334921272598,0,717.26334921272598]
[null,171121713,2039,"TRG013",0,0,{"$f":"F17326*Assumptions!$E$24","v":0},0,0,0,717.26334921272598,0,717.26334921272598]
[null,171177017,2024,"PLD001",0,0,{"$f":"F17335*Assumptions!$E$24","v":0},0,0,0,348.86442555966499,0,348.86442555966499]
[null,171177017,2033,"PLD001",10.3475273353977,373.42300809734297,{"$f":"F17344*Assumptions!$E$24","v":373.42300809734297},3.9103947001432898E-4,3.8269765962419497E-5,1.2378818587154499E-5,348.86442555966499,10.347918374867714,722.28748430559244]
[null,171177017,2042,"PLD001",10.3475273353977,373.42300809734297,{"$f":"F17353*Assumptions!$E$24","v":373.42300809734297},3.9103947001432898E-4,3.8269765962419497E-5,1.2378818587154499E-5,348.86442555966499,10.347918374867714,722.28748430559244]
[null,171177017,2043,"PLD001",10.3475273353977,373.42300809734297,{"$f":"F17354*Assumptions!$E$24","v":373.42300809734297},3.9103947001432898E-4,3.8269765962419497E-5,1.2378818587154499E-5,348.86442555966499,10.347918374867714,722.28748430559244]
[null,171177820,2028,"WND013",0,0,{"$f":"F17363*Assumptions!$E$24","v":0},0,0,0,1924.7668729177999,0,1924.7668729177999]
[null,171177820,2037,"WND013",0,0,{"$f":"F17372*Assumptions!$E$24","v":0},0,0,0,1924.7668729177999,0,1924.7668729177999]
[null,171210541,2024,"EHK024",26.8336133528232,957.92306130035399,{"$f":"F17383*Assumptions!$E$24","v":957.92306130035399},0,0,0,98.229158661071295,26.8336133528232,1056.1522199614253]
[null,171210541,2032,"EHK024",58.315339411258996,2081.7773482498601,{"$f":"F17391*Assumptions!$E$24","v":2081.7773482498601},0,0,0,98.229158661071295,58.315339411258996,2180.0065069109314]
[null,171210541,2041,"EHK024",58.315339411258996,2081.7773482498601,{"$f":"F17400*Assumptions!$E$24","v":2081.7773482498601},0,0,0,98.229158661071295,58.315339411258996,2180.0065069109314]
[null,171309449,2026,"WND012",0,0,{"$f":"F17409*Assumptions!$E$24","v":0},0,0,0,763.60051502156796,0,763.60051502156796]
[null,171309449,2035,"WND012",0,0,{"$f":"F17418*Assumptions!$E$24","v":0},0,0,0,763.60051502156796,0,763.60051502156796]
[null,171309449,2036,"WND012",0,0,{"$f":"F17419*Assumptions!$E$24","v":0},0,0,0,763.60051502156796,0,763.60051502156796]
[null,171309449,2045,"WND012",0,0,{"$f":"F17428*Assumptions!$E$24","v":0},0,0,0,763.60051502156796,0,763.60051502156796]
[null,171338632,2030,"KRT012",0,0,{"$f":"F17437*Assumptions!$E$24","v":0},0,0,0,102.096481288897,0,102.096481288897]
[null,171338632,2040,"KRT012",7.8888426184534302,272.85780932907602,{"$f":"F17447*Assumptions!$E$24","v":272.85780932907602},0,0,0,102.096481288897,7.8888426184534302,374.95429061797302]
[null,171744023,2025,"TRG013",0,0,{"$f":"F17456*Assumptions!$E$24","v":0},399.45944685593298,4.3452780043406296,15.738468093844601,1117.0354473534701,399.45944685593298,1137.1191934516553]
[null,171744023,2034,"TRG013",0,0,{"$f":"F17465*Assumptions!$E$24","v":0},1348.5757293392001,7.9395503656264097,21.1615074085204,1117.0354473534701,1348.5757293392001,1146.1365051276168]
[null,171744023,2043,"TRG013",0,0,{"$f":"F17474*Assumptions!$E$24","v":0},1348.5757293392001,7.9395503656264097,21.1615074085204,1117.0354473534701,1348.5757293392001,1146.1365051276168]
[null,175478803,2028,"TRG013",0,0,{"$f":"F17483*Assumptions!$E$24","v":0},0,0,0,548.39724916560795,0,548.39724916560795]
[null,175478803,2029,"TRG013",0,0,{"$f":"F17484*Assumptions!$E$24","v":0},0,0,0,548.39724916560795,0,548.39724916560795]
[null,175478803,2045,"TRG013",0,0,{"$f":"F17500*Assumptions!$E$24","v":0},0,0,0,548.39724916560795,0,548.39724916560795]
[null,176883310,2024,"WND012",0,0,{"$f":"F17503*Assumptions!$E$24","v":0},380.00114719980002,3.4727049932949199,11.058311232082501,10335.8295050089,380.00114719980002,10350.360521234277]
[null,176883310,2033,"WND012",0,0,{"$f":"F17512*Assumptions!$E$24","v":0},211.52631340602801,5.3359223299914698,7.7595373281316,10335.8295050089,211.52631340602801,10348.924964667023]
[null,176883310,2042,"WND012",0,0,{"$f":"F17521*Assumptions!$E$24","v":0},219.909550888035,7.4287921173659699,7.6168613358991397,10335.8295050089,219.909550888035,10350.875158462166]
[null,176947367,2027,"CTN001",824.86652794484496,23969.028295092401,{"$f":"F17530*Assumptions!$E$24","v":23969.028295092401},0,0,0,17457.347619577999,824.86652794484496,41426.375914670396]
[null,176947367,2036,"CTN001",824.86652794484496,23969.028295092401,{"$f":"F17539*Assumptions!$E$24","v":23969.028295092401},0,0,0,17457.347619577999,824.86652794484496,41426.375914670396]
[null,176947367,2045,"CTN001",824.86652794484496,23969.028295092401,{"$f":"F17548*Assumptions!$E$24","v":23969.028295092401},0,0,0,17457.347619577999,824.86652794484496,41426.375914670396]
[null,176947367,2046,"CTN001",824.86652794484496,23969.028295092401,{"$f":"F17549*Assumptions!$E$24","v":23969.028295092401},0,0,0,17457.347619577999,824.86652794484496,41426.375914670396]
[null,176990801,2038,"PLD006",0,0,{"$f":"F17565*Assumptions!$E$24","v":0},0,0,0,1224.90327350129,0,1224.90327350129]
[null,176990801,2041,"PLD006",0,0,{"$f":"F17568*Assumptions!$E$24","v":0},0,0,0,1224.90327350129,0,1224.90327350129]
[null,177012578,2026,"COB011",0,0,{"$f":"F17577*Assumptions!$E$24","v":0},0,0,0,414.83403553509697,0,414.83403553509697]
[null,177012578,2035,"COB011",0,0,{"$f":"F17586*Assumptions!$E$24","v":0},0,0,0,414.83403553509697,0,414.83403553509697]
[null,177012578,2044,"COB011",0,0,{"$f":"F17595*Assumptions!$E$24","v":0},0,0,0,414.83403553509697,0,414.83403553509697]
[null,177117291,2029,"GSB012",124504.910634874,4384871.6046982501,{"$f":"F17604*Assumptions!$E$24","v":4384871.6046982501},0,0,0,11654.350701424901,124504.910634874,4396525.9553996753]
[null,177117291,2038,"GSB012",151519.63691730701,5336288.7462431798,{"$f":"F17613*Assumptions!$E$24","v":5336288.7462431798},0,0,0,11654.350701424901,151519.63691730701,5347943.096944605]
[null,177117291,2040,"GSB012",151519.63691730701,5336288.7462431798,{"$f":"F17615*Assumptions!$E$24","v":5336288.7462431798},0,0,0,11654.350701424901,{"$f":"H17615+E17615","v":151519.63691730701},{"$f":"J17615+I17615+G17615+K17615","v":5347943.096944605}]
[null,177772115,2025,"NHL031",2174.30251261371,62455.722409482798,{"$f":"F17624*Assumptions!$E$24","v":62455.722409482798},66.451889433502899,0.10619766265382501,1.3486006206885699,25228.285097321001,2240.7544020472128,87685.462305087131]
[null,177772115,2034,"NHL031",218.110116337205,6265.1010159029302,{"$f":"F17633*Assumptions!$E$24","v":6265.1010159029302},12919.8144645138,92.208175802872205,166.505480601773,25228.285097321001,13137.924580851006,31752.099769628578]
[null,177772115,2043,"NHL031",218.110116337205,6265.1010159029302,{"$f":"F17642*Assumptions!$E$24","v":6265.1010159029302},12919.8144645138,92.208175802872205,166.505480601773,25228.285097321001,13137.924580851006,31752.099769628578]
[null,177828198,2028,"WIN011",61.169503877771703,2245.76782723204,{"$f":"F17651*Assumptions!$E$24","v":2245.76782723204},406.83487325623997,0.30468357891058501,1.1372538836075601,15136.854682822601,468.00437713401169,17384.064447517158]
[null,177828198,2037,"WIN011",29496.106576123599,1082915.5539601699,{"$f":"F17660*Assumptions!$E$24","v":1082915.5539601699},11300.470580327101,103.311848180673,225.85197744548799,15136.854682822601,40796.577156450701,1098381.5724686189]
[null,177828198,2046,"WIN011",29496.106576123599,1082915.5539601699,{"$f":"F17669*Assumptions!$E$24","v":1082915.5539601699},11300.470580327101,103.311848180673,225.85197744548799,15136.854682822601,40796.577156450701,1098381.5724686189]
[null,181401765,2031,"STL006",1651.1304735932799,58452.751699850698,{"$f":"F17678*Assumptions!$E$24","v":58452.751699850698},0,0,0,15485.4903315419,1651.1304735932799,73938.242031392598]
[null,181401765,2033,"STL006",5837.30612562836,206650.29869796999,{"$f":"F17680*Assumptions!$E$24","v":206650.29869796999},1222.66784537027,2.5078569746973001,9.3441401494551304,15485.4903315419,7059.9739709986297,222147.64102663603]
[null,181401765,2042,"STL006",5837.30612562836,206650.29869796999,{"$f":"F17689*Assumptions!$E$24","v":206650.29869796999},1222.66784537027,2.5078569746973001,9.3441401494551304,15485.4903315419,7059.9739709986297,222147.64102663603]
[null,181418726,2027,"GSB012",0,0,{"$f":"F17698*Assumptions!$E$24","v":0},0,0,0,991.25471782428701,0,991.25471782428701]
[null,181418726,2036,"GSB012",0,0,{"$f":"F17707*Assumptions!$E$24","v":0},0,0,0,991.25471782428701,0,991.25471782428701]
[null,181418726,2045,"GSB012",0,0,{"$f":"F17716*Assumptions!$E$24","v":0},0,0,0,991.25471782428701,0,991.25471782428701]
[null,181894334,2030,"CTN001",0,0,{"$f":"F17725*Assumptions!$E$24","v":0},0,0,0,12682.0761505951,0,12682.0761505951]
[null,181894334,2039,"CTN001",0,0,{"$f":"F17734*Assumptions!$E$24","v":0},0,0,0,12682.0761505951,0,12682.0761505951]
[null,181907744,2024,"CLC006",0,0,{"$f":"F17743*Assumptions!$E$24","v":0},0,0,0,10972.708716987099,{"$f":"H17743+E17743","v":0},{"$f":"J17743+I17743+G17743+K17743","v":10972.708716987099}]
[null,181907744,2026,"CLC006",0,0,{"$f":"F17745*Assumptions!$E$24","v":0},0,0,0,10972.708716987099,0,10972.708716987099]
[null,181907744,2035,"CLC006",0,0,{"$f":"F17754*Assumptions!$E$24","v":0},0,0,0,10972.708716987099,0,10972.708716987099]
[null,181907744,2044,"CLC006",0,0,{"$f":"F17763*Assumptions!$E$24","v":0},0,0,0,10972.708716987099,0,10972.708716987099]
[null,182057941,2029,"SHP012",0,0,{"$f":"F17772*Assumptions!$E$24","v":0},23.5278123482172,0.27249097454364202,0.50718725582366997,4949.8772402035602,23.5278123482172,4950.6569184339278]
[null,182057941,2038,"SHP012",0,0,{"$f":"F17781*Assumptions!$E$24","v":0},84.027247308632496,0.43696883377906098,3.9157682643131899,4949.8772402035602,84.027247308632496,4954.2299773016521]
[null,182422326,2023,"NHL015",92.411362542489599,3326.1612195329499,{"$f":"F17790*Assumptions!$E$24","v":3326.1612195329499},775.40354935215805,5.3168068222807801,9.2535562569627103,16532.870832144901,867.81491189464759,19873.602414757093]
[null,182422326,2030,"NHL015",0.24245464059031299,6.9643849656396899,{"$f":"F17797*Assumptions!$E$24","v":6.9643849656396899},0,0,0,16532.870832144901,0.24245464059031299,16539.83521711054]
[null,182422326,2042,"NHL015",24.981252136070101,717.57363099220504,{"$f":"F17809*Assumptions!$E$24","v":717.57363099220504},0,0,0,16532.870832144901,24.981252136070101,17250.444463137108]
[null,182422326,2043,"NHL015",24.981252136070101,717.57363099220504,{"$f":"F17810*Assumptions!$E$24","v":717.57363099220504},0,0,0,16532.870832144901,24.981252136070101,17250.444463137108]
[null,182432574,2028,"BGO023",0,0,{"$f":"F17819*Assumptions!$E$24","v":0},0,0,0,2662.83425341466,0,2662.83425341466]
[null,182432574,2037,"BGO023",15.151307215484501,546.15259613529099,{"$f":"F17828*Assumptions!$E$24","v":546.15259613529099},0,0,0,2662.83425341466,15.151307215484501,3208.9868495499509]
[null,182432574,2046,"BGO023",15.151307215484501,546.15259613529099,{"$f":"F17837*Assumptions!$E$24","v":546.15259613529099},0,0,0,2662.83425341466,15.151307215484501,3208.9868495499509]
[null,182632546,2031,"BAN006",94325.823600487594,4221394.4328532303,{"$f":"F17846*Assumptions!$E$24","v":4221394.4328532303},0,0,0,10260.8936672624,94325.823600487594,4231655.3265204923]
[null,182632546,2036,"BAN006",94325.823600487594,4221394.4328532303,{"$f":"F17851*Assumptions!$E$24","v":4221394.4328532303},0,0,0,10260.8936672624,94325.823600487594,4231655.3265204923]
[null,182632597,2026,"HSM004",11629.647466179,424444.044489711,{"$f":"F17865*Assumptions!$E$24","v":424444.044489711},6740.5239471925397,5.5469554245466401,45.257086361464602,4938.5968063307901,18370.17141337154,429433.44533782778]
[null,182632597,2035,"HSM004",8763.7444151968793,319847.96919062699,{"$f":"F17874*Assumptions!$E$24","v":319847.96919062699},23488.826059969699,58.399493309092101,124.394055056456,4938.5968063307901,32252.570475166576,324969.3595453233]
[null,182632597,2036,"HSM004",8763.7444151968793,319847.96919062699,{"$f":"F17875*Assumptions!$E$24","v":319847.96919062699},23488.826059969699,58.399493309092101,124.394055056456,4938.5968063307901,32252.570475166576,324969.3595453233]
[null,182632597,2045,"HSM004",8763.7444151968793,319847.96919062699,{"$f":"F17884*Assumptions!$E$24","v":319847.96919062699},23488.826059969699,58.399493309092101,124.394055056456,4938.5968063307901,32252.570475166576,324969.3595453233]
[null,183129040,2030,"WIN022",0,0,{"$f":"F17893*Assumptions!$E$24","v":0},9.3464944909454708,0,0.19079254527335601,2233.7616746518302,9.3464944909454708,2233.9524671971035]
[null,183129040,2039,"WIN022",0,0,{"$f":"F17902*Assumptions!$E$24","v":0},0,0,0,2233.7616746518302,0,2233.7616746518302]
[null,184015682,2024,"CHA006",0,0,{"$f":"F17911*Assumptions!$E$24","v":0},0,0,0,1413.3613871918001,0,1413.3613871918001]
[null,184015682,2029,"CHA006",0,0,{"$f":"F17916*Assumptions!$E$24","v":0},0,0,0,1413.3613871918001,0,1413.3613871918001]
[null,184015682,2043,"CHA006",0,0,{"$f":"F17930*Assumptions!$E$24","v":0},0,0,0,1413.3613871918001,0,1413.3613871918001]
[null,184479483,2028,"HSM004",0,0,{"$f":"F17939*Assumptions!$E$24","v":0},8673.9661810029793,40.217200517523203,78.995308034287504,4366.0440209558001,8673.9661810029793,4485.256529507611]
[null,184479483,2029,"HSM004",34.748520663257302,1268.20720002383,{"$f":"F17940*Assumptions!$E$24","v":1268.20720002383},15714.4176395418,37.012651621556699,97.960922808093102,4366.0440209558001,15749.166160205057,5769.22479540928]
[null,184479483,2038,"HSM004",34.748520663257302,1268.20720002383,{"$f":"F17949*Assumptions!$E$24","v":1268.20720002383},15714.4176395418,37.012651621556699,97.960922808093102,4366.0440209558001,15749.166160205057,5769.22479540928]
[null,184565263,2023,"CLC003",28309.135850549501,1270083.58232636,{"$f":"F17958*Assumptions!$E$24","v":1270083.58232636},6007.4071728011304,22.347930151730498,101.31588311666199,524.50365619168394,34316.543023350634,1270731.7497958201]
[null,184565263,2032,"CLC003",52.863993995801003,1863.58678638638,{"$f":"F17967*Assumptions!$E$24","v":1863.58678638638},51.047832152346501,3.4476083247051502E-2,0.44572153773772299,524.50365619168394,103.9118261481475,2388.5706401990487]
[null,184565263,2040,"CLC003",52.863993995801003,1863.58678638638,{"$f":"F17975*Assumptions!$E$24","v":1863.58678638638},51.047832152346501,3.4476083247051502E-2,0.44572153773772299,524.50365619168394,103.9118261481475,2388.5706401990487]
[null,185848916,2027,"WIN022",982.017478914138,36053.639806065301,{"$f":"F17986*Assumptions!$E$24","v":36053.639806065301},0,0,0,2885.2995407393701,982.017478914138,38938.939346804669]
[null,185848916,2036,"WIN022",553.00549183073099,20302.959205255,{"$f":"F17995*Assumptions!$E$24","v":20302.959205255},0,0,0,2885.2995407393701,553.00549183073099,23188.258745994368]
[null,185848916,2045,"WIN022",553.00549183073099,20302.959205255,{"$f":"F18004*Assumptions!$E$24","v":20302.959205255},0,0,0,2885.2995407393701,553.00549183073099,23188.258745994368]
[null,185848916,2046,"WIN022",553.00549183073099,20302.959205255,{"$f":"F18005*Assumptions!$E$24","v":20302.959205255},0,0,0,2885.2995407393701,553.00549183073099,23188.258745994368]
[null,186007897,2031,"TRG013",0.67776728122627405,22.514997764794401,{"$f":"F18014*Assumptions!$E$24","v":22.514997764794401},0,0,0,1162.63037562467,0.67776728122627405,1185.1453733894643]
[null,186007897,2040,"TRG013",0.67776728122627405,22.514997764794401,{"$f":"F18023*Assumptions!$E$24","v":22.514997764794401},0,0,0,1162.63037562467,0.67776728122627405,1185.1453733894643]
[null,186007897,2046,"TRG013",0.67776728122627405,22.514997764794401,{"$f":"F18029*Assumptions!$E$24","v":22.514997764794401},0,0,0,1162.63037562467,0.67776728122627405,1185.1453733894643]
[null,186998791,2035,"STL005",0,0,{"$f":"F18042*Assumptions!$E$24","v":0},2500.4840151264402,21.9473612014209,40.507789704557801,1275.8483110536599,2500.4840151264402,1338.3034619596385]
[null,186998791,2044,"STL005",0,0,{"$f":"F18051*Assumptions!$E$24","v":0},2500.4840151264402,21.9473612014209,40.507789704557801,1275.8483110536599,2500.4840151264402,1338.3034619596385]
[null,187173693,2029,"ART033",67827.454436594504,2348724.4182405099,{"$f":"F18060*Assumptions!$E$24","v":2348724.4182405099},0,0,0,13502.0697465677,67827.454436594504,2362226.4879870778]
[null,187173693,2038,"ART033",67827.454436594504,2348724.4182405099,{"$f":"F18069*Assumptions!$E$24","v":2348724.4182405099},0,0,0,13502.0697465677,67827.454436594504,2362226.4879870778]
[null,187173693,2039,"ART033",67827.454436594504,2348724.4182405099,{"$f":"F18070*Assumptions!$E$24","v":2348724.4182405099},0,0,0,13502.0697465677,67827.454436594504,2362226.4879870778]
[null,188648707,2024,"STL007",0,0,{"$f":"F18079*Assumptions!$E$24","v":0},0,0,0,2162.61604653119,0,2162.61604653119]
[null,188648707,2033,"STL007",0,0,{"$f":"F18088*Assumptions!$E$24","v":0},0,0,0,2162.61604653119,0,2162.61604653119]
[null,188648707,2039,"STL007",0,0,{"$f":"F18094*Assumptions!$E$24","v":0},0,0,0,2162.61604653119,0,2162.61604653119]
[null,190649714,2028,"KGT003",0,0,{"$f":"F18107*Assumptions!$E$24","v":0},59.8791682278545,1.32241611587704,1.7424969096102101,374.753507705468,59.8791682278545,377.81842073095527]
[null,190649714,2037,"KGT003",0,0,{"$f":"F18116*Assumptions!$E$24","v":0},22.596765874464399,2.0069745209948402,1.3195708280879299,374.753507705468,22.596765874464399,378.08005305455077]
[null,190649714,2046,"KGT003",0,0,{"$f":"F18125*Assumptions!$E$24","v":0},22.596765874464399,2.0069745209948402,1.3195708280879299,374.753507705468,22.596765874464399,378.08005305455077]
[null,192389838,2031,"CHA006",1277.88255635564,36168.086314769003,{"$f":"F18134*Assumptions!$E$24","v":36168.086314769003},0,0,0,13136.8454253697,1277.88255635564,49304.931740138702]
[null,192389838,2032,"CHA006",1277.88255635564,36168.086314769003,{"$f":"F18135*Assumptions!$E$24","v":36168.086314769003},0,0,0,13136.8454253697,1277.88255635564,49304.931740138702]
[null,192389838,2041,"CHA006",1277.88255635564,36168.086314769003,{"$f":"F18144*Assumptions!$E$24","v":36168.086314769003},0,0,0,13136.8454253697,1277.88255635564,49304.931740138702]
[null,192850737,2030,"WIN011",58.668939104716898,2153.9624738903299,{"$f":"F18157*Assumptions!$E$24","v":2153.9624738903299},1560.12679128226,22.896035723251401,34.725336010546499,5404.7597572723598,1618.7957303869769,7616.3436028964879]
[null,192850737,2036,"WIN011",73.654488274456298,2704.1396384141999,{"$f":"F18163*Assumptions!$E$24","v":2704.1396384141999},316.55834017170599,0.32470147611526501,5.1873996524480104,5404.7597572723598,390.21282844616229,8114.4114968151225]
[null,192850737,2045,"WIN011",73.654488274456298,2704.1396384141999,{"$f":"F18172*Assumptions!$E$24","v":2704.1396384141999},316.55834017170599,0.32470147611526501,5.1873996524480104,5404.7597572723598,390.21282844616229,8114.4114968151225]
[null,193634827,2030,"BAN003",28.098462363120699,1257.4996757388501,{"$f":"F18181*Assumptions!$E$24","v":1257.4996757388501},1453.1085922734701,5.9512177486522102,21.645789684977998,552.78437859064195,1481.2070546365908,1837.8810617631225]
[null,193634827,2039,"BAN003",28.098462363120699,1257.4996757388501,{"$f":"F18190*Assumptions!$E$24","v":1257.4996757388501},1453.1085922734701,5.9512177486522102,21.645789684977998,552.78437859064195,1481.2070546365908,1837.8810617631225]
[null,194566231,2024,"ECA007",0.135183183151624,4.5863474314506298,{"$f":"F18199*Assumptions!$E$24","v":4.5863474314506298},18.505799215663899,0.210672709127705,0.43173492510813499,1779.1750296287701,18.640982398815524,1784.4037846944566]
[null,194566231,2025,"ECA007",0.135183183151624,4.5863474314506298,{"$f":"F18200*Assumptions!$E$24","v":4.5863474314506298},18.8788602558473,5.4266890302220303E-2,0.29486314561265897,1779.1750296287701,19.014043438998925,1784.1105070961355]
[null,194566231,2041,"ECA007",0,0,{"$f":"F18216*Assumptions!$E$24","v":0},13953.504907468499,131.57098076912999,295.60233474952202,1779.1750296287701,13953.504907468499,2206.3483451474222]
[null,194566231,2044,"ECA007",0,0,{"$f":"F18219*Assumptions!$E$24","v":0},13953.504907468499,131.57098076912999,295.60233474952202,1779.1750296287701,13953.504907468499,2206.3483451474222]
[null,194655826,2029,"BET004",9.9265057030947705,364.11664982904199,{"$f":"F18228*Assumptions!$E$24","v":364.11664982904199},0,0,0,1746.79061897971,9.9265057030947705,2110.9072688087517]
[null,194655826,2038,"BET004",9.9265057030947705,364.11664982904199,{"$f":"F18237*Assumptions!$E$24","v":364.11664982904199},0,0,0,1746.79061897971,9.9265057030947705,2110.9072688087517]
[null,195085692,2023,"HSM004",14496.168902761799,523448.01069262897,{"$f":"F18246*Assumptions!$E$24","v":523448.01069262897},2197.9993638728101,5.7301103878294102,10.817575901420501,15511.087392461801,16694.16826663461,538975.64577138005]
[null,195085692,2032,"HSM004",10029.7282214975,366052.23192235699,{"$f":"F18255*Assumptions!$E$24","v":366052.23192235699},0,0,0,15511.087392461801,{"$f":"H18255+E18255","v":10029.7282214975},{"$f":"J18255+I18255+G18255+K18255","v":381563.31931481877}]
[null,195085692,2041,"HSM004",10029.7282214975,366052.23192235699,{"$f":"F18264*Assumptions!$E$24","v":366052.23192235699},0,0,0,15511.087392461801,10029.7282214975,381563.31931481877]
[null,196924497,2023,"SHP011",0.21267241650687499,7.8010903459600698,{"$f":"F18270*Assumptions!$E$24","v":7.8010903459600698},86.7910588590955,0.933201642807578,3.0582133998456902,1561.32587228329,87.003731275602377,1573.1183776719033]
[null,196924497,2027,"SHP011",1.0749264608372899,32.771529750166302,{"$f":"F18274*Assumptions!$E$24","v":32.771529750166302},0,0,0,1561.32587228329,1.0749264608372899,1594.0974020334563]
[null,196924497,2028,"SHP011",0.84525820971692001,25.769581060209202,{"$f":"F18275*Assumptions!$E$24","v":25.769581060209202},0,0,0,1561.32587228329,0.84525820971692001,1587.0954533434992]
[null,196924497,2029,"SHP011",0.231046554667443,7.0439693465725197,{"$f":"F18276*Assumptions!$E$24","v":7.0439693465725197},0,0,0,1561.32587228329,0.231046554667443,1568.3698416298625]
[null,196924497,2030,"SHP011",0.13972319000389699,4.2597729657098498,{"$f":"F18277*Assumptions!$E$24","v":4.2597729657098498},0,0,0,1561.32587228329,0.13972319000389699,1565.5856452489998]
[null,196924497,2031,"SHP011",0.101242255360507,3.0865958783230898,{"$f":"F18278*Assumptions!$E$24","v":3.0865958783230898},0,0,0,1561.32587228329,0.101242255360507,1564.4124681616131]
[null,196924497,2032,"SHP011",8.9537703185244399E-2,2.7297565094929301,{"$f":"F18279*Assumptions!$E$24","v":2.7297565094929301},0,0,0,1561.32587228329,8.9537703185244399E-2,1564.055628792783]
[null,196924497,2033,"SHP011",3.2291763658751603E-2,0.98448641091579103,{"$f":"F18280*Assumptions!$E$24","v":0.98448641091579103},0,0,0,1561.32587228329,3.2291763658751603E-2,1562.3103586942057]
[null,196924497,2034,"SHP011",0,0,{"$f":"F18281*Assumptions!$E$24","v":0},0,0,0,1561.32587228329,0,1561.32587228329]
[null,196924497,2035,"SHP011",3.1705515576842799E-2,0.96661333107525205,{"$f":"F18282*Assumptions!$E$24","v":0.96661333107525205},0,0,0,1561.32587228329,3.1705515576842799E-2,1562.2924856143652]
[null,196924497,2036,"SHP011",3.1705515576842799E-2,0.96661333107525205,{"$f":"F18283*Assumptions!$E$24","v":0.96661333107525205},0,0,0,1561.32587228329,3.1705515576842799E-2,1562.2924856143652]
[null,196924497,2037,"SHP011",3.1705515576842799E-2,0.96661333107525205,{"$f":"F18284*Assumptions!$E$24","v":0.96661333107525205},0,0,0,1561.32587228329,3.1705515576842799E-2,1562.2924856143652]
[null,196924497,2038,"SHP011",3.1705515576842799E-2,0.96661333107525205,{"$f":"F18285*Assumptions!$E$24","v":0.96661333107525205},0,0,0,1561.32587228329,3.1705515576842799E-2,1562.2924856143652]
[null,196924497,2039,"SHP011",3.1705515576842799E-2,0.96661333107525205,{"$f":"F18286*Assumptions!$E$24","v":0.96661333107525205},0,0,0,1561.32587228329,3.1705515576842799E-2,1562.2924856143652]
[null,196924497,2040,"SHP011",3.1705515576842799E-2,0.96661333107525205,{"$f":"F18287*Assumptions!$E$24","v":0.96661333107525205},0,0,0,1561.32587228329,3.1705515576842799E-2,1562.2924856143652]
[null,196924497,2041,"SHP011",3.1705515576842799E-2,0.96661333107525205,{"$f":"F18288*Assumptions!$E$24","v":0.96661333107525205},0,0,0,1561.32587228329,3.1705515576842799E-2,1562.2924856143652]
[null,196924497,2042,"SHP011",3.1705515576842799E-2,0.96661333107525205,{"$f":"F18289*Assumptions!$E$24","v":0.96661333107525205},0,0,0,1561.32587228329,3.1705515576842799E-2,1562.2924856143652]
[null,196924497,2043,"SHP011",3.1705515576842799E-2,0.96661333107525205,{"$f":"F18290*Assumptions!$E$24","v":0.96661333107525205},0,0,0,1561.32587228329,3.1705515576842799E-2,1562.2924856143652]
[null,196924497,2044,"SHP011",3.1705515576842799E-2,0.96661333107525205,{"$f":"F18291*Assumptions!$E$24","v":0.96661333107525205},0,0,0,1561.32587228329,3.1705515576842799E-2,1562.2924856143652]
[null,196924497,2045,"SHP011",3.1705515576842799E-2,0.96661333107525205,{"$f":"F18292*Assumptions!$E$24","v":0.96661333107525205},0,0,0,1561.32587228329,3.1705515576842799E-2,1562.2924856143652]
[null,196924497,2046,"SHP011",3.1705515576842799E-2,0.96661333107525205,{"$f":"F18293*Assumptions!$E$24","v":0.96661333107525205},0,0,0,1561.32587228329,3.1705515576842799E-2,1562.2924856143652]
[null,197821077,2023,"WND013",338.77810461993101,11580.5220090453,{"$f":"F18294*Assumptions!$E$24","v":11580.5220090453},0,0,0,3358.9344755751299,338.77810461993101,14939.45648462043]
[null,197821077,2024,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18295*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2025,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18296*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2026,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18297*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2027,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18298*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2028,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18299*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2029,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18300*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2030,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18301*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2031,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18302*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2032,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18303*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2033,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18304*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2034,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18305*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2035,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18306*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2036,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18307*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2037,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18308*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2038,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18309*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2039,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18310*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2040,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18311*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2041,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18312*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2042,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18313*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2043,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18314*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2044,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18315*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2045,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18316*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197821077,2046,"WND013",481.09632865203099,16404.883220812899,{"$f":"F18317*Assumptions!$E$24","v":16404.883220812899},0,0,0,3358.9344755751299,481.09632865203099,19763.817696388029]
[null,197834863,2023,"STN024",0,0,{"$f":"F18318*Assumptions!$E$24","v":0},24.9599270885987,6.2545142286194094E-2,0.34870503978853101,1314.3612416400199,24.9599270885987,1314.7724918220947]
[null,197834863,2024,"STN024",1349.8789561951601,41757.703168843502,{"$f":"F18319*Assumptions!$E$24","v":41757.703168843502},0,0,0,1314.3612416400199,{"$f":"H18319+E18319","v":1349.8789561951601},{"$f":"J18319+I18319+G18319+K18319","v":43072.064410483523}]
[null,197834863,2025,"STN024",1444.39929558574,44681.633686891699,{"$f":"F18320*Assumptions!$E$24","v":44681.633686891699},0,0,0,1314.3612416400199,1444.39929558574,45995.99492853172]
[null,197834863,2026,"STN024",1534.1850900896,47459.1038729879,{"$f":"F18321*Assumptions!$E$24","v":47459.1038729879},0,0,0,1314.3612416400199,1534.1850900896,48773.465114627921]
[null,197834863,2027,"STN024",1222.5577717978299,37819.098006677697,{"$f":"F18322*Assumptions!$E$24","v":37819.098006677697},0,0,0,1314.3612416400199,1222.5577717978299,39133.459248317718]
[null,197834863,2028,"STN024",1211.2771364948001,37470.138258562503,{"$f":"F18323*Assumptions!$E$24","v":37470.138258562503},0,0,0,1314.3612416400199,1211.2771364948001,38784.499500202524]
[null,197834863,2029,"STN024",1211.2771364948001,37470.138258562503,{"$f":"F18324*Assumptions!$E$24","v":37470.138258562503},0,0,0,1314.3612416400199,1211.2771364948001,38784.499500202524]
[null,197834863,2030,"STN024",1211.2771364948001,37470.138258562503,{"$f":"F18325*Assumptions!$E$24","v":37470.138258562503},0,0,0,1314.3612416400199,1211.2771364948001,38784.499500202524]
[null,197834863,2031,"STN024",1148.6507166240201,35532.827183751302,{"$f":"F18326*Assumptions!$E$24","v":35532.827183751302},0,0,0,1314.3612416400199,1148.6507166240201,36847.188425391323]
[null,197834863,2032,"STN024",1148.6507166240201,35532.827183751302,{"$f":"F18327*Assumptions!$E$24","v":35532.827183751302},0,0,0,1314.3612416400199,1148.6507166240201,36847.188425391323]
[null,197834863,2033,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18328*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,197834863,2034,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18329*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,197834863,2035,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18330*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,197834863,2036,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18331*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,197834863,2037,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18332*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,197834863,2038,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18333*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,197834863,2039,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18334*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,197834863,2040,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18335*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,197834863,2041,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18336*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,197834863,2042,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18337*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,197834863,2043,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18338*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,197834863,2044,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18339*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,197834863,2045,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18340*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,197834863,2046,"STN024",1303.3597983387699,40318.660670612997,{"$f":"F18341*Assumptions!$E$24","v":40318.660670612997},0,0,0,1314.3612416400199,1303.3597983387699,41633.021912253018]
[null,198038345,2023,"MNA014",0,0,{"$f":"F18342*Assumptions!$E$24","v":0},1.3775582864971001,0,6.7114730768556997E-3,572.68803593388304,1.3775582864971001,572.69474740695989]
[null,198038345,2024,"MNA014",0,0,{"$f":"F18343*Assumptions!$E$24","v":0},26.363463947710699,0.23194001385584301,0.57339498468524397,572.68803593388304,26.363463947710699,573.49337093242411]
[null,198038345,2025,"MNA014",0,0,{"$f":"F18344*Assumptions!$E$24","v":0},22.711348399038201,2.9802601120167801E-2,0.43485843387632001,572.68803593388304,22.711348399038201,573.15269696887958]
[null,198038345,2026,"MNA014",0,0,{"$f":"F18345*Assumptions!$E$24","v":0},22.711348399038201,2.9802601120167801E-2,0.43485843387632001,572.68803593388304,22.711348399038201,573.15269696887958]
[null,198038345,2027,"MNA014",0,0,{"$f":"F18346*Assumptions!$E$24","v":0},19.664306341476301,0,0.14391184694371401,572.68803593388304,19.664306341476301,572.83194778082679]
[null,198038345,2028,"MNA014",0,0,{"$f":"F18347*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2029,"MNA014",0,0,{"$f":"F18348*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2030,"MNA014",0,0,{"$f":"F18349*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2031,"MNA014",0,0,{"$f":"F18350*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2032,"MNA014",0,0,{"$f":"F18351*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2033,"MNA014",0,0,{"$f":"F18352*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2034,"MNA014",0,0,{"$f":"F18353*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2035,"MNA014",0,0,{"$f":"F18354*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2036,"MNA014",0,0,{"$f":"F18355*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2037,"MNA014",0,0,{"$f":"F18356*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2038,"MNA014",0,0,{"$f":"F18357*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2039,"MNA014",0,0,{"$f":"F18358*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2040,"MNA014",0,0,{"$f":"F18359*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2041,"MNA014",0,0,{"$f":"F18360*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2042,"MNA014",0,0,{"$f":"F18361*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2043,"MNA014",0,0,{"$f":"F18362*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2044,"MNA014",0,0,{"$f":"F18363*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2045,"MNA014",0,0,{"$f":"F18364*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198038345,2046,"MNA014",0,0,{"$f":"F18365*Assumptions!$E$24","v":0},18.108592208559202,1.7944979585385899E-2,0.11642595211625199,572.68803593388304,18.108592208559202,572.82240686558464]
[null,198192939,2023,"STL005",23363.7486209903,823879.08249349799,{"$f":"F18366*Assumptions!$E$24","v":823879.08249349799},110.83953043977399,0.53712435854918505,2.0150259543032898,6517.7661831935202,23474.588151430075,830399.40082700434]
[null,198192939,2024,"STL005",0,0,{"$f":"F18367*Assumptions!$E$24","v":0},0,0,0,6517.7661831935202,0,6517.7661831935202]
[null,198192939,2025,"STL005",0,0,{"$f":"F18368*Assumptions!$E$24","v":0},0,0,0,6517.7661831935202,0,6517.7661831935202]
[null,198192939,2026,"STL005",0,0,{"$f":"F18369*Assumptions!$E$24","v":0},0.199525326962641,0,3.33195105030134E-4,6517.7661831935202,0.199525326962641,6517.766516388625]
[null,198192939,2027,"STL005",0,0,{"$f":"F18370*Assumptions!$E$24","v":0},1.3628115874039399,0,5.2889956224817999E-3,6517.7661831935202,1.3628115874039399,6517.7714721891425]
[null,198192939,2028,"STL005",0,0,{"$f":"F18371*Assumptions!$E$24","v":0},14.380321028912,0,4.90732533403027E-2,6517.7661831935202,14.380321028912,6517.8152564468601]
[null,198192939,2029,"STL005",0,0,{"$f":"F18372*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2030,"STL005",0,0,{"$f":"F18373*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2031,"STL005",0,0,{"$f":"F18374*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2032,"STL005",0,0,{"$f":"F18375*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2033,"STL005",0,0,{"$f":"F18376*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2034,"STL005",0,0,{"$f":"F18377*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2035,"STL005",0,0,{"$f":"F18378*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2036,"STL005",0,0,{"$f":"F18379*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2037,"STL005",0,0,{"$f":"F18380*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2038,"STL005",0,0,{"$f":"F18381*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2039,"STL005",0,0,{"$f":"F18382*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2040,"STL005",0,0,{"$f":"F18383*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,{"$f":"H18383+E18383","v":18.4432982316245},{"$f":"J18383+I18383+G18383+K18383","v":6517.7927114126333}]
[null,198192939,2041,"STL005",0,0,{"$f":"F18384*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2042,"STL005",0,0,{"$f":"F18385*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2043,"STL005",0,0,{"$f":"F18386*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2044,"STL005",0,0,{"$f":"F18387*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2045,"STL005",0,0,{"$f":"F18388*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198192939,2046,"STL005",0,0,{"$f":"F18389*Assumptions!$E$24","v":0},18.4432982316245,0,2.6528219112643199E-2,6517.7661831935202,18.4432982316245,6517.7927114126333]
[null,198543687,2023,"STL006",5.5686177718058296,196.83992890677601,{"$f":"F18390*Assumptions!$E$24","v":196.83992890677601},6474.1008971954998,31.785370820344401,131.022075486804,5342.9685794372499,6479.669514967306,5702.6159546511744]
[null,198543687,2024,"STL006",8.6208738880737492,305.19320482206098,{"$f":"F18391*Assumptions!$E$24","v":305.19320482206098},16978.854261527998,167.01210647342199,526.050585050775,5342.9685794372499,16987.475135416073,6341.2244757835078]
[null,198543687,2025,"STL006",6.4464491014237604,228.21496828848899,{"$f":"F18392*Assumptions!$E$24","v":228.21496828848899},16935.163076368499,132.977045802302,554.07885969694098,5342.9685794372499,16941.609525469921,6258.2394532249818]
[null,198543687,2026,"STL006",0.493118319351396,17.4572047095504,{"$f":"F18393*Assumptions!$E$24","v":17.4572047095504},19521.518744071302,67.928980375897396,392.91456627715502,5342.9685794372499,19522.011862390653,5821.2693307998525]
[null,198543687,2027,"STL006",0.38846722617340002,13.752382793606399,{"$f":"F18394*Assumptions!$E$24","v":13.752382793606399},19831.540949235699,100.04352733440101,337.69895946875198,5342.9685794372499,19831.929416461873,5794.4634490340095]
[null,198543687,2028,"STL006",0.33561466902445802,11.881314789509799,{"$f":"F18395*Assumptions!$E$24","v":11.881314789509799},19612.671275606499,116.202706485734,279.03094415486402,5342.9685794372499,19613.006890275523,5750.0835448673579]
[null,198543687,2029,"STL006",0.30482442889752698,10.7912893253189,{"$f":"F18396*Assumptions!$E$24","v":10.7912893253189},18095.211633835599,61.673898885051798,248.61505858401199,5342.9685794372499,18095.516458264497,5664.0488262316321]
[null,198543687,2030,"STL006",0.30482442889752698,10.7912893253189,{"$f":"F18397*Assumptions!$E$24","v":10.7912893253189},18095.211633835599,61.673898885051798,248.61505858401199,5342.9685794372499,18095.516458264497,5664.0488262316321]
[null,198543687,2031,"STL006",0.30482442889752698,10.7912893253189,{"$f":"F18398*Assumptions!$E$24","v":10.7912893253189},18095.211633835599,61.673898885051798,248.61505858401199,5342.9685794372499,18095.516458264497,5664.0488262316321]
[null,198543687,2032,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18399*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2033,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18400*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2034,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18401*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2035,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18402*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2036,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18403*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2037,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18404*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2038,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18405*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2039,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18406*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2040,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18407*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2041,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18408*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2042,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18409*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2043,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18410*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2044,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18411*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2045,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18412*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,198543687,2046,"STL006",5.5660351548223099,197.04685732643699,{"$f":"F18413*Assumptions!$E$24","v":197.04685732643699},7169.2716039485504,28.907258039793199,143.33824850876101,5342.9685794372499,7174.8376391033726,5712.2609433122416]
[null,199358270,2023,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18414*Assumptions!$E$24","v":2.4198625712644299E-2},2305.00402625691,31.768987125249101,55.999839411310198,7733.8916171418005,2305.0048764917237,7821.6846423040724]
[null,199358270,2024,"OYN001",0,0,{"$f":"F18415*Assumptions!$E$24","v":0},0,0,0,7733.8916171418005,0,7733.8916171418005]
[null,199358270,2025,"OYN001",0,0,{"$f":"F18416*Assumptions!$E$24","v":0},0,0,0,7733.8916171418005,0,7733.8916171418005]
[null,199358270,2026,"OYN001",0,0,{"$f":"F18417*Assumptions!$E$24","v":0},0,0,0,7733.8916171418005,0,7733.8916171418005]
[null,199358270,2027,"OYN001",0,0,{"$f":"F18418*Assumptions!$E$24","v":0},0,0,0,7733.8916171418005,0,7733.8916171418005]
[null,199358270,2028,"OYN001",0,0,{"$f":"F18419*Assumptions!$E$24","v":0},0,0,0,7733.8916171418005,0,7733.8916171418005]
[null,199358270,2029,"OYN001",0,0,{"$f":"F18420*Assumptions!$E$24","v":0},0,0,0,7733.8916171418005,0,7733.8916171418005]
[null,199358270,2030,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18421*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2031,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18422*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2032,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18423*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2033,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18424*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2034,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18425*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2035,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18426*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2036,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18427*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2037,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18428*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2038,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18429*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2039,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18430*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2040,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18431*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2041,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18432*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2042,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18433*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2043,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18434*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2044,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18435*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2045,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18436*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199358270,2046,"OYN001",8.50234813852276E-4,2.4198625712644299E-2,{"$f":"F18437*Assumptions!$E$24","v":2.4198625712644299E-2},0,0,0,7733.8916171418005,8.50234813852276E-4,7733.9158157675129]
[null,199367719,2023,"PLD001",0,0,{"$f":"F18438*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2024,"PLD001",0,0,{"$f":"F18439*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2025,"PLD001",0,0,{"$f":"F18440*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2026,"PLD001",0,0,{"$f":"F18441*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2027,"PLD001",0,0,{"$f":"F18442*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2028,"PLD001",0,0,{"$f":"F18443*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2029,"PLD001",0,0,{"$f":"F18444*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2030,"PLD001",0,0,{"$f":"F18445*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2031,"PLD001",0,0,{"$f":"F18446*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2032,"PLD001",0,0,{"$f":"F18447*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,{"$f":"H18447+E18447","v":0},{"$f":"J18447+I18447+G18447+K18447","v":135.84949825845101}]
[null,199367719,2033,"PLD001",0,0,{"$f":"F18448*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2034,"PLD001",0,0,{"$f":"F18449*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2035,"PLD001",0,0,{"$f":"F18450*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2036,"PLD001",0,0,{"$f":"F18451*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2037,"PLD001",0,0,{"$f":"F18452*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2038,"PLD001",0,0,{"$f":"F18453*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2039,"PLD001",0,0,{"$f":"F18454*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2040,"PLD001",0,0,{"$f":"F18455*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2041,"PLD001",0,0,{"$f":"F18456*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2042,"PLD001",0,0,{"$f":"F18457*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2043,"PLD001",0,0,{"$f":"F18458*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2044,"PLD001",0,0,{"$f":"F18459*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2045,"PLD001",0,0,{"$f":"F18460*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199367719,2046,"PLD001",0,0,{"$f":"F18461*Assumptions!$E$24","v":0},0,0,0,135.84949825845101,0,135.84949825845101]
[null,199745387,2023,"ART033",6066.4705117105104,210069.322839028,{"$f":"F18462*Assumptions!$E$24","v":210069.322839028},0,0,0,2523.66650610646,6066.4705117105104,212592.98934513447]
[null,199745387,2024,"ART033",1893.2311507029201,65558.6778239821,{"$f":"F18463*Assumptions!$E$24","v":65558.6778239821},0,0,0,2523.66650610646,1893.2311507029201,68082.344330088556]
[null,199745387,2025,"ART033",2320.7178684023302,80361.658426367707,{"$f":"F18464*Assumptions!$E$24","v":80361.658426367707},0,0,0,2523.66650610646,2320.7178684023302,82885.324932474163]
[null,199745387,2026,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18465*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2027,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18466*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2028,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18467*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2029,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18468*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2030,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18469*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2031,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18470*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2032,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18471*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2033,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18472*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2034,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18473*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2035,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18474*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2036,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18475*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2037,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18476*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2038,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18477*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2039,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18478*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2040,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18479*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2041,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18480*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2042,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18481*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2043,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18482*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2044,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18483*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2045,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18484*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199745387,2046,"ART033",2960.4162691015599,102513.09056416299,{"$f":"F18485*Assumptions!$E$24","v":102513.09056416299},0,0,0,2523.66650610646,2960.4162691015599,105036.75707026945]
[null,199934675,2023,"WIN011",3513.10655291894,121241.737333464,{"$f":"F18486*Assumptions!$E$24","v":121241.737333464},1165.1807039384701,9.8322476732977702,35.234894695978397,4603.8618155901104,4678.2872568574103,125890.66629142337]
[null,199934675,2024,"WIN011",0,0,{"$f":"F18487*Assumptions!$E$24","v":0},0,0,0,4603.8618155901104,0,4603.8618155901104]
[null,199934675,2025,"WIN011",6.0460958881591399E-2,2.2197544144087602,{"$f":"F18488*Assumptions!$E$24","v":2.2197544144087602},0,0,0,4603.8618155901104,6.0460958881591399E-2,4606.0815700045196]
[null,199934675,2026,"WIN011",0.38957028273390298,14.3026238884931,{"$f":"F18489*Assumptions!$E$24","v":14.3026238884931},0,0,0,4603.8618155901104,0.38957028273390298,4618.1644394786035]
[null,199934675,2027,"WIN011",0.33576498043192199,12.3272242336957,{"$f":"F18490*Assumptions!$E$24","v":12.3272242336957},0,0,0,4603.8618155901104,0.33576498043192199,4616.1890398238065]
[null,199934675,2028,"WIN011",0.42175022957201402,15.4840735441169,{"$f":"F18491*Assumptions!$E$24","v":15.4840735441169},0,0,0,4603.8618155901104,0.42175022957201402,4619.345889134227]
[null,199934675,2029,"WIN011",0.53970930913381598,19.814805183515801,{"$f":"F18492*Assumptions!$E$24","v":19.814805183515801},0,0,0,4603.8618155901104,0.53970930913381598,4623.6766207736264]
[null,199934675,2030,"WIN011",0.66355952370809901,24.361823054422199,{"$f":"F18493*Assumptions!$E$24","v":24.361823054422199},0,0,0,4603.8618155901104,0.66355952370809901,4628.2236386445329]
[null,199934675,2031,"WIN011",1.2273604592018199,45.061124530288097,{"$f":"F18494*Assumptions!$E$24","v":45.061124530288097},0,0,0,4603.8618155901104,1.2273604592018199,4648.9229401203984]
[null,199934675,2032,"WIN011",2.9214485375191299,107.25761561814301,{"$f":"F18495*Assumptions!$E$24","v":107.25761561814301},0,0,0,4603.8618155901104,2.9214485375191299,4711.1194312082534]
[null,199934675,2033,"WIN011",6.5885823616853196,241.892207013931,{"$f":"F18496*Assumptions!$E$24","v":241.892207013931},0,0,0,4603.8618155901104,6.5885823616853196,4845.754022604041]
[null,199934675,2034,"WIN011",8.7999556597959891,323.08022869251897,{"$f":"F18497*Assumptions!$E$24","v":323.08022869251897},16.172122366386802,5.4388099737033999E-2,0.18540147769828599,4603.8618155901104,24.972078026182793,4927.1818338600642]
[null,199934675,2035,"WIN011",9.5429302930173598,350.35768595410099,{"$f":"F18498*Assumptions!$E$24","v":350.35768595410099},39.619845986511798,4.3326059670412503E-2,0.582530808941636,4603.8618155901104,49.162776279529155,4954.8453584128238]
[null,199934675,2036,"WIN011",9.5429302930173598,350.35768595410099,{"$f":"F18499*Assumptions!$E$24","v":350.35768595410099},39.619845986511798,4.3326059670412503E-2,0.582530808941636,4603.8618155901104,49.162776279529155,4954.8453584128238]
[null,199934675,2037,"WIN011",9.5429302930173598,350.35768595410099,{"$f":"F18500*Assumptions!$E$24","v":350.35768595410099},39.619845986511798,4.3326059670412503E-2,0.582530808941636,4603.8618155901104,49.162776279529155,4954.8453584128238]
[null,199934675,2038,"WIN011",9.5429302930173598,350.35768595410099,{"$f":"F18501*Assumptions!$E$24","v":350.35768595410099},39.619845986511798,4.3326059670412503E-2,0.582530808941636,4603.8618155901104,49.162776279529155,4954.8453584128238]
[null,199934675,2039,"WIN011",9.5429302930173598,350.35768595410099,{"$f":"F18502*Assumptions!$E$24","v":350.35768595410099},39.619845986511798,4.3326059670412503E-2,0.582530808941636,4603.8618155901104,49.162776279529155,4954.8453584128238]
[null,199934675,2040,"WIN011",9.5429302930173598,350.35768595410099,{"$f":"F18503*Assumptions!$E$24","v":350.35768595410099},39.619845986511798,4.3326059670412503E-2,0.582530808941636,4603.8618155901104,49.162776279529155,4954.8453584128238]
[null,199934675,2041,"WIN011",9.5429302930173598,350.35768595410099,{"$f":"F18504*Assumptions!$E$24","v":350.35768595410099},39.619845986511798,4.3326059670412503E-2,0.582530808941636,4603.8618155901104,49.162776279529155,4954.8453584128238]
[null,199934675,2042,"WIN011",9.5429302930173598,350.35768595410099,{"$f":"F18505*Assumptions!$E$24","v":350.35768595410099},39.619845986511798,4.3326059670412503E-2,0.582530808941636,4603.8618155901104,49.162776279529155,4954.8453584128238]
[null,199934675,2043,"WIN011",9.5429302930173598,350.35768595410099,{"$f":"F18506*Assumptions!$E$24","v":350.35768595410099},39.619845986511798,4.3326059670412503E-2,0.582530808941636,4603.8618155901104,49.162776279529155,4954.8453584128238]
[null,199934675,2044,"WIN011",9.5429302930173598,350.35768595410099,{"$f":"F18507*Assumptions!$E$24","v":350.35768595410099},39.619845986511798,4.3326059670412503E-2,0.582530808941636,4603.8618155901104,49.162776279529155,4954.8453584128238]
[null,199934675,2045,"WIN011",9.5429302930173598,350.35768595410099,{"$f":"F18508*Assumptions!$E$24","v":350.35768595410099},39.619845986511798,4.3326059670412503E-2,0.582530808941636,4603.8618155901104,49.162776279529155,4954.8453584128238]
[null,199934675,2046,"WIN011",9.5429302930173598,350.35768595410099,{"$f":"F18509*Assumptions!$E$24","v":350.35768595410099},39.619845986511798,4.3326059670412503E-2,0.582530808941636,4603.8618155901104,49.162776279529155,4954.8453584128238]
[null,200307352,2023,"CDN001",3.4045116235796501E-2,1.17404521070626,{"$f":"F18510*Assumptions!$E$24","v":1.17404521070626},0,0,0,190.99575792719401,3.4045116235796501E-2,192.16980313790026]
[null,200307352,2024,"CDN001",0,0,{"$f":"F18511*Assumptions!$E$24","v":0},0,0,0,190.99575792719401,{"$f":"H18511+E18511","v":0},{"$f":"J18511+I18511+G18511+K18511","v":190.99575792719401}]
[null,200307352,2025,"CDN001",0,0,{"$f":"F18512*Assumptions!$E$24","v":0},0,0,0,190.99575792719401,0,190.99575792719401]
[null,200307352,2026,"CDN001",0,0,{"$f":"F18513*Assumptions!$E$24","v":0},0,0,0,190.99575792719401,0,190.99575792719401]
[null,200307352,2027,"CDN001",0,0,{"$f":"F18514*Assumptions!$E$24","v":0},0,0,0,190.99575792719401,0,190.99575792719401]
[null,200307352,2028,"CDN001",0,0,{"$f":"F18515*Assumptions!$E$24","v":0},0,0,0,190.99575792719401,0,190.99575792719401]
[null,200307352,2029,"CDN001",0,0,{"$f":"F18516*Assumptions!$E$24","v":0},947.182299152886,9.3484485212177901,12.9583704120442,190.99575792719401,947.182299152886,213.30257686045599]
[null,200307352,2030,"CDN001",0,0,{"$f":"F18517*Assumptions!$E$24","v":0},2325.8710242050802,22.172863780043699,32.727661290760601,190.99575792719401,2325.8710242050802,245.8962829979983]
[null,200307352,2031,"CDN001",0,0,{"$f":"F18518*Assumptions!$E$24","v":0},2393.5233945793002,27.373060968246701,40.058555584886903,190.99575792719401,2393.5233945793002,258.42737448032761]
[null,200307352,2032,"CDN001",0,0,{"$f":"F18519*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2033,"CDN001",0,0,{"$f":"F18520*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2034,"CDN001",0,0,{"$f":"F18521*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2035,"CDN001",0,0,{"$f":"F18522*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2036,"CDN001",0,0,{"$f":"F18523*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2037,"CDN001",0,0,{"$f":"F18524*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2038,"CDN001",0,0,{"$f":"F18525*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2039,"CDN001",0,0,{"$f":"F18526*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2040,"CDN001",0,0,{"$f":"F18527*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2041,"CDN001",0,0,{"$f":"F18528*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2042,"CDN001",0,0,{"$f":"F18529*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2043,"CDN001",0,0,{"$f":"F18530*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2044,"CDN001",0,0,{"$f":"F18531*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2045,"CDN001",0,0,{"$f":"F18532*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200307352,2046,"CDN001",0,0,{"$f":"F18533*Assumptions!$E$24","v":0},2517.4515713656201,32.843755528504097,58.286591614250703,190.99575792719401,2517.4515713656201,282.12610506994884]
[null,200847925,2023,"NHL015",8.9826647811128009,258.02243009516701,{"$f":"F18534*Assumptions!$E$24","v":258.02243009516701},331.11870119359202,4.2807521265006203,13.527122551682201,25576.6145772854,340.10136597470483,25852.444882058749]
[null,200847925,2024,"NHL015",0.55404639057392802,15.9146978724983,{"$f":"F18535*Assumptions!$E$24","v":15.9146978724983},80.567763178463593,0.71936928130867905,3.2741436514735298,25576.6145772854,81.121809569037524,25596.522788090679]
[null,200847925,2025,"NHL015",0.55404639057392802,15.9146978724983,{"$f":"F18536*Assumptions!$E$24","v":15.9146978724983},80.567763178463593,0.71936928130867905,3.2741436514735298,25576.6145772854,81.121809569037524,25596.522788090679]
[null,200847925,2026,"NHL015",2.12505709510225E-2,0.610411730962238,{"$f":"F18537*Assumptions!$E$24","v":0.610411730962238},81.874773924090306,0.73982311201744,3.3326723376588201,25576.6145772854,81.896024495041331,25581.297484466038]
[null,200847925,2027,"NHL015",2.12505709510225E-2,0.610411730962238,{"$f":"F18538*Assumptions!$E$24","v":0.610411730962238},82.567980786888597,0.71936928130867905,3.3164402924871599,25576.6145772854,82.589231357839623,25581.26079859016]
[null,200847925,2028,"NHL015",4.02028194892756E-2,1.1548053316106399,{"$f":"F18539*Assumptions!$E$24","v":1.1548053316106399},85.856491133903205,0.71936928130867905,3.3830130587058802,25576.6145772854,85.896693953392486,25581.871764957024]
[null,200847925,2029,"NHL015",2.12505709510225E-2,0.610411730962238,{"$f":"F18540*Assumptions!$E$24","v":0.610411730962238},93.316394352669207,0.71936928130867905,3.48302786688597,25576.6145772854,93.337644923620232,25581.427386164556]
[null,200847925,2030,"NHL015",2.12505709510225E-2,0.610411730962238,{"$f":"F18541*Assumptions!$E$24","v":0.610411730962238},102.689662462668,0.71936928130867905,3.6900092477847202,25576.6145772854,102.71091303361902,25581.634367545455]
[null,200847925,2031,"NHL015",2.12505709510225E-2,0.610411730962238,{"$f":"F18542*Assumptions!$E$24","v":0.610411730962238},130.20945536238801,0.72100870063977596,4.5083314440185296,25576.6145772854,130.23070593333904,25582.454329161021]
[null,200847925,2032,"NHL015",2.12505709510225E-2,0.610411730962238,{"$f":"F18543*Assumptions!$E$24","v":0.610411730962238},155.88921737999399,0.82013853861247299,6.7101016345527,25576.6145772854,155.91046795094502,25584.755229189526]
[null,200847925,2033,"NHL015",2.12505709510225E-2,0.610411730962238,{"$f":"F18544*Assumptions!$E$24","v":0.610411730962238},202.183914996493,0.78454345571962902,8.0906024692123193,25576.6145772854,202.20516556744403,25586.100134941295]
[null,200847925,2034,"NHL015",2.12505709510225E-2,0.610411730962238,{"$f":"F18545*Assumptions!$E$24","v":0.610411730962238},248.00385562633301,2.3086018097730099,10.820427118586201,25576.6145772854,248.02510619728403,25590.354017944723]
[null,200847925,2035,"NHL015",14.438539088274601,414.73961606737703,{"$f":"F18546*Assumptions!$E$24","v":414.73961606737703},491.267852226679,7.1325774028036797,20.090689062260001,25576.6145772854,505.70639131495358,26018.57745981784]
[null,200847925,2036,"NHL015",14.438539088274601,414.73961606737703,{"$f":"F18547*Assumptions!$E$24","v":414.73961606737703},491.267852226679,7.1325774028036797,20.090689062260001,25576.6145772854,505.70639131495358,26018.57745981784]
[null,200847925,2037,"NHL015",14.438539088274601,414.73961606737703,{"$f":"F18548*Assumptions!$E$24","v":414.73961606737703},491.267852226679,7.1325774028036797,20.090689062260001,25576.6145772854,505.70639131495358,26018.57745981784]
[null,200847925,2038,"NHL015",14.438539088274601,414.73961606737703,{"$f":"F18549*Assumptions!$E$24","v":414.73961606737703},491.267852226679,7.1325774028036797,20.090689062260001,25576.6145772854,505.70639131495358,26018.57745981784]
[null,200847925,2039,"NHL015",14.438539088274601,414.73961606737703,{"$f":"F18550*Assumptions!$E$24","v":414.73961606737703},491.267852226679,7.1325774028036797,20.090689062260001,25576.6145772854,505.70639131495358,26018.57745981784]
[null,200847925,2040,"NHL015",14.438539088274601,414.73961606737703,{"$f":"F18551*Assumptions!$E$24","v":414.73961606737703},491.267852226679,7.1325774028036797,20.090689062260001,25576.6145772854,505.70639131495358,26018.57745981784]
[null,200847925,2041,"NHL015",14.438539088274601,414.73961606737703,{"$f":"F18552*Assumptions!$E$24","v":414.73961606737703},491.267852226679,7.1325774028036797,20.090689062260001,25576.6145772854,505.70639131495358,26018.57745981784]
[null,200847925,2042,"NHL015",14.438539088274601,414.73961606737703,{"$f":"F18553*Assumptions!$E$24","v":414.73961606737703},491.267852226679,7.1325774028036797,20.090689062260001,25576.6145772854,505.70639131495358,26018.57745981784]
[null,200847925,2043,"NHL015",14.438539088274601,414.73961606737703,{"$f":"F18554*Assumptions!$E$24","v":414.73961606737703},491.267852226679,7.1325774028036797,20.090689062260001,25576.6145772854,505.70639131495358,26018.57745981784]
[null,200847925,2044,"NHL015",14.438539088274601,414.73961606737703,{"$f":"F18555*Assumptions!$E$24","v":414.73961606737703},491.267852226679,7.1325774028036797,20.090689062260001,25576.6145772854,505.70639131495358,26018.57745981784]
[null,200847925,2045,"NHL015",14.438539088274601,414.73961606737703,{"$f":"F18556*Assumptions!$E$24","v":414.73961606737703},491.267852226679,7.1325774028036797,20.090689062260001,25576.6145772854,505.70639131495358,26018.57745981784]
[null,200847925,2046,"NHL015",14.438539088274601,414.73961606737703,{"$f":"F18557*Assumptions!$E$24","v":414.73961606737703},491.267852226679,7.1325774028036797,20.090689062260001,25576.6145772854,505.70639131495358,26018.57745981784]
[null,200921983,2023,"HSM003",537.12329127527698,19569.520405676001,{"$f":"F18558*Assumptions!$E$24","v":19569.520405676001},793.58092780408003,6.0867066631333699,13.1542416891517,31129.7695695781,1330.704219079357,50718.530923606391]
[null,200921983,2024,"HSM003",5709.6989919450698,208385.31348501999,{"$f":"F18559*Assumptions!$E$24","v":208385.31348501999},225.10078242777399,4.0876117891459396,8.8926734357135206,31129.7695695781,5934.7997743728438,239528.06333982293]
[null,200921983,2025,"HSM003",6763.9063400915202,246860.42907896399,{"$f":"F18560*Assumptions!$E$24","v":246860.42907896399},225.10078242777399,4.0876117891459396,8.8926734357135206,31129.7695695781,6989.0071225192942,278003.17893376696]
[null,200921983,2026,"HSM003",5329.0466090662803,194492.74817695,{"$f":"F18561*Assumptions!$E$24","v":194492.74817695},225.10078242777399,4.0876117891459396,8.8926734357135206,31129.7695695781,5554.1473914940543,225635.49803175294]
[null,200921983,2027,"HSM003",5212.7275711969096,190247.48424887299,{"$f":"F18562*Assumptions!$E$24","v":190247.48424887299},0,0,0,31129.7695695781,5212.7275711969096,221377.25381845108]
[null,200921983,2028,"HSM003",5068.2001172107402,184972.70551735201,{"$f":"F18563*Assumptions!$E$24","v":184972.70551735201},0,0,0,31129.7695695781,5068.2001172107402,216102.47508693009]
[null,200921983,2029,"HSM003",4621.4860508719703,168669.105120291,{"$f":"F18564*Assumptions!$E$24","v":168669.105120291},0,0,0,31129.7695695781,4621.4860508719703,199798.87468986912]
[null,200921983,2030,"HSM003",3612.9684854758202,131861.51695903999,{"$f":"F18565*Assumptions!$E$24","v":131861.51695903999},0,0,0,31129.7695695781,3612.9684854758202,162991.28652861807]
[null,200921983,2031,"HSM003",3403.08709100736,124201.533439298,{"$f":"F18566*Assumptions!$E$24","v":124201.533439298},0,0,0,31129.7695695781,3403.08709100736,155331.3030088761]
[null,200921983,2032,"HSM003",4004.4140101652201,146147.99659479401,{"$f":"F18567*Assumptions!$E$24","v":146147.99659479401},2.3425895874551599,0,0.106722208880894,31129.7695695781,4006.7565997526754,177277.872886581]
[null,200921983,2033,"HSM003",4004.4140101652201,146147.99659479401,{"$f":"F18568*Assumptions!$E$24","v":146147.99659479401},2.3425895874551599,0,0.106722208880894,31129.7695695781,4006.7565997526754,177277.872886581]
[null,200921983,2034,"HSM003",3153.2125828470598,115081.93225045101,{"$f":"F18569*Assumptions!$E$24","v":115081.93225045101},108.26829382872801,0.589311135449062,4.9450571067529703,31129.7695695781,3261.4808766757878,146217.23618827132]
[null,200921983,2035,"HSM003",2362.5998370151001,86227.156347577198,{"$f":"F18570*Assumptions!$E$24","v":86227.156347577198},292.18343851951801,5.90425262099048,11.487888271838701,31129.7695695781,2654.783275534618,117374.31805804813]
[null,200921983,2036,"HSM003",2362.5998370151001,86227.156347577198,{"$f":"F18571*Assumptions!$E$24","v":86227.156347577198},292.18343851951801,5.90425262099048,11.487888271838701,31129.7695695781,2654.783275534618,117374.31805804813]
[null,200921983,2037,"HSM003",2362.5998370151001,86227.156347577198,{"$f":"F18572*Assumptions!$E$24","v":86227.156347577198},292.18343851951801,5.90425262099048,11.487888271838701,31129.7695695781,2654.783275534618,117374.31805804813]
[null,200921983,2038,"HSM003",2362.5998370151001,86227.156347577198,{"$f":"F18573*Assumptions!$E$24","v":86227.156347577198},292.18343851951801,5.90425262099048,11.487888271838701,31129.7695695781,2654.783275534618,117374.31805804813]
[null,200921983,2039,"HSM003",2362.5998370151001,86227.156347577198,{"$f":"F18574*Assumptions!$E$24","v":86227.156347577198},292.18343851951801,5.90425262099048,11.487888271838701,31129.7695695781,2654.783275534618,117374.31805804813]
[null,200921983,2040,"HSM003",2362.5998370151001,86227.156347577198,{"$f":"F18575*Assumptions!$E$24","v":86227.156347577198},292.18343851951801,5.90425262099048,11.487888271838701,31129.7695695781,{"$f":"H18575+E18575","v":2654.783275534618},{"$f":"J18575+I18575+G18575+K18575","v":117374.31805804813}]
[null,200921983,2041,"HSM003",2362.5998370151001,86227.156347577198,{"$f":"F18576*Assumptions!$E$24","v":86227.156347577198},292.18343851951801,5.90425262099048,11.487888271838701,31129.7695695781,2654.783275534618,117374.31805804813]
[null,200921983,2042,"HSM003",2362.5998370151001,86227.156347577198,{"$f":"F18577*Assumptions!$E$24","v":86227.156347577198},292.18343851951801,5.90425262099048,11.487888271838701,31129.7695695781,2654.783275534618,117374.31805804813]
[null,200921983,2043,"HSM003",2362.5998370151001,86227.156347577198,{"$f":"F18578*Assumptions!$E$24","v":86227.156347577198},292.18343851951801,5.90425262099048,11.487888271838701,31129.7695695781,2654.783275534618,117374.31805804813]
[null,200921983,2044,"HSM003",2362.5998370151001,86227.156347577198,{"$f":"F18579*Assumptions!$E$24","v":86227.156347577198},292.18343851951801,5.90425262099048,11.487888271838701,31129.7695695781,2654.783275534618,117374.31805804813]
[null,200921983,2045,"HSM003",2362.5998370151001,86227.156347577198,{"$f":"F18580*Assumptions!$E$24","v":86227.156347577198},292.18343851951801,5.90425262099048,11.487888271838701,31129.7695695781,2654.783275534618,117374.31805804813]
[null,200921983,2046,"HSM003",2362.5998370151001,86227.156347577198,{"$f":"F18581*Assumptions!$E$24","v":86227.156347577198},292.18343851951801,5.90425262099048,11.487888271838701,31129.7695695781,2654.783275534618,117374.31805804813]
[null,201013189,2023,"CLC013",107.95881646469201,4729.5385988860198,{"$f":"F18582*Assumptions!$E$24","v":4729.5385988860198},0,0,0,6805.2568236041798,107.95881646469201,11534.795422490199]
[null,201013189,2024,"CLC013",0,0,{"$f":"F18583*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2025,"CLC013",0,0,{"$f":"F18584*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2026,"CLC013",0,0,{"$f":"F18585*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2027,"CLC013",0,0,{"$f":"F18586*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2028,"CLC013",0,0,{"$f":"F18587*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2029,"CLC013",0,0,{"$f":"F18588*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2030,"CLC013",0,0,{"$f":"F18589*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2031,"CLC013",0,0,{"$f":"F18590*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2032,"CLC013",0,0,{"$f":"F18591*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2033,"CLC013",0,0,{"$f":"F18592*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2034,"CLC013",0,0,{"$f":"F18593*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2035,"CLC013",0,0,{"$f":"F18594*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2036,"CLC013",0,0,{"$f":"F18595*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2037,"CLC013",0,0,{"$f":"F18596*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2038,"CLC013",0,0,{"$f":"F18597*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2039,"CLC013",0,0,{"$f":"F18598*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2040,"CLC013",0,0,{"$f":"F18599*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2041,"CLC013",0,0,{"$f":"F18600*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2042,"CLC013",0,0,{"$f":"F18601*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2043,"CLC013",0,0,{"$f":"F18602*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2044,"CLC013",0,0,{"$f":"F18603*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2045,"CLC013",0,0,{"$f":"F18604*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201013189,2046,"CLC013",0,0,{"$f":"F18605*Assumptions!$E$24","v":0},0,0,0,6805.2568236041798,0,6805.2568236041798]
[null,201854154,2023,"MRO005",85.054941194033105,3075.9943189445398,{"$f":"F18606*Assumptions!$E$24","v":3075.9943189445398},52670.545495205297,733.865196904914,1174.75893402626,8130.5869349186296,52755.600436399327,13115.205384794343]
[null,201854154,2024,"MRO005",1.4552072999523,52.627270381957899,{"$f":"F18607*Assumptions!$E$24","v":52.627270381957899},31340.682278394299,385.04769394870999,921.00003889159404,8130.5869349186296,31342.137485694253,9489.2619381408913]
[null,201854154,2025,"MRO005",2.0449936085716001,73.956769988166897,{"$f":"F18608*Assumptions!$E$24","v":73.956769988166897},33585.488278693498,373.55896529849298,1101.6473018797101,8130.5869349186296,33587.533272302069,9679.7499720849992]
[null,201854154,2026,"MRO005",3.0183792928839601,109.15906150767201,{"$f":"F18609*Assumptions!$E$24","v":109.15906150767201},38452.886986024998,276.45595428863999,862.25411370980999,8130.5869349186296,38455.905365317885,9378.4560644247522]
[null,201854154,2027,"MRO005",2.9835851936173801,107.90074011946901,{"$f":"F18610*Assumptions!$E$24","v":107.90074011946901},44008.880712433704,344.19103677965398,803.53679239911298,8130.5869349186296,44011.864297627319,9386.2155042168652]
[null,201854154,2028,"MRO005",2.0601148010940702,74.503624781572299,{"$f":"F18611*Assumptions!$E$24","v":74.503624781572299},49560.203766604602,533.56859864445596,746.19857293422297,8130.5869349186296,49562.263881405699,9484.8577312788802]
[null,201854154,2029,"MRO005",0,0,{"$f":"F18612*Assumptions!$E$24","v":0},61106.297351259498,493.29670563920899,773.44222330914204,8130.5869349186296,61106.297351259498,9397.3258638669813]
[null,201854154,2030,"MRO005",0,0,{"$f":"F18613*Assumptions!$E$24","v":0},63532.273360578401,498.69312869010503,858.57132255084798,8130.5869349186296,63532.273360578401,9487.851386159582]
[null,201854154,2031,"MRO005",0,0,{"$f":"F18614*Assumptions!$E$24","v":0},80612.214659874997,666.87317283744596,1211.52548090511,8130.5869349186296,80612.214659874997,10008.985588661186]
[null,201854154,2032,"MRO005",0,0,{"$f":"F18615*Assumptions!$E$24","v":0},80612.214659874997,666.87317283744596,1211.52548090511,8130.5869349186296,80612.214659874997,10008.985588661186]
[null,201854154,2033,"MRO005",0,0,{"$f":"F18616*Assumptions!$E$24","v":0},80622.717524903695,931.57546276965502,1508.88933831644,8130.5869349186296,80622.717524903695,10571.051736004725]
[null,201854154,2034,"MRO005",0,0,{"$f":"F18617*Assumptions!$E$24","v":0},80622.717524903695,931.57546276965502,1508.88933831644,8130.5869349186296,80622.717524903695,10571.051736004725]
[null,201854154,2035,"MRO005",8.3536003815779206E-2,3.0210622634901401,{"$f":"F18618*Assumptions!$E$24","v":3.0210622634901401},80857.531518098898,951.50011165479498,1518.9509973327399,8130.5869349186296,80857.615054102716,10604.059106169654]
[null,201854154,2036,"MRO005",8.3536003815779206E-2,3.0210622634901401,{"$f":"F18619*Assumptions!$E$24","v":3.0210622634901401},80857.531518098898,951.50011165479498,1518.9509973327399,8130.5869349186296,80857.615054102716,10604.059106169654]
[null,201854154,2037,"MRO005",8.3536003815779206E-2,3.0210622634901401,{"$f":"F18620*Assumptions!$E$24","v":3.0210622634901401},80857.531518098898,951.50011165479498,1518.9509973327399,8130.5869349186296,80857.615054102716,10604.059106169654]
[null,201854154,2038,"MRO005",8.3536003815779206E-2,3.0210622634901401,{"$f":"F18621*Assumptions!$E$24","v":3.0210622634901401},80857.531518098898,951.50011165479498,1518.9509973327399,8130.5869349186296,80857.615054102716,10604.059106169654]
[null,201854154,2039,"MRO005",8.3536003815779206E-2,3.0210622634901401,{"$f":"F18622*Assumptions!$E$24","v":3.0210622634901401},80857.531518098898,951.50011165479498,1518.9509973327399,8130.5869349186296,80857.615054102716,10604.059106169654]
[null,201854154,2040,"MRO005",8.3536003815779206E-2,3.0210622634901401,{"$f":"F18623*Assumptions!$E$24","v":3.0210622634901401},80857.531518098898,951.50011165479498,1518.9509973327399,8130.5869349186296,80857.615054102716,10604.059106169654]
[null,201854154,2041,"MRO005",8.3536003815779206E-2,3.0210622634901401,{"$f":"F18624*Assumptions!$E$24","v":3.0210622634901401},80857.531518098898,951.50011165479498,1518.9509973327399,8130.5869349186296,80857.615054102716,10604.059106169654]
[null,201854154,2042,"MRO005",8.3536003815779206E-2,3.0210622634901401,{"$f":"F18625*Assumptions!$E$24","v":3.0210622634901401},80857.531518098898,951.50011165479498,1518.9509973327399,8130.5869349186296,80857.615054102716,10604.059106169654]
[null,201854154,2043,"MRO005",8.3536003815779206E-2,3.0210622634901401,{"$f":"F18626*Assumptions!$E$24","v":3.0210622634901401},80857.531518098898,951.50011165479498,1518.9509973327399,8130.5869349186296,80857.615054102716,10604.059106169654]
[null,201854154,2044,"MRO005",8.3536003815779206E-2,3.0210622634901401,{"$f":"F18627*Assumptions!$E$24","v":3.0210622634901401},80857.531518098898,951.50011165479498,1518.9509973327399,8130.5869349186296,80857.615054102716,10604.059106169654]
[null,201854154,2045,"MRO005",8.3536003815779206E-2,3.0210622634901401,{"$f":"F18628*Assumptions!$E$24","v":3.0210622634901401},80857.531518098898,951.50011165479498,1518.9509973327399,8130.5869349186296,80857.615054102716,10604.059106169654]
[null,201854154,2046,"MRO005",8.3536003815779206E-2,3.0210622634901401,{"$f":"F18629*Assumptions!$E$24","v":3.0210622634901401},80857.531518098898,951.50011165479498,1518.9509973327399,8130.5869349186296,80857.615054102716,10604.059106169654]
[null,202042623,2023,"CLC003",404.86536193526001,14270.561348355801,{"$f":"F18630*Assumptions!$E$24","v":14270.561348355801},4476.7549192138204,5.8034082758028704,37.312760979867001,1245.3081661009401,4881.6202811490803,15558.985683712412]
[null,202042623,2024,"CLC003",7.2373837489495596,255.135711532149,{"$f":"F18631*Assumptions!$E$24","v":255.135711532149},1982.9786479659001,3.14903189524289,19.2643512047817,1245.3081661009401,1990.2160317148496,1522.8572607331137]
[null,202042623,2025,"CLC003",7.2373837489495596,255.135711532149,{"$f":"F18632*Assumptions!$E$24","v":255.135711532149},2016.20380858769,3.1668550302428198,19.475798000454901,1245.3081661009401,2023.4411923366395,1523.0865306637868]
[null,202042623,2026,"CLC003",7.2373837489495596,255.135711532149,{"$f":"F18633*Assumptions!$E$24","v":255.135711532149},2610.2378781163302,3.2194113229423702,20.319910352750298,1245.3081661009401,2617.4752618652797,1523.9831993087819]
[null,202042623,2027,"CLC003",7.2373837489495596,255.135711532149,{"$f":"F18634*Assumptions!$E$24","v":255.135711532149},2551.9566977478198,3.2709989641247001,20.529563662964499,1245.3081661009401,2559.1940814967693,1524.2444402601782]
[null,202042623,2028,"CLC003",7.2373837489495596,255.135711532149,{"$f":"F18635*Assumptions!$E$24","v":255.135711532149},2520.9717813666998,3.2822100657347999,20.854978506491602,1245.3081661009401,2528.2091651156493,1524.5810662053154]
[null,202042623,2029,"CLC003",7.2373837489495596,255.135711532149,{"$f":"F18636*Assumptions!$E$24","v":255.135711532149},2503.4439775126898,3.2110064490650201,19.928567801307299,1245.3081661009401,2510.6813612616393,1523.5834518834613]
[null,202042623,2030,"CLC003",0,0,{"$f":"F18637*Assumptions!$E$24","v":0},4291.6261796470199,1.33513156001246,8.0876164367074495,1245.3081661009401,4291.6261796470199,1254.7309140976599]
[null,202042623,2031,"CLC003",628.82768111330802,22167.7340068144,{"$f":"F18638*Assumptions!$E$24","v":22167.7340068144},10282.142526281399,20.1472958947591,51.1643116968878,1245.3081661009401,10910.970207394706,23484.353780506986]
[null,202042623,2032,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18639*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,{"$f":"H18639+E18639","v":10858.269032754561},{"$f":"J18639+I18639+G18639+K18639","v":50660.659543386806}]
[null,202042623,2033,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18640*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202042623,2034,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18641*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202042623,2035,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18642*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202042623,2036,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18643*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202042623,2037,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18644*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202042623,2038,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18645*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202042623,2039,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18646*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202042623,2040,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18647*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202042623,2041,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18648*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202042623,2042,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18649*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202042623,2043,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18650*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202042623,2044,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18651*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202042623,2045,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18652*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202042623,2046,"CLC003",1399.2816924389299,49328.147106491902,{"$f":"F18653*Assumptions!$E$24","v":49328.147106491902},9458.9873403156307,11.535981653115501,75.668289140849595,1245.3081661009401,10858.269032754561,50660.659543386806]
[null,202969526,2023,"EHK024",31.469469092695601,1123.4167301437999,{"$f":"F18654*Assumptions!$E$24","v":1123.4167301437999},6135.1345352426797,71.329623273092594,146.20740409439799,4610.4401626252102,6166.6040043353751,5951.393920136501]
[null,202969526,2024,"EHK024",64.422590321801295,2299.79779936963,{"$f":"F18655*Assumptions!$E$24","v":2299.79779936963},0,0,0,4610.4401626252102,64.422590321801295,6910.2379619948406]
[null,202969526,2025,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18656*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2026,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18657*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2027,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18658*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2028,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18659*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2029,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18660*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2030,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18661*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2031,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18662*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2032,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18663*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2033,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18664*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2034,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18665*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2035,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18666*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2036,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18667*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2037,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18668*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2038,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18669*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2039,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18670*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2040,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18671*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2041,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18672*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2042,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18673*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2043,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18674*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2044,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18675*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2045,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18676*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969526,2046,"EHK024",122.979681609943,4390.2053568624196,{"$f":"F18677*Assumptions!$E$24","v":4390.2053568624196},0,0,0,4610.4401626252102,122.979681609943,9000.6455194876289]
[null,202969717,2023,"CTN001",0,0,{"$f":"F18678*Assumptions!$E$24","v":0},0,0,0,2748.9673276851699,0,2748.9673276851699]
[null,202969717,2024,"CTN001",0,0,{"$f":"F18679*Assumptions!$E$24","v":0},19.144926215572699,7.6661268209763295E-2,0.31184571837999198,2748.9673276851699,19.144926215572699,2749.3558346717596]
[null,202969717,2025,"CTN001",0,0,{"$f":"F18680*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2026,"CTN001",0,0,{"$f":"F18681*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2027,"CTN001",0,0,{"$f":"F18682*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2028,"CTN001",0,0,{"$f":"F18683*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2029,"CTN001",0,0,{"$f":"F18684*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2030,"CTN001",0,0,{"$f":"F18685*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2031,"CTN001",0,0,{"$f":"F18686*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2032,"CTN001",0,0,{"$f":"F18687*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2033,"CTN001",0,0,{"$f":"F18688*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2034,"CTN001",0,0,{"$f":"F18689*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2035,"CTN001",0,0,{"$f":"F18690*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2036,"CTN001",0,0,{"$f":"F18691*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2037,"CTN001",0,0,{"$f":"F18692*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2038,"CTN001",0,0,{"$f":"F18693*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2039,"CTN001",0,0,{"$f":"F18694*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2040,"CTN001",0,0,{"$f":"F18695*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2041,"CTN001",0,0,{"$f":"F18696*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2042,"CTN001",0,0,{"$f":"F18697*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2043,"CTN001",0,0,{"$f":"F18698*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2044,"CTN001",0,0,{"$f":"F18699*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2045,"CTN001",0,0,{"$f":"F18700*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,202969717,2046,"CTN001",0,0,{"$f":"F18701*Assumptions!$E$24","v":0},17.5130518334174,0.11105002276255201,0.37114567027342699,2748.9673276851699,17.5130518334174,2749.4495233782059]
[null,203313132,2023,"HSM003",2762.4548780358,99338.373356765995,{"$f":"F18702*Assumptions!$E$24","v":99338.373356765995},2.7398130513395298,0,0.10725640520264999,14884.9456865253,2765.1946910871397,114223.4262996965]
[null,203313132,2024,"HSM003",6331.6258729437004,231083.607781181,{"$f":"F18703*Assumptions!$E$24","v":231083.607781181},0,0,0,14884.9456865253,{"$f":"H18703+E18703","v":6331.6258729437004},{"$f":"J18703+I18703+G18703+K18703","v":245968.55346770628}]
[null,203313132,2025,"HSM003",7542.0341907003103,275259.54719522397,{"$f":"F18704*Assumptions!$E$24","v":275259.54719522397},0,0,0,14884.9456865253,7542.0341907003103,290144.49288174929]
[null,203313132,2026,"HSM003",4480.4721625985903,163522.56003007799,{"$f":"F18705*Assumptions!$E$24","v":163522.56003007799},0,0,0,14884.9456865253,4480.4721625985903,178407.50571660328]
[null,203313132,2027,"HSM003",4516.7741302263803,164847.46295664401,{"$f":"F18706*Assumptions!$E$24","v":164847.46295664401},0,0,0,14884.9456865253,4516.7741302263803,179732.4086431693]
[null,203313132,2028,"HSM003",4654.1733866028198,169862.08582082801,{"$f":"F18707*Assumptions!$E$24","v":169862.08582082801},0,0,0,14884.9456865253,4654.1733866028198,184747.0315073533]
[null,203313132,2029,"HSM003",4429.3785265808201,161657.80965117499,{"$f":"F18708*Assumptions!$E$24","v":161657.80965117499},0,0,0,14884.9456865253,4429.3785265808201,176542.75533770028]
[null,203313132,2030,"HSM003",3710.6441775979702,135426.35982579199,{"$f":"F18709*Assumptions!$E$24","v":135426.35982579199},0,0,0,14884.9456865253,3710.6441775979702,150311.30551231728]
[null,203313132,2031,"HSM003",3397.56038801351,123999.82688041699,{"$f":"F18710*Assumptions!$E$24","v":123999.82688041699},0,0,0,14884.9456865253,3397.56038801351,138884.77256694229]
[null,203313132,2032,"HSM003",3692.74014195162,134772.92116185001,{"$f":"F18711*Assumptions!$E$24","v":134772.92116185001},0,0,0,14884.9456865253,3692.74014195162,149657.8668483753]
[null,203313132,2033,"HSM003",3692.74014195162,134772.92116185001,{"$f":"F18712*Assumptions!$E$24","v":134772.92116185001},0,0,0,14884.9456865253,3692.74014195162,149657.8668483753]
[null,203313132,2034,"HSM003",2967.1746057652399,108292.155376223,{"$f":"F18713*Assumptions!$E$24","v":108292.155376223},0,0,0,14884.9456865253,2967.1746057652399,123177.1010627483]
[null,203313132,2035,"HSM003",2085.1622220274699,76101.592030912798,{"$f":"F18714*Assumptions!$E$24","v":76101.592030912798},0,0,0,14884.9456865253,2085.1622220274699,90986.537717438099]
[null,203313132,2036,"HSM003",2085.1622220274699,76101.592030912798,{"$f":"F18715*Assumptions!$E$24","v":76101.592030912798},0,0,0,14884.9456865253,2085.1622220274699,90986.537717438099]
[null,203313132,2037,"HSM003",2085.1622220274699,76101.592030912798,{"$f":"F18716*Assumptions!$E$24","v":76101.592030912798},0,0,0,14884.9456865253,2085.1622220274699,90986.537717438099]
[null,203313132,2038,"HSM003",2085.1622220274699,76101.592030912798,{"$f":"F18717*Assumptions!$E$24","v":76101.592030912798},0,0,0,14884.9456865253,2085.1622220274699,90986.537717438099]
[null,203313132,2039,"HSM003",2085.1622220274699,76101.592030912798,{"$f":"F18718*Assumptions!$E$24","v":76101.592030912798},0,0,0,14884.9456865253,2085.1622220274699,90986.537717438099]
[null,203313132,2040,"HSM003",2085.1622220274699,76101.592030912798,{"$f":"F18719*Assumptions!$E$24","v":76101.592030912798},0,0,0,14884.9456865253,2085.1622220274699,90986.537717438099]
[null,203313132,2041,"HSM003",2085.1622220274699,76101.592030912798,{"$f":"F18720*Assumptions!$E$24","v":76101.592030912798},0,0,0,14884.9456865253,2085.1622220274699,90986.537717438099]
[null,203313132,2042,"HSM003",2085.1622220274699,76101.592030912798,{"$f":"F18721*Assumptions!$E$24","v":76101.592030912798},0,0,0,14884.9456865253,2085.1622220274699,90986.537717438099]
[null,203313132,2043,"HSM003",2085.1622220274699,76101.592030912798,{"$f":"F18722*Assumptions!$E$24","v":76101.592030912798},0,0,0,14884.9456865253,2085.1622220274699,90986.537717438099]
[null,203313132,2044,"HSM003",2085.1622220274699,76101.592030912798,{"$f":"F18723*Assumptions!$E$24","v":76101.592030912798},0,0,0,14884.9456865253,2085.1622220274699,90986.537717438099]
[null,203313132,2045,"HSM003",2085.1622220274699,76101.592030912798,{"$f":"F18724*Assumptions!$E$24","v":76101.592030912798},0,0,0,14884.9456865253,2085.1622220274699,90986.537717438099]
[null,203313132,2046,"HSM003",2085.1622220274699,76101.592030912798,{"$f":"F18725*Assumptions!$E$24","v":76101.592030912798},0,0,0,14884.9456865253,2085.1622220274699,90986.537717438099]
[null,203377333,2023,"BAN003",1152.0538635083999,51558.2433328076,{"$f":"F18726*Assumptions!$E$24","v":51558.2433328076},646.183367863748,3.3593445365107302,9.9146053065212101,919.28721185030395,1798.237231372148,52490.804494500939]
[null,203377333,2024,"BAN003",1152.0538635083999,51558.2433328076,{"$f":"F18727*Assumptions!$E$24","v":51558.2433328076},646.183367863748,3.3593445365107302,9.9146053065212101,919.28721185030395,1798.237231372148,52490.804494500939]
[null,203377333,2025,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18728*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2026,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18729*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2027,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18730*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2028,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18731*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2029,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18732*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2030,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18733*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2031,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18734*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2032,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18735*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2033,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18736*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2034,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18737*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2035,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18738*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2036,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18739*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2037,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18740*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2038,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18741*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2039,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18742*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2040,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18743*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2041,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18744*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2042,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18745*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2043,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18746*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2044,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18747*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2045,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18748*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203377333,2046,"BAN003",1481.9119647325599,66320.490816984398,{"$f":"F18749*Assumptions!$E$24","v":66320.490816984398},0,0,0,919.28721185030395,1481.9119647325599,67239.778028834698]
[null,203671002,2023,"HSM002",2402.1502868428302,89320.4993849319,{"$f":"F18750*Assumptions!$E$24","v":89320.4993849319},660.33484500919997,1.3308253530674801,8.7091913268305099,5299.0214717609997,3062.48513185203,94629.5608733728]
[null,203671002,2024,"HSM002",0,0,{"$f":"F18751*Assumptions!$E$24","v":0},0,0,0,5299.0214717609997,0,5299.0214717609997]
[null,203671002,2025,"HSM002",0,0,{"$f":"F18752*Assumptions!$E$24","v":0},0,0,0,5299.0214717609997,0,5299.0214717609997]
[null,203671002,2026,"HSM002",0,0,{"$f":"F18753*Assumptions!$E$24","v":0},0,0,0,5299.0214717609997,0,5299.0214717609997]
[null,203671002,2027,"HSM002",0,0,{"$f":"F18754*Assumptions!$E$24","v":0},0,0,0,5299.0214717609997,0,5299.0214717609997]
[null,203671002,2028,"HSM002",0,0,{"$f":"F18755*Assumptions!$E$24","v":0},0,0,0,5299.0214717609997,0,5299.0214717609997]
[null,203671002,2029,"HSM002",0,0,{"$f":"F18756*Assumptions!$E$24","v":0},0,0,0,5299.0214717609997,0,5299.0214717609997]
[null,203671002,2030,"HSM002",12.262346402375099,447.53548352123698,{"$f":"F18757*Assumptions!$E$24","v":447.53548352123698},0,0,0,5299.0214717609997,12.262346402375099,5746.5569552822362]
[null,203671002,2031,"HSM002",10.1692882103915,371.14571444685703,{"$f":"F18758*Assumptions!$E$24","v":371.14571444685703},0,0,0,5299.0214717609997,10.1692882103915,5670.1671862078565]
[null,203671002,2032,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18759*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]
[null,203671002,2033,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18760*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]
[null,203671002,2034,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18761*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]
[null,203671002,2035,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18762*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]
[null,203671002,2036,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18763*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]
[null,203671002,2037,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18764*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]
[null,203671002,2038,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18765*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]
[null,203671002,2039,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18766*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]
[null,203671002,2040,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18767*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,{"$f":"H18767+E18767","v":10.8300093597495},{"$f":"J18767+I18767+G18767+K18767","v":5694.281344244805}]
[null,203671002,2041,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18768*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]
[null,203671002,2042,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18769*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]
[null,203671002,2043,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18770*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]
[null,203671002,2044,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18771*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]
[null,203671002,2045,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18772*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]
[null,203671002,2046,"HSM002",10.8300093597495,395.259872483805,{"$f":"F18773*Assumptions!$E$24","v":395.259872483805},0,0,0,5299.0214717609997,10.8300093597495,5694.281344244805]

{"sheet":"3.calculation_annualised_rba","index":13,"n_rows":18773,"n_cols":16,"rows_kept":4500,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0}}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["3.calculation_annualised_risk benefit assessement"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Step 2 - data from '5.Workings_options_timing' - used to calculate 'Options_Summary'"]
[null,"iso_gis_id","Year","feeder","import_undervoltage_only_vcr_scaled","export_overvoltage_only_cecv","export_overvoltage_only_co2","agg_bushfire_risk","total_risk_cost","total_risk_cost_discounted","capital_cost","capital_cost_$2026","capital_cost_draft_proposal","Option2_year","Option3_year","Option4_year"]
[null,19819814,2023,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6)","v":5730.8334214551096},{"$f":"SUM(E6:H6)","v":5730.8334214551096},{"$f":"I6/((1+real_disc)^(C6-Assumptions!$G$10))","v":5730.8334214551096},{"$f":"_xlfn.XLOOKUP(B6,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},{"$f":"K6/((1 + real_disc) ^ (2023 - 2026))","v":1427994.2135194363},{"$f":"_xlfn.XLOOKUP(B6,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B6,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2024,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7)","v":0.175800374755994},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7)","v":1.28822566671699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7)","v":5730.8334214551096},{"$f":"SUM(E7:H7)","v":5732.2974474965822},{"$f":"I7/((1+real_disc)^(C7-Assumptions!$G$10))","v":5538.4516400933162},{"$f":"_xlfn.XLOOKUP(B7,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B7,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B7,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2025,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8)","v":2.6227491434613E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8)","v":1.1443591786610501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8)","v":5730.8334214551096},5732.0040081252055,{"$f":"I8/((1+real_disc)^(C8-Assumptions!$G$10))","v":5350.8870761279904},{"$f":"_xlfn.XLOOKUP(B8,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B8,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B8,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2026,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9)","v":0.49140091886266202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9)","v":5730.8334214551096},5731.324822373972,{"$f":"I9/((1+real_disc)^(C9-Assumptions!$G$10))","v":5169.3266173542779},{"$f":"_xlfn.XLOOKUP(B9,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B9,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B9,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2027,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10)","v":3.2431218438233197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10)","v":0.414087895360508},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10)","v":5730.8334214551096},5731.2799405689084,{"$f":"I10/((1+real_disc)^(C10-Assumptions!$G$10))","v":4994.4793589735109},{"$f":"_xlfn.XLOOKUP(B10,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B10,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B10,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2028,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11)","v":3.3159684584615497E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11)","v":0.40107397505362702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11)","v":5730.8334214551096},5731.2676551147479,{"$f":"I11/((1+real_disc)^(C11-Assumptions!$G$10))","v":4825.5735776907923},{"$f":"_xlfn.XLOOKUP(B11,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B11,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B11,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2029,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12)","v":0.44888273187018601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12)","v":5730.8334214551096},5731.2823041869797,{"$f":"I12/((1+real_disc)^(C12-Assumptions!$G$10))","v":4662.40184716573},{"$f":"_xlfn.XLOOKUP(B12,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B12,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B12,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2030,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13)","v":0.17963107474269999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13)","v":5730.8334214551096},5731.0130525298518,{"$f":"I13/((1+real_disc)^(C13-Assumptions!$G$10))","v":4504.5244548494456},{"$f":"_xlfn.XLOOKUP(B13,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B13,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B13,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2031,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14)","v":0.25908074099615402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14)","v":5730.8334214551096},5731.0925021961057,{"$f":"I14/((1+real_disc)^(C14-Assumptions!$G$10))","v":4352.2578759120297},{"$f":"_xlfn.XLOOKUP(B14,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B14,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B14,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2032,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15)","v":3.3835724173325303E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15)","v":0.51277344303717598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15)","v":5730.8334214551096},5731.3800306223202,{"$f":"I15/((1+real_disc)^(C15-Assumptions!$G$10))","v":4205.2910418566553},{"$f":"_xlfn.XLOOKUP(B15,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B15,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B15,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2033,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16)","v":0.29745812927559301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16)","v":1.17796401234934},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16)","v":5730.8334214551096},5732.3088435967347,{"$f":"I16/((1+real_disc)^(C16-Assumptions!$G$10))","v":4063.7415852206332},{"$f":"_xlfn.XLOOKUP(B16,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B16,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B16,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2034,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17)","v":1.2128417156815701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17)","v":3.2670105281531101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17)","v":5730.8334214551096},5735.3132736989446,{"$f":"I17/((1+real_disc)^(C17-Assumptions!$G$10))","v":3928.378243714556},{"$f":"_xlfn.XLOOKUP(B17,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B17,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B17,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2035,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18)","v":0.76460480382302198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18)","v":3.6585191343390502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18)","v":5730.8334214551096},5735.2565453932721,{"$f":"I18/((1+real_disc)^(C18-Assumptions!$G$10))","v":3795.4969931446753},{"$f":"_xlfn.XLOOKUP(B18,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B18,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B18,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2036,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B19,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C19)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B19,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C19)","v":0.76460480382302198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B19,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C19)","v":3.6585191343390502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B19,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C19)","v":5730.8334214551096},5735.2565453932721,{"$f":"I19/((1+real_disc)^(C19-Assumptions!$G$10))","v":3667.1468532798804},{"$f":"_xlfn.XLOOKUP(B19,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B19,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K19)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B19,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B19,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2037,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B20,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C20)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B20,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C20)","v":0.76460480382302198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B20,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C20)","v":3.6585191343390502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B20,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C20)","v":5730.8334214551096},5735.2565453932721,{"$f":"I20/((1+real_disc)^(C20-Assumptions!$G$10))","v":3543.1370563090627},{"$f":"_xlfn.XLOOKUP(B20,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B20,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K20)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B20,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B20,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2038,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B21,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C21)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B21,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C21)","v":0.76460480382302198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B21,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C21)","v":3.6585191343390502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B21,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C21)","v":5730.8334214551096},5735.2565453932721,{"$f":"I21/((1+real_disc)^(C21-Assumptions!$G$10))","v":3423.3208273517516},{"$f":"_xlfn.XLOOKUP(B21,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B21,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K21)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B21,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B21,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2039,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B22,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C22)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B22,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C22)","v":0.76460480382302198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B22,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C22)","v":3.6585191343390502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B22,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C22)","v":5730.8334214551096},5735.2565453932721,{"$f":"I22/((1+real_disc)^(C22-Assumptions!$G$10))","v":3307.5563549292297},{"$f":"_xlfn.XLOOKUP(B22,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B22,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K22)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B22,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B22,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2040,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B23,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C23)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B23,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C23)","v":0.76460480382302198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B23,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C23)","v":3.6585191343390502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B23,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C23)","v":5730.8334214551096},5735.2565453932721,{"$f":"I23/((1+real_disc)^(C23-Assumptions!$G$10))","v":3195.7066231200288},{"$f":"_xlfn.XLOOKUP(B23,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B23,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K23)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B23,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B23,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2041,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B24,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C24)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B24,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C24)","v":0.76460480382302198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B24,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C24)","v":3.6585191343390502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B24,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C24)","v":5730.8334214551096},5735.2565453932721,{"$f":"I24/((1+real_disc)^(C24-Assumptions!$G$10))","v":3087.6392493913322},{"$f":"_xlfn.XLOOKUP(B24,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B24,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K24)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B24,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B24,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2042,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B25,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C25)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B25,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C25)","v":0.76460480382302198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B25,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C25)","v":3.6585191343390502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B25,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C25)","v":5730.8334214551096},5735.2565453932721,{"$f":"I25/((1+real_disc)^(C25-Assumptions!$G$10))","v":2983.2263279143308},{"$f":"_xlfn.XLOOKUP(B25,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B25,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K25)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B25,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B25,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2043,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B26,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C26)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B26,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C26)","v":0.76460480382302198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B26,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C26)","v":3.6585191343390502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B26,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C26)","v":5730.8334214551096},5735.2565453932721,{"$f":"I26/((1+real_disc)^(C26-Assumptions!$G$10))","v":2882.3442781780977},{"$f":"_xlfn.XLOOKUP(B26,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B26,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K26)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B26,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B26,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2044,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B27,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C27)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B27,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C27)","v":0.76460480382302198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B27,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C27)","v":3.6585191343390502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B27,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C27)","v":5730.8334214551096},5735.2565453932721,{"$f":"I27/((1+real_disc)^(C27-Assumptions!$G$10))","v":2784.8736987228003},{"$f":"_xlfn.XLOOKUP(B27,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B27,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K27)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B27,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B27,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2045,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B28,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C28)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B28,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C28)","v":0.76460480382302198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B28,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C28)","v":3.6585191343390502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B28,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C28)","v":5730.8334214551096},5735.2565453932721,{"$f":"I28/((1+real_disc)^(C28-Assumptions!$G$10))","v":2690.6992258191308},{"$f":"_xlfn.XLOOKUP(B28,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B28,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K28)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B28,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B28,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19819814,2046,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B29,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C29)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B29,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C29)","v":0.76460480382302198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B29,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C29)","v":3.6585191343390502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B29,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C29)","v":5730.8334214551096},5735.2565453932721,{"$f":"I29/((1+real_disc)^(C29-Assumptions!$G$10))","v":2599.7093969266962},{"$f":"_xlfn.XLOOKUP(B29,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287968.96462},1427994.2135194363,{"$f":"_xlfn.XLOOKUP(B29,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K29)","v":1287968.96462},{"$f":"_xlfn.XLOOKUP($B29,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B29,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2023,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B30,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C30)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B30,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C30)","v":7.8293511744109701E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B30,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C30)","v":0.350562519278864},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B30,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C30)","v":144.761631926051},145.19048795707397,{"$f":"I30/((1+real_disc)^(C30-Assumptions!$G$10))","v":145.19048795707397},{"$f":"_xlfn.XLOOKUP(B30,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B30,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K30)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B30,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B30,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2024,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B31,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C31)","v":80.081416001252705},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B31,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C31)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B31,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C31)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B31,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C31)","v":144.761631926051},224.8430479273037,{"$f":"I31/((1+real_disc)^(C31-Assumptions!$G$10))","v":217.23965983314369},{"$f":"_xlfn.XLOOKUP(B31,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B31,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K31)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B31,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B31,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2025,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B32,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C32)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B32,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C32)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B32,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C32)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B32,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C32)","v":144.761631926051},222.74022282418639,{"$f":"I32/((1+real_disc)^(C32-Assumptions!$G$10))","v":207.9303814083749},{"$f":"_xlfn.XLOOKUP(B32,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B32,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K32)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B32,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B32,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2026,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B33,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C33)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B33,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C33)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B33,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C33)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B33,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C33)","v":144.761631926051},222.74022282418639,{"$f":"I33/((1+real_disc)^(C33-Assumptions!$G$10))","v":200.89891923514486},{"$f":"_xlfn.XLOOKUP(B33,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B33,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K33)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B33,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B33,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2027,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B34,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C34)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B34,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C34)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B34,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C34)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B34,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C34)","v":144.761631926051},222.74022282418639,{"$f":"I34/((1+real_disc)^(C34-Assumptions!$G$10))","v":194.10523597598538},{"$f":"_xlfn.XLOOKUP(B34,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B34,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K34)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B34,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B34,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2028,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B35,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C35)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B35,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C35)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B35,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C35)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B35,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C35)","v":144.761631926051},222.74022282418639,{"$f":"I35/((1+real_disc)^(C35-Assumptions!$G$10))","v":187.54129079805355},{"$f":"_xlfn.XLOOKUP(B35,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B35,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K35)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B35,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B35,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2029,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B36,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C36)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B36,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C36)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B36,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C36)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B36,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C36)","v":144.761631926051},222.74022282418639,{"$f":"I36/((1+real_disc)^(C36-Assumptions!$G$10))","v":181.19931478072806},{"$f":"_xlfn.XLOOKUP(B36,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B36,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K36)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B36,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B36,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2030,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B37,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C37)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B37,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C37)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B37,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C37)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B37,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C37)","v":144.761631926051},222.74022282418639,{"$f":"I37/((1+real_disc)^(C37-Assumptions!$G$10))","v":175.07180172051019},{"$f":"_xlfn.XLOOKUP(B37,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B37,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K37)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B37,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B37,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2031,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B38,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C38)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B38,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C38)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B38,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C38)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B38,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C38)","v":144.761631926051},222.74022282418639,{"$f":"I38/((1+real_disc)^(C38-Assumptions!$G$10))","v":169.1514992468698},{"$f":"_xlfn.XLOOKUP(B38,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B38,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K38)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B38,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B38,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2032,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B39,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C39)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B39,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C39)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B39,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C39)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B39,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C39)","v":144.761631926051},222.74022282418639,{"$f":"I39/((1+real_disc)^(C39-Assumptions!$G$10))","v":163.43140023852158},{"$f":"_xlfn.XLOOKUP(B39,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B39,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K39)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B39,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B39,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2033,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B40,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C40)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B40,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C40)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B40,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C40)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B40,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C40)","v":144.761631926051},222.74022282418639,{"$f":"I40/((1+real_disc)^(C40-Assumptions!$G$10))","v":157.90473452997253},{"$f":"_xlfn.XLOOKUP(B40,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B40,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K40)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B40,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B40,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2034,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B41,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C41)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B41,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C41)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B41,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C41)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B41,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C41)","v":144.761631926051},222.74022282418639,{"$f":"I41/((1+real_disc)^(C41-Assumptions!$G$10))","v":152.56496089852419},{"$f":"_xlfn.XLOOKUP(B41,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B41,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K41)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B41,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B41,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2035,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B42,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C42)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B42,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C42)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B42,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C42)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B42,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C42)","v":144.761631926051},222.74022282418639,{"$f":"I42/((1+real_disc)^(C42-Assumptions!$G$10))","v":147.40575932224559},{"$f":"_xlfn.XLOOKUP(B42,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B42,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K42)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B42,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B42,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2036,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B43,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C43)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B43,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C43)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B43,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C43)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B43,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C43)","v":144.761631926051},222.74022282418639,{"$f":"I43/((1+real_disc)^(C43-Assumptions!$G$10))","v":142.42102349975423},{"$f":"_xlfn.XLOOKUP(B43,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B43,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K43)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B43,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B43,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2037,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B44,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C44)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B44,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C44)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B44,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C44)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B44,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C44)","v":144.761631926051},222.74022282418639,{"$f":"I44/((1+real_disc)^(C44-Assumptions!$G$10))","v":137.60485362295094},{"$f":"_xlfn.XLOOKUP(B44,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B44,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K44)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B44,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B44,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2038,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B45,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C45)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B45,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C45)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B45,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C45)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B45,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C45)","v":144.761631926051},222.74022282418639,{"$f":"I45/((1+real_disc)^(C45-Assumptions!$G$10))","v":132.95154939415551},{"$f":"_xlfn.XLOOKUP(B45,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B45,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K45)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B45,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B45,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2039,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B46,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C46)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B46,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C46)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B46,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C46)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B46,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C46)","v":144.761631926051},222.74022282418639,{"$f":"I46/((1+real_disc)^(C46-Assumptions!$G$10))","v":128.45560327937733},{"$f":"_xlfn.XLOOKUP(B46,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B46,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K46)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B46,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B46,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2040,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B47,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C47)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B47,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C47)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B47,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C47)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B47,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C47)","v":144.761631926051},222.74022282418639,{"$f":"I47/((1+real_disc)^(C47-Assumptions!$G$10))","v":124.11169398973655},{"$f":"_xlfn.XLOOKUP(B47,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B47,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K47)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B47,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B47,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2041,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B48,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C48)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B48,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C48)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B48,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C48)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B48,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C48)","v":144.761631926051},222.74022282418639,{"$f":"I48/((1+real_disc)^(C48-Assumptions!$G$10))","v":119.91468018332036},{"$f":"_xlfn.XLOOKUP(B48,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B48,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K48)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B48,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B48,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2042,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B49,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C49)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B49,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C49)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B49,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C49)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B49,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C49)","v":144.761631926051},222.74022282418639,{"$f":"I49/((1+real_disc)^(C49-Assumptions!$G$10))","v":115.85959438001967},{"$f":"_xlfn.XLOOKUP(B49,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B49,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K49)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B49,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B49,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2043,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B50,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C50)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B50,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C50)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B50,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C50)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B50,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C50)","v":144.761631926051},222.74022282418639,{"$f":"I50/((1+real_disc)^(C50-Assumptions!$G$10))","v":111.94163708214462},{"$f":"_xlfn.XLOOKUP(B50,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B50,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K50)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B50,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B50,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2044,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B51,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C51)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B51,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C51)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B51,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C51)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B51,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C51)","v":144.761631926051},222.74022282418639,{"$f":"I51/((1+real_disc)^(C51-Assumptions!$G$10))","v":108.15617109385956},{"$f":"_xlfn.XLOOKUP(B51,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B51,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K51)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B51,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B51,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2045,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B52,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C52)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B52,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C52)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B52,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C52)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B52,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C52)","v":144.761631926051},222.74022282418639,{"$f":"I52/((1+real_disc)^(C52-Assumptions!$G$10))","v":104.49871603271455},{"$f":"_xlfn.XLOOKUP(B52,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B52,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K52)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B52,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B52,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19821046,2046,"WBL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B53,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C53)","v":77.978590898135394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B53,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C53)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B53,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C53)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B53,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C53)","v":144.761631926051},222.74022282418639,{"$f":"I53/((1+real_disc)^(C53-Assumptions!$G$10))","v":100.96494302677735},{"$f":"_xlfn.XLOOKUP(B53,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":39606.681400000001},43912.635637610016,{"$f":"_xlfn.XLOOKUP(B53,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K53)","v":39606.681400000001},{"$f":"_xlfn.XLOOKUP($B53,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B53,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2023,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B54,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C54)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B54,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C54)","v":62.389985425999903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B54,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C54)","v":145.04834926958},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B54,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C54)","v":1167.72359192676},1375.1619266223399,{"$f":"I54/((1+real_disc)^(C54-Assumptions!$G$10))","v":1375.1619266223399},{"$f":"_xlfn.XLOOKUP(B54,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B54,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K54)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B54,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B54,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2024,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B55,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C55)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B55,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C55)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B55,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C55)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B55,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C55)","v":1167.72359192676},1167.72359192676,{"$f":"I55/((1+real_disc)^(C55-Assumptions!$G$10))","v":1128.2353545186088},{"$f":"_xlfn.XLOOKUP(B55,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B55,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K55)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B55,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B55,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2025,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B56,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C56)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B56,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C56)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B56,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C56)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B56,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C56)","v":1167.72359192676},1167.72359192676,{"$f":"I56/((1+real_disc)^(C56-Assumptions!$G$10))","v":1090.0824681339216},{"$f":"_xlfn.XLOOKUP(B56,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B56,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K56)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B56,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B56,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2026,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B57,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C57)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B57,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C57)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B57,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C57)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B57,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C57)","v":1167.72359192676},1167.72359192676,{"$f":"I57/((1+real_disc)^(C57-Assumptions!$G$10))","v":1053.2197759748035},{"$f":"_xlfn.XLOOKUP(B57,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B57,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K57)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B57,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B57,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2027,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B58,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C58)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B58,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C58)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B58,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C58)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B58,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C58)","v":1167.72359192676},1167.72359192676,{"$f":"I58/((1+real_disc)^(C58-Assumptions!$G$10))","v":1017.6036482848344},{"$f":"_xlfn.XLOOKUP(B58,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B58,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K58)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B58,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B58,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2028,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B59,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C59)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B59,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C59)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B59,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C59)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B59,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C59)","v":1167.72359192676},1167.72359192676,{"$f":"I59/((1+real_disc)^(C59-Assumptions!$G$10))","v":983.19193070998517},{"$f":"_xlfn.XLOOKUP(B59,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B59,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K59)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B59,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B59,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2029,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B60,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C60)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B60,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C60)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B60,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C60)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B60,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C60)","v":1167.72359192676},1167.72359192676,{"$f":"I60/((1+real_disc)^(C60-Assumptions!$G$10))","v":949.94389440578266},{"$f":"_xlfn.XLOOKUP(B60,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B60,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K60)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B60,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B60,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2030,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B61,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C61)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B61,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C61)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B61,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C61)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B61,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C61)","v":1167.72359192676},1167.72359192676,{"$f":"I61/((1+real_disc)^(C61-Assumptions!$G$10))","v":917.82018783167416},{"$f":"_xlfn.XLOOKUP(B61,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B61,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K61)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B61,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B61,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2031,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B62,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C62)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B62,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C62)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B62,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C62)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B62,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C62)","v":1167.72359192676},1167.72359192676,{"$f":"I62/((1+real_disc)^(C62-Assumptions!$G$10))","v":886.78279017553075},{"$f":"_xlfn.XLOOKUP(B62,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B62,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K62)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B62,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B62,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2032,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B63,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C63)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B63,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C63)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B63,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C63)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B63,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C63)","v":1167.72359192676},1167.72359192676,{"$f":"I63/((1+real_disc)^(C63-Assumptions!$G$10))","v":856.79496635316991},{"$f":"_xlfn.XLOOKUP(B63,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B63,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K63)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B63,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B63,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2033,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B64,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C64)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B64,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C64)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B64,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C64)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B64,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C64)","v":1167.72359192676},1167.72359192676,{"$f":"I64/((1+real_disc)^(C64-Assumptions!$G$10))","v":827.82122352963279},{"$f":"_xlfn.XLOOKUP(B64,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B64,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K64)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B64,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B64,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2034,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B65,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C65)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B65,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C65)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B65,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C65)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B65,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C65)","v":1167.72359192676},1167.72359192676,{"$f":"I65/((1+real_disc)^(C65-Assumptions!$G$10))","v":799.82726911075633},{"$f":"_xlfn.XLOOKUP(B65,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B65,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K65)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B65,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B65,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2035,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B66,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C66)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B66,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C66)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B66,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C66)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B66,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C66)","v":1167.72359192676},1167.72359192676,{"$f":"I66/((1+real_disc)^(C66-Assumptions!$G$10))","v":772.77997015532014},{"$f":"_xlfn.XLOOKUP(B66,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B66,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K66)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B66,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B66,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2036,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B67,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C67)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B67,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C67)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B67,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C67)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B67,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C67)","v":1167.72359192676},1167.72359192676,{"$f":"I67/((1+real_disc)^(C67-Assumptions!$G$10))","v":746.64731415972983},{"$f":"_xlfn.XLOOKUP(B67,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B67,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K67)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B67,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B67,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2037,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B68,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C68)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B68,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C68)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B68,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C68)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B68,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C68)","v":1167.72359192676},1167.72359192676,{"$f":"I68/((1+real_disc)^(C68-Assumptions!$G$10))","v":721.39837116882097},{"$f":"_xlfn.XLOOKUP(B68,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B68,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K68)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B68,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B68,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2038,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B69,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C69)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B69,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C69)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B69,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C69)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B69,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C69)","v":1167.72359192676},1167.72359192676,{"$f":"I69/((1+real_disc)^(C69-Assumptions!$G$10))","v":697.00325716794305},{"$f":"_xlfn.XLOOKUP(B69,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B69,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K69)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B69,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B69,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2039,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B70,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C70)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B70,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C70)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B70,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C70)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B70,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C70)","v":1167.72359192676},1167.72359192676,{"$f":"I70/((1+real_disc)^(C70-Assumptions!$G$10))","v":673.43309871298857},{"$f":"_xlfn.XLOOKUP(B70,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},{"$f":"K70/((1 + real_disc) ^ (2023 - 2026))","v":561219.31466266792},{"$f":"_xlfn.XLOOKUP(B70,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K70)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B70,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B70,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2040,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B71,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C71)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B71,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C71)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B71,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C71)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B71,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C71)","v":1167.72359192676},{"$f":"SUM(E71:H71)","v":1167.72359192676},{"$f":"I71/((1+real_disc)^(C71-Assumptions!$G$10))","v":650.65999875651073},{"$f":"_xlfn.XLOOKUP(B71,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B71,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K71)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B71,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B71,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2041,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B72,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C72)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B72,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C72)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B72,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C72)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B72,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C72)","v":1167.72359192676},1167.72359192676,{"$f":"I72/((1+real_disc)^(C72-Assumptions!$G$10))","v":628.65700362947905},{"$f":"_xlfn.XLOOKUP(B72,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B72,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K72)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B72,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B72,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2042,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B73,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C73)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B73,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C73)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B73,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C73)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B73,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C73)","v":1167.72359192676},1167.72359192676,{"$f":"I73/((1+real_disc)^(C73-Assumptions!$G$10))","v":607.3980711395933},{"$f":"_xlfn.XLOOKUP(B73,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B73,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K73)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B73,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B73,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2043,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B74,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C74)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B74,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C74)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B74,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C74)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B74,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C74)","v":1167.72359192676},1167.72359192676,{"$f":"I74/((1+real_disc)^(C74-Assumptions!$G$10))","v":586.85803974839939},{"$f":"_xlfn.XLOOKUP(B74,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B74,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K74)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B74,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B74,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2044,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B75,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C75)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B75,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C75)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B75,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C75)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B75,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C75)","v":1167.72359192676},1167.72359192676,{"$f":"I75/((1+real_disc)^(C75-Assumptions!$G$10))","v":567.01259879072416},{"$f":"_xlfn.XLOOKUP(B75,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B75,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K75)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B75,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B75,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2045,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B76,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C76)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B76,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C76)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B76,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C76)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B76,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C76)","v":1167.72359192676},1167.72359192676,{"$f":"I76/((1+real_disc)^(C76-Assumptions!$G$10))","v":547.83825970118278},{"$f":"_xlfn.XLOOKUP(B76,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B76,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K76)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B76,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B76,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822875,2046,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B77,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C77)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B77,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C77)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B77,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C77)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B77,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C77)","v":1167.72359192676},1167.72359192676,{"$f":"I77/((1+real_disc)^(C77-Assumptions!$G$10))","v":529.31232821370315},{"$f":"_xlfn.XLOOKUP(B77,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506187.66713999998},561219.31466266792,{"$f":"_xlfn.XLOOKUP(B77,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K77)","v":506187.66713999998},{"$f":"_xlfn.XLOOKUP($B77,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B77,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2023,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B78,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C78)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B78,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C78)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B78,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C78)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B78,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C78)","v":645.99035304883},645.99035304883,{"$f":"I78/((1+real_disc)^(C78-Assumptions!$G$10))","v":645.99035304883},{"$f":"_xlfn.XLOOKUP(B78,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B78,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K78)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B78,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B78,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2024,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B79,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C79)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B79,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C79)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B79,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C79)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B79,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C79)","v":645.99035304883},645.99035304883,{"$f":"I79/((1+real_disc)^(C79-Assumptions!$G$10))","v":624.14526864621257},{"$f":"_xlfn.XLOOKUP(B79,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B79,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K79)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B79,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B79,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2025,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B80,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C80)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B80,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C80)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B80,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C80)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B80,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C80)","v":645.99035304883},645.99035304883,{"$f":"I80/((1+real_disc)^(C80-Assumptions!$G$10))","v":603.0389069045533},{"$f":"_xlfn.XLOOKUP(B80,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B80,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K80)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B80,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B80,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2026,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B81,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C81)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B81,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C81)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B81,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C81)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B81,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C81)","v":645.99035304883},645.99035304883,{"$f":"I81/((1+real_disc)^(C81-Assumptions!$G$10))","v":582.64628686430274},{"$f":"_xlfn.XLOOKUP(B81,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B81,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K81)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B81,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B81,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2027,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B82,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C82)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B82,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C82)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B82,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C82)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B82,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C82)","v":645.99035304883},645.99035304883,{"$f":"I82/((1+real_disc)^(C82-Assumptions!$G$10))","v":562.94327233265972},{"$f":"_xlfn.XLOOKUP(B82,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B82,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K82)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B82,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B82,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2028,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B83,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C83)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B83,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C83)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B83,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C83)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B83,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C83)","v":645.99035304883},645.99035304883,{"$f":"I83/((1+real_disc)^(C83-Assumptions!$G$10))","v":543.90654331657947},{"$f":"_xlfn.XLOOKUP(B83,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B83,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K83)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B83,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B83,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2029,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B84,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C84)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B84,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C84)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B84,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C84)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B84,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C84)","v":645.99035304883},645.99035304883,{"$f":"I84/((1+real_disc)^(C84-Assumptions!$G$10))","v":525.51356842181588},{"$f":"_xlfn.XLOOKUP(B84,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B84,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K84)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B84,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B84,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2030,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B85,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C85)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B85,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C85)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B85,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C85)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B85,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C85)","v":645.99035304883},645.99035304883,{"$f":"I85/((1+real_disc)^(C85-Assumptions!$G$10))","v":507.74257818532942},{"$f":"_xlfn.XLOOKUP(B85,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B85,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K85)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B85,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B85,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2031,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B86,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C86)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B86,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C86)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B86,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C86)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B86,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C86)","v":645.99035304883},645.99035304883,{"$f":"I86/((1+real_disc)^(C86-Assumptions!$G$10))","v":490.57253930949713},{"$f":"_xlfn.XLOOKUP(B86,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B86,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K86)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B86,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B86,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2032,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B87,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C87)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B87,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C87)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B87,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C87)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B87,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C87)","v":645.99035304883},645.99035304883,{"$f":"I87/((1+real_disc)^(C87-Assumptions!$G$10))","v":473.98312976763015},{"$f":"_xlfn.XLOOKUP(B87,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B87,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K87)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B87,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B87,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2033,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B88,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C88)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B88,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C88)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B88,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C88)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B88,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C88)","v":645.99035304883},645.99035304883,{"$f":"I88/((1+real_disc)^(C88-Assumptions!$G$10))","v":457.95471475133348},{"$f":"_xlfn.XLOOKUP(B88,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B88,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K88)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B88,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B88,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2034,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B89,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C89)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B89,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C89)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B89,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C89)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B89,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C89)","v":645.99035304883},645.99035304883,{"$f":"I89/((1+real_disc)^(C89-Assumptions!$G$10))","v":442.46832343124004},{"$f":"_xlfn.XLOOKUP(B89,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B89,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K89)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B89,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B89,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2035,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B90,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C90)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B90,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C90)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B90,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C90)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B90,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C90)","v":645.99035304883},645.99035304883,{"$f":"I90/((1+real_disc)^(C90-Assumptions!$G$10))","v":427.5056265036136},{"$f":"_xlfn.XLOOKUP(B90,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B90,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K90)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B90,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B90,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2036,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B91,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C91)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B91,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C91)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B91,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C91)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B91,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C91)","v":645.99035304883},645.99035304883,{"$f":"I91/((1+real_disc)^(C91-Assumptions!$G$10))","v":413.04891449624512},{"$f":"_xlfn.XLOOKUP(B91,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B91,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K91)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B91,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B91,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2037,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B92,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C92)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B92,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C92)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B92,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C92)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B92,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C92)","v":645.99035304883},645.99035304883,{"$f":"I92/((1+real_disc)^(C92-Assumptions!$G$10))","v":399.08107680796627},{"$f":"_xlfn.XLOOKUP(B92,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B92,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K92)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B92,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B92,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2038,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B93,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C93)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B93,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C93)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B93,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C93)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B93,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C93)","v":645.99035304883},645.99035304883,{"$f":"I93/((1+real_disc)^(C93-Assumptions!$G$10))","v":385.58558145697231},{"$f":"_xlfn.XLOOKUP(B93,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B93,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K93)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B93,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B93,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2039,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B94,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C94)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B94,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C94)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B94,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C94)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B94,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C94)","v":645.99035304883},645.99035304883,{"$f":"I94/((1+real_disc)^(C94-Assumptions!$G$10))","v":372.54645551398295},{"$f":"_xlfn.XLOOKUP(B94,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B94,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K94)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B94,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B94,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2040,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B95,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C95)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B95,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C95)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B95,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C95)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B95,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C95)","v":645.99035304883},645.99035304883,{"$f":"I95/((1+real_disc)^(C95-Assumptions!$G$10))","v":359.94826619708499},{"$f":"_xlfn.XLOOKUP(B95,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B95,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K95)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B95,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B95,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2041,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B96,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C96)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B96,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C96)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B96,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C96)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B96,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C96)","v":645.99035304883},645.99035304883,{"$f":"I96/((1+real_disc)^(C96-Assumptions!$G$10))","v":347.77610260587926},{"$f":"_xlfn.XLOOKUP(B96,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B96,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K96)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B96,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B96,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2042,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B97,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C97)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B97,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C97)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B97,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C97)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B97,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C97)","v":645.99035304883},645.99035304883,{"$f":"I97/((1+real_disc)^(C97-Assumptions!$G$10))","v":336.01555807331334},{"$f":"_xlfn.XLOOKUP(B97,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B97,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K97)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B97,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B97,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2043,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B98,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C98)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B98,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C98)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B98,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C98)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B98,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C98)","v":645.99035304883},645.99035304883,{"$f":"I98/((1+real_disc)^(C98-Assumptions!$G$10))","v":324.65271311431241},{"$f":"_xlfn.XLOOKUP(B98,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B98,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K98)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B98,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B98,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2044,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B99,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C99)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B99,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C99)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B99,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C99)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B99,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C99)","v":645.99035304883},645.99035304883,{"$f":"I99/((1+real_disc)^(C99-Assumptions!$G$10))","v":313.67411895102657},{"$f":"_xlfn.XLOOKUP(B99,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B99,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K99)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B99,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B99,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2045,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C100)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C100)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C100)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C100)","v":645.99035304883},645.99035304883,{"$f":"I100/((1+real_disc)^(C100-Assumptions!$G$10))","v":303.0667815951947},{"$f":"_xlfn.XLOOKUP(B100,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B100,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K100)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B100,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B100,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19822992,2046,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B101,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C101)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B101,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C101)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B101,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C101)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B101,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C101)","v":645.99035304883},645.99035304883,{"$f":"I101/((1+real_disc)^(C101-Assumptions!$G$10))","v":292.81814646878718},{"$f":"_xlfn.XLOOKUP(B101,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325239.63685000001},360598.99903410365,{"$f":"_xlfn.XLOOKUP(B101,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K101)","v":325239.63685000001},{"$f":"_xlfn.XLOOKUP($B101,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B101,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19823824,2023,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B102,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C102)","v":113603.946478207},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B102,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C102)","v":0.34183065824813402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B102,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C102)","v":5.6168999010132898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B102,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C102)","v":65.493365152831998},113675.39857391908,{"$f":"I102/((1+real_disc)^(C102-Assumptions!$G$10))","v":113675.39857391908},{"$f":"_xlfn.XLOOKUP(B102,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B102,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K102)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B102,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B102,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2024,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C103)","v":529535.47116401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C103)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C103)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C103)","v":65.493365152831998},529600.96452916285,{"$f":"I103/((1+real_disc)^(C103-Assumptions!$G$10))","v":511691.75316827331},{"$f":"_xlfn.XLOOKUP(B103,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B103,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K103)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B103,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B103,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2025,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C104)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C104)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C104)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C104)","v":65.493365152831998},611097.37770962191,{"$f":"I104/((1+real_disc)^(C104-Assumptions!$G$10))","v":570465.94105778146},{"$f":"_xlfn.XLOOKUP(B104,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B104,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K104)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B104,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B104,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2026,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B105,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C105)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B105,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C105)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B105,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C105)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B105,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C105)","v":65.493365152831998},611097.37770962191,{"$f":"I105/((1+real_disc)^(C105-Assumptions!$G$10))","v":551174.82227804977},{"$f":"_xlfn.XLOOKUP(B105,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B105,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K105)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B105,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B105,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2027,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C106)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C106)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C106)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C106)","v":65.493365152831998},611097.37770962191,{"$f":"I106/((1+real_disc)^(C106-Assumptions!$G$10))","v":532536.06017202884},{"$f":"_xlfn.XLOOKUP(B106,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B106,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K106)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B106,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B106,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2028,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C107)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C107)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C107)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C107)","v":65.493365152831998},611097.37770962191,{"$f":"I107/((1+real_disc)^(C107-Assumptions!$G$10))","v":514527.59436911007},{"$f":"_xlfn.XLOOKUP(B107,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B107,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K107)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B107,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B107,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2029,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B108,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C108)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B108,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C108)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B108,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C108)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B108,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C108)","v":65.493365152831998},611097.37770962191,{"$f":"I108/((1+real_disc)^(C108-Assumptions!$G$10))","v":497128.11050155561},{"$f":"_xlfn.XLOOKUP(B108,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B108,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K108)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B108,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B108,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2030,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C109)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C109)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C109)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C109)","v":65.493365152831998},611097.37770962191,{"$f":"I109/((1+real_disc)^(C109-Assumptions!$G$10))","v":480317.01497734844},{"$f":"_xlfn.XLOOKUP(B109,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B109,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K109)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B109,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B109,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2031,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B110,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C110)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B110,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C110)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B110,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C110)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B110,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C110)","v":65.493365152831998},611097.37770962191,{"$f":"I110/((1+real_disc)^(C110-Assumptions!$G$10))","v":464074.41060613387},{"$f":"_xlfn.XLOOKUP(B110,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B110,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K110)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B110,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B110,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2032,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B111,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C111)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B111,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C111)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B111,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C111)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B111,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C111)","v":65.493365152831998},611097.37770962191,{"$f":"I111/((1+real_disc)^(C111-Assumptions!$G$10))","v":448381.07304940472},{"$f":"_xlfn.XLOOKUP(B111,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B111,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K111)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B111,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B111,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2033,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C112)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C112)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C112)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C112)","v":65.493365152831998},611097.37770962191,{"$f":"I112/((1+real_disc)^(C112-Assumptions!$G$10))","v":433218.42806705774},{"$f":"_xlfn.XLOOKUP(B112,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B112,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K112)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B112,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B112,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2034,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B113,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C113)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B113,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C113)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B113,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C113)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B113,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C113)","v":65.493365152831998},611097.37770962191,{"$f":"I113/((1+real_disc)^(C113-Assumptions!$G$10))","v":418568.52953338908},{"$f":"_xlfn.XLOOKUP(B113,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B113,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K113)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B113,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B113,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2035,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B114,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C114)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B114,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C114)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B114,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C114)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B114,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C114)","v":65.493365152831998},611097.37770962191,{"$f":"I114/((1+real_disc)^(C114-Assumptions!$G$10))","v":404414.03819651122},{"$f":"_xlfn.XLOOKUP(B114,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B114,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K114)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B114,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B114,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2036,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C115)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C115)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C115)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C115)","v":65.493365152831998},611097.37770962191,{"$f":"I115/((1+real_disc)^(C115-Assumptions!$G$10))","v":390738.20115604962},{"$f":"_xlfn.XLOOKUP(B115,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B115,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K115)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B115,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B115,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2037,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C116)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C116)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C116)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C116)","v":65.493365152831998},611097.37770962191,{"$f":"I116/((1+real_disc)^(C116-Assumptions!$G$10))","v":377524.83203483047},{"$f":"_xlfn.XLOOKUP(B116,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B116,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K116)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B116,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B116,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2038,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C117)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C117)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C117)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C117)","v":65.493365152831998},611097.37770962191,{"$f":"I117/((1+real_disc)^(C117-Assumptions!$G$10))","v":364758.29182109231},{"$f":"_xlfn.XLOOKUP(B117,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B117,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K117)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B117,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B117,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2039,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C118)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C118)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C118)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C118)","v":65.493365152831998},611097.37770962191,{"$f":"I118/((1+real_disc)^(C118-Assumptions!$G$10))","v":352423.47035854339},{"$f":"_xlfn.XLOOKUP(B118,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B118,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K118)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B118,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B118,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2040,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B119,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C119)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B119,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C119)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B119,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C119)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B119,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C119)","v":65.493365152831998},611097.37770962191,{"$f":"I119/((1+real_disc)^(C119-Assumptions!$G$10))","v":340505.76846236072},{"$f":"_xlfn.XLOOKUP(B119,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B119,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K119)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B119,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B119,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2041,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B120,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C120)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B120,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C120)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B120,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C120)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B120,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C120)","v":65.493365152831998},611097.37770962191,{"$f":"I120/((1+real_disc)^(C120-Assumptions!$G$10))","v":328991.08063996211},{"$f":"_xlfn.XLOOKUP(B120,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B120,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K120)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B120,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B120,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2042,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C121)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C121)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C121)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C121)","v":65.493365152831998},611097.37770962191,{"$f":"I121/((1+real_disc)^(C121-Assumptions!$G$10))","v":317865.7783960987},{"$f":"_xlfn.XLOOKUP(B121,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B121,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K121)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B121,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B121,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2043,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C122)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C122)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C122)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C122)","v":65.493365152831998},611097.37770962191,{"$f":"I122/((1+real_disc)^(C122-Assumptions!$G$10))","v":307116.69410251081},{"$f":"_xlfn.XLOOKUP(B122,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B122,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K122)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B122,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B122,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2044,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C123)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C123)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C123)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C123)","v":65.493365152831998},611097.37770962191,{"$f":"I123/((1+real_disc)^(C123-Assumptions!$G$10))","v":296731.105413054},{"$f":"_xlfn.XLOOKUP(B123,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B123,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K123)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B123,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B123,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2045,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C124)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C124)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C124)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C124)","v":65.493365152831998},611097.37770962191,{"$f":"I124/((1+real_disc)^(C124-Assumptions!$G$10))","v":286696.72020584927},{"$f":"_xlfn.XLOOKUP(B124,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B124,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K124)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B124,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B124,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19823824,2046,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B125,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C125)","v":611031.88434446906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B125,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C125)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B125,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C125)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B125,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C125)","v":65.493365152831998},611097.37770962191,{"$f":"I125/((1+real_disc)^(C125-Assumptions!$G$10))","v":277001.66203463695},{"$f":"_xlfn.XLOOKUP(B125,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406435.12393999996},450621.88694011827,{"$f":"_xlfn.XLOOKUP(B125,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K125)","v":406435.12393999996},{"$f":"_xlfn.XLOOKUP($B125,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B125,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,19827189,2023,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C126)","v":6532.1694733172299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C126)","v":9.6899079300277E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C126)","v":0.10681497864942301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C126)","v":2740.5875505558301},9272.8735287596392,{"$f":"I126/((1+real_disc)^(C126-Assumptions!$G$10))","v":9272.8735287596392},{"$f":"_xlfn.XLOOKUP(B126,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B126,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K126)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B126,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B126,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2024,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C127)","v":15340.3509811159},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C127)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C127)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C127)","v":2740.5875505558301},18080.938531671731,{"$f":"I127/((1+real_disc)^(C127-Assumptions!$G$10))","v":17469.505827702156},{"$f":"_xlfn.XLOOKUP(B127,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B127,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K127)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B127,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B127,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2025,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B128,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C128)","v":18834.941981346299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B128,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C128)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B128,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C128)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B128,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C128)","v":2740.5875505558301},21575.529531902128,{"$f":"I128/((1+real_disc)^(C128-Assumptions!$G$10))","v":20140.987684101969},{"$f":"_xlfn.XLOOKUP(B128,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B128,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K128)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B128,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B128,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2026,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C129)","v":24205.0280835255},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C129)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C129)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C129)","v":2740.5875505558301},26945.615634081329,{"$f":"I129/((1+real_disc)^(C129-Assumptions!$G$10))","v":24303.401470893878},{"$f":"_xlfn.XLOOKUP(B129,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B129,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K129)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B129,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B129,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2027,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C130)","v":27864.717209579299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C130)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C130)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C130)","v":2740.5875505558301},30605.304760135128,{"$f":"I130/((1+real_disc)^(C130-Assumptions!$G$10))","v":26670.754959565878},{"$f":"_xlfn.XLOOKUP(B130,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B130,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K130)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B130,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B130,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2028,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C131)","v":28172.7471955291},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C131)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C131)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C131)","v":2740.5875505558301},30913.334746084929,{"$f":"I131/((1+real_disc)^(C131-Assumptions!$G$10))","v":26028.198354318778},{"$f":"_xlfn.XLOOKUP(B131,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B131,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K131)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B131,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B131,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2029,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C132)","v":28293.061886282201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C132)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C132)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C132)","v":2740.5875505558301},31033.64943683803,{"$f":"I132/((1+real_disc)^(C132-Assumptions!$G$10))","v":25245.893812088667},{"$f":"_xlfn.XLOOKUP(B132,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B132,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K132)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B132,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B132,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2030,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C133)","v":27986.010482801299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C133)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C133)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C133)","v":2740.5875505558301},30726.598033357128,{"$f":"I133/((1+real_disc)^(C133-Assumptions!$G$10))","v":24150.828306783918},{"$f":"_xlfn.XLOOKUP(B133,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B133,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K133)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B133,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B133,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2031,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B134,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C134)","v":29401.432834336101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B134,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C134)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B134,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C134)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B134,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C134)","v":2740.5875505558301},32142.02038489193,{"$f":"I134/((1+real_disc)^(C134-Assumptions!$G$10))","v":24409.021720425229},{"$f":"_xlfn.XLOOKUP(B134,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},{"$f":"K134/((1 + real_disc) ^ (2023 - 2026))","v":860891.30846166704},{"$f":"_xlfn.XLOOKUP(B134,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K134)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B134,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B134,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2032,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C135)","v":33390.9240412785},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C135)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C135)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C135)","v":2740.5875505558301},{"$f":"SUM(E135:H135)","v":36131.511591834329},{"$f":"I135/((1+real_disc)^(C135-Assumptions!$G$10))","v":26510.809126956916},{"$f":"_xlfn.XLOOKUP(B135,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B135,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K135)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B135,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B135,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2033,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C136)","v":41626.385483692997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C136)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C136)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C136)","v":2740.5875505558301},44366.973034248826,{"$f":"I136/((1+real_disc)^(C136-Assumptions!$G$10))","v":31452.581891333128},{"$f":"_xlfn.XLOOKUP(B136,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B136,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K136)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B136,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B136,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2034,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B137,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C137)","v":45453.4104311993},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B137,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C137)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B137,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C137)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B137,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C137)","v":2740.5875505558301},48193.997981755128,{"$f":"I137/((1+real_disc)^(C137-Assumptions!$G$10))","v":33010.272345079225},{"$f":"_xlfn.XLOOKUP(B137,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B137,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K137)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B137,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B137,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2035,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B138,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C138)","v":37275.179215135402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B138,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C138)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B138,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C138)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B138,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C138)","v":2740.5875505558301},40015.766765691231,{"$f":"I138/((1+real_disc)^(C138-Assumptions!$G$10))","v":26481.766113767655},{"$f":"_xlfn.XLOOKUP(B138,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B138,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K138)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B138,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B138,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2036,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C139)","v":37275.179215135402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C139)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C139)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C139)","v":2740.5875505558301},40015.766765691231,{"$f":"I139/((1+real_disc)^(C139-Assumptions!$G$10))","v":25586.247452915613},{"$f":"_xlfn.XLOOKUP(B139,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B139,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K139)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B139,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B139,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2037,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C140)","v":37275.179215135402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C140)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C140)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C140)","v":2740.5875505558301},40015.766765691231,{"$f":"I140/((1+real_disc)^(C140-Assumptions!$G$10))","v":24721.012031802522},{"$f":"_xlfn.XLOOKUP(B140,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B140,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K140)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B140,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B140,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2038,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C141)","v":37275.179215135402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C141)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C141)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C141)","v":2740.5875505558301},40015.766765691231,{"$f":"I141/((1+real_disc)^(C141-Assumptions!$G$10))","v":23885.035779519349},{"$f":"_xlfn.XLOOKUP(B141,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B141,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K141)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B141,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B141,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2039,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C142)","v":37275.179215135402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C142)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C142)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C142)","v":2740.5875505558301},40015.766765691231,{"$f":"I142/((1+real_disc)^(C142-Assumptions!$G$10))","v":23077.329255574256},{"$f":"_xlfn.XLOOKUP(B142,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B142,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K142)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B142,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B142,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2040,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B143,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C143)","v":37275.179215135402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B143,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C143)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B143,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C143)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B143,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C143)","v":2740.5875505558301},40015.766765691231,{"$f":"I143/((1+real_disc)^(C143-Assumptions!$G$10))","v":22296.936478815704},{"$f":"_xlfn.XLOOKUP(B143,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B143,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K143)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B143,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B143,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2041,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C144)","v":37275.179215135402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C144)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C144)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C144)","v":2740.5875505558301},40015.766765691231,{"$f":"I144/((1+real_disc)^(C144-Assumptions!$G$10))","v":21542.933795957204},{"$f":"_xlfn.XLOOKUP(B144,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B144,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K144)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B144,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B144,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2042,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C145)","v":37275.179215135402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C145)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C145)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C145)","v":2740.5875505558301},40015.766765691231,{"$f":"I145/((1+real_disc)^(C145-Assumptions!$G$10))","v":20814.42878836445},{"$f":"_xlfn.XLOOKUP(B145,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B145,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K145)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B145,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B145,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2043,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B146,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C146)","v":37275.179215135402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B146,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C146)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B146,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C146)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B146,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C146)","v":2740.5875505558301},40015.766765691231,{"$f":"I146/((1+real_disc)^(C146-Assumptions!$G$10))","v":20110.559215811067},{"$f":"_xlfn.XLOOKUP(B146,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B146,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K146)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B146,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B146,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2044,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C147)","v":37275.179215135402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C147)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C147)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C147)","v":2740.5875505558301},40015.766765691231,{"$f":"I147/((1+real_disc)^(C147-Assumptions!$G$10))","v":19430.491995952725},{"$f":"_xlfn.XLOOKUP(B147,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B147,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K147)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B147,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B147,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2045,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C148)","v":37275.179215135402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C148)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C148)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C148)","v":2740.5875505558301},40015.766765691231,{"$f":"I148/((1+real_disc)^(C148-Assumptions!$G$10))","v":18773.422218311811},{"$f":"_xlfn.XLOOKUP(B148,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B148,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K148)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B148,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B148,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19827189,2046,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B149,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C149)","v":37275.179215135402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B149,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C149)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B149,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C149)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B149,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C149)","v":2740.5875505558301},40015.766765691231,{"$f":"I149/((1+real_disc)^(C149-Assumptions!$G$10))","v":18138.572191605614},{"$f":"_xlfn.XLOOKUP(B149,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":776474.63604000001},860891.30846166704,{"$f":"_xlfn.XLOOKUP(B149,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K149)","v":776474.63604000001},{"$f":"_xlfn.XLOOKUP($B149,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B149,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2023,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C150)","v":6650.3610901491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C150)","v":21.0980920142018},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C150)","v":58.037132042700399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C150)","v":1734.06994711487},8463.5662613209624,{"$f":"I150/((1+real_disc)^(C150-Assumptions!$G$10))","v":8463.5662613209624},{"$f":"_xlfn.XLOOKUP(B150,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B150,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K150)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B150,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B150,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2024,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C151)","v":1855.1286741041799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C151)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C151)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C151)","v":1734.06994711487},3589.19862121905,{"$f":"I151/((1+real_disc)^(C151-Assumptions!$G$10))","v":3467.8247548010149},{"$f":"_xlfn.XLOOKUP(B151,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B151,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K151)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B151,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B151,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2025,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B152,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C152)","v":2974.7164608431299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B152,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C152)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B152,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C152)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B152,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C152)","v":1734.06994711487},4708.7864079579995,{"$f":"I152/((1+real_disc)^(C152-Assumptions!$G$10))","v":4395.7024975686718},{"$f":"_xlfn.XLOOKUP(B152,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B152,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K152)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B152,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B152,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2026,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C153)","v":4136.27657201486},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C153)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C153)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C153)","v":1734.06994711487},5870.34651912973,{"$f":"I153/((1+real_disc)^(C153-Assumptions!$G$10))","v":5294.716222672726},{"$f":"_xlfn.XLOOKUP(B153,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B153,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K153)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B153,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B153,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2027,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C154)","v":4861.4673111293596},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C154)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C154)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C154)","v":1734.06994711487},6595.5372582442296,{"$f":"I154/((1+real_disc)^(C154-Assumptions!$G$10))","v":5747.6296811932862},{"$f":"_xlfn.XLOOKUP(B154,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B154,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K154)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B154,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B154,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2028,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B155,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C155)","v":5887.1463157579301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B155,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C155)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B155,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C155)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B155,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C155)","v":1734.06994711487},7621.2162628728001,{"$f":"I155/((1+real_disc)^(C155-Assumptions!$G$10))","v":6416.8595921646984},{"$f":"_xlfn.XLOOKUP(B155,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B155,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K155)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B155,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B155,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2029,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C156)","v":6251.9863361074804},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C156)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C156)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C156)","v":1734.06994711487},7986.0562832223504,{"$f":"I156/((1+real_disc)^(C156-Assumptions!$G$10))","v":6496.6619318793591},{"$f":"_xlfn.XLOOKUP(B156,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B156,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K156)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B156,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B156,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2030,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C157)","v":6123.8924771372403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C157)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C157)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C157)","v":1734.06994711487},7857.9624242521104,{"$f":"I157/((1+real_disc)^(C157-Assumptions!$G$10))","v":6176.2874348552687},{"$f":"_xlfn.XLOOKUP(B157,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B157,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K157)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B157,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B157,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2031,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C158)","v":6458.0814319360097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C158)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C158)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C158)","v":1734.06994711487},8192.1513790508798,{"$f":"I158/((1+real_disc)^(C158-Assumptions!$G$10))","v":6221.2144275241317},{"$f":"_xlfn.XLOOKUP(B158,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B158,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K158)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B158,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B158,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2032,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C159)","v":8042.0414854865003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C159)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C159)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C159)","v":1734.06994711487},9776.1114326013703,{"$f":"I159/((1+real_disc)^(C159-Assumptions!$G$10))","v":7173.0357456766051},{"$f":"_xlfn.XLOOKUP(B159,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B159,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K159)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2033,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C160)","v":10790.1211618529},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C160)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C160)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C160)","v":1734.06994711487},12524.191108967771,{"$f":"I160/((1+real_disc)^(C160-Assumptions!$G$10))","v":8878.6347036439074},{"$f":"_xlfn.XLOOKUP(B160,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B160,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K160)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B160,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B160,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2034,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B161,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C161)","v":10695.044297824899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B161,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C161)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B161,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C161)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B161,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C161)","v":1734.06994711487},12429.11424493977,{"$f":"I161/((1+real_disc)^(C161-Assumptions!$G$10))","v":8513.2685275226395},{"$f":"_xlfn.XLOOKUP(B161,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B161,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K161)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B161,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B161,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2035,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C162)","v":11451.060895303301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C162)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C162)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C162)","v":1734.06994711487},13185.13084241817,{"$f":"I162/((1+real_disc)^(C162-Assumptions!$G$10))","v":8725.6993772692185},{"$f":"_xlfn.XLOOKUP(B162,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B162,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K162)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B162,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B162,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2036,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C163)","v":11451.060895303301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C163)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C163)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C163)","v":1734.06994711487},13185.13084241817,{"$f":"I163/((1+real_disc)^(C163-Assumptions!$G$10))","v":8430.6274176514198},{"$f":"_xlfn.XLOOKUP(B163,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B163,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K163)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B163,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B163,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2037,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B164,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C164)","v":11451.060895303301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B164,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C164)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B164,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C164)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B164,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C164)","v":1734.06994711487},13185.13084241817,{"$f":"I164/((1+real_disc)^(C164-Assumptions!$G$10))","v":8145.5337368612745},{"$f":"_xlfn.XLOOKUP(B164,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B164,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K164)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B164,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B164,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2038,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C165)","v":11451.060895303301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C165)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C165)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C165)","v":1734.06994711487},13185.13084241817,{"$f":"I165/((1+real_disc)^(C165-Assumptions!$G$10))","v":7870.080905179977},{"$f":"_xlfn.XLOOKUP(B165,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B165,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K165)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B165,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B165,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2039,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B166,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C166)","v":11451.060895303301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B166,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C166)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B166,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C166)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B166,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C166)","v":1734.06994711487},13185.13084241817,{"$f":"I166/((1+real_disc)^(C166-Assumptions!$G$10))","v":7603.9429035555349},{"$f":"_xlfn.XLOOKUP(B166,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B166,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K166)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B166,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B166,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2040,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B167,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C167)","v":11451.060895303301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B167,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C167)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B167,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C167)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B167,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C167)","v":1734.06994711487},13185.13084241817,{"$f":"I167/((1+real_disc)^(C167-Assumptions!$G$10))","v":7346.8047377348166},{"$f":"_xlfn.XLOOKUP(B167,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B167,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K167)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B167,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B167,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2041,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C168)","v":11451.060895303301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C168)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C168)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C168)","v":1734.06994711487},13185.13084241817,{"$f":"I168/((1+real_disc)^(C168-Assumptions!$G$10))","v":7098.3620654442675},{"$f":"_xlfn.XLOOKUP(B168,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B168,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K168)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B168,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B168,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2042,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C169)","v":11451.060895303301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C169)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C169)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C169)","v":1734.06994711487},13185.13084241817,{"$f":"I169/((1+real_disc)^(C169-Assumptions!$G$10))","v":6858.3208361780371},{"$f":"_xlfn.XLOOKUP(B169,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B169,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K169)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B169,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B169,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2043,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C170)","v":11451.060895303301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C170)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C170)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C170)","v":1734.06994711487},13185.13084241817,{"$f":"I170/((1+real_disc)^(C170-Assumptions!$G$10))","v":6626.3969431671858},{"$f":"_xlfn.XLOOKUP(B170,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B170,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K170)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B170,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B170,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2044,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C171)","v":11451.060895303301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C171)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C171)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C171)","v":1734.06994711487},13185.13084241817,{"$f":"I171/((1+real_disc)^(C171-Assumptions!$G$10))","v":6402.3158871180558},{"$f":"_xlfn.XLOOKUP(B171,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B171,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K171)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B171,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B171,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2045,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C172)","v":11451.060895303301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C172)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C172)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C172)","v":1734.06994711487},13185.13084241817,{"$f":"I172/((1+real_disc)^(C172-Assumptions!$G$10))","v":6185.8124513217927},{"$f":"_xlfn.XLOOKUP(B172,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B172,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K172)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B172,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B172,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19829689,2046,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B173,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C173)","v":11451.060895303301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B173,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C173)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B173,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C173)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B173,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C173)","v":1734.06994711487},13185.13084241817,{"$f":"I173/((1+real_disc)^(C173-Assumptions!$G$10))","v":5976.6303877505243},{"$f":"_xlfn.XLOOKUP(B173,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":418475.01955000003},463970.73441605939,{"$f":"_xlfn.XLOOKUP(B173,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K173)","v":418475.01955000003},{"$f":"_xlfn.XLOOKUP($B173,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B173,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2023,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C174)","v":1730242.79846934},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C174)","v":2.5657360772993899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C174)","v":0.39368230101297602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C174)","v":40.696674852297001},1730283.9144838541,{"$f":"I174/((1+real_disc)^(C174-Assumptions!$G$10))","v":1730283.9144838541},{"$f":"_xlfn.XLOOKUP(B174,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B174,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K174)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B174,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B174,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2024,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C175)","v":188.77100975003799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C175)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C175)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C175)","v":40.696674852297001},229.467684602335,{"$f":"I175/((1+real_disc)^(C175-Assumptions!$G$10))","v":221.707907828343},{"$f":"_xlfn.XLOOKUP(B175,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B175,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K175)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B175,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B175,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2025,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B176,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C176)","v":188.77100975003799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B176,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C176)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B176,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C176)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B176,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C176)","v":40.696674852297001},229.467684602335,{"$f":"I176/((1+real_disc)^(C176-Assumptions!$G$10))","v":214.21053896458264},{"$f":"_xlfn.XLOOKUP(B176,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B176,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K176)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B176,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B176,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2026,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C177)","v":40.696674852297001},40.696674852297001,{"$f":"I177/((1+real_disc)^(C177-Assumptions!$G$10))","v":36.706069027972525},{"$f":"_xlfn.XLOOKUP(B177,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B177,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K177)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2027,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B178,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C178)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B178,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C178)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B178,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C178)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B178,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C178)","v":40.696674852297001},40.696674852297001,{"$f":"I178/((1+real_disc)^(C178-Assumptions!$G$10))","v":35.464800993210169},{"$f":"_xlfn.XLOOKUP(B178,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B178,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K178)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B178,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B178,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2028,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B179,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C179)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B179,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C179)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B179,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C179)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B179,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C179)","v":40.696674852297001},40.696674852297001,{"$f":"I179/((1+real_disc)^(C179-Assumptions!$G$10))","v":34.26550820600017},{"$f":"_xlfn.XLOOKUP(B179,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B179,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K179)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B179,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B179,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2029,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C180)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C180)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C180)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C180)","v":40.696674852297001},40.696674852297001,{"$f":"I180/((1+real_disc)^(C180-Assumptions!$G$10))","v":33.106771213526727},{"$f":"_xlfn.XLOOKUP(B180,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B180,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K180)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B180,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B180,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2030,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C181)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C181)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C181)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C181)","v":40.696674852297001},40.696674852297001,{"$f":"I181/((1+real_disc)^(C181-Assumptions!$G$10))","v":31.987218563793945},{"$f":"_xlfn.XLOOKUP(B181,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B181,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K181)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B181,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B181,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2031,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C182)","v":94.188501066914796},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C182)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C182)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C182)","v":40.696674852297001},134.8851759192118,{"$f":"I182/((1+real_disc)^(C182-Assumptions!$G$10))","v":102.43336135531136},{"$f":"_xlfn.XLOOKUP(B182,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B182,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K182)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B182,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B182,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2032,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C183)","v":109.21780925559899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C183)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C183)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C183)","v":40.696674852297001},149.91448410789599,{"$f":"I183/((1+real_disc)^(C183-Assumptions!$G$10))","v":109.99690016979099},{"$f":"_xlfn.XLOOKUP(B183,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B183,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K183)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B183,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B183,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2033,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B184,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C184)","v":61.408841569295298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B184,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C184)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B184,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C184)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B184,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C184)","v":40.696674852297001},102.1055164215923,{"$f":"I184/((1+real_disc)^(C184-Assumptions!$G$10))","v":72.384521574818876},{"$f":"_xlfn.XLOOKUP(B184,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B184,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K184)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B184,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B184,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2034,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B185,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C185)","v":1189.0549446730799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B185,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C185)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B185,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C185)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B185,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C185)","v":40.696674852297001},1229.751619525377,{"$f":"I185/((1+real_disc)^(C185-Assumptions!$G$10))","v":842.31310074550856},{"$f":"_xlfn.XLOOKUP(B185,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B185,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K185)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B185,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B185,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2035,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C186)","v":4173.9188422654497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C186)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C186)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C186)","v":40.696674852297001},4214.615517117747,{"$f":"I186/((1+real_disc)^(C186-Assumptions!$G$10))","v":2789.1621579387256},{"$f":"_xlfn.XLOOKUP(B186,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B186,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K186)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B186,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B186,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2036,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C187)","v":4173.9188422654497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C187)","v":40.696674852297001},4214.615517117747,{"$f":"I187/((1+real_disc)^(C187-Assumptions!$G$10))","v":2694.8426646750977},{"$f":"_xlfn.XLOOKUP(B187,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B187,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K187)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B187,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B187,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2037,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C188)","v":4173.9188422654497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C188)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C188)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C188)","v":40.696674852297001},4214.615517117747,{"$f":"I188/((1+real_disc)^(C188-Assumptions!$G$10))","v":2603.7127194928476},{"$f":"_xlfn.XLOOKUP(B188,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B188,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K188)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B188,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B188,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2038,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C189)","v":4173.9188422654497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C189)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C189)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C189)","v":40.696674852297001},4214.615517117747,{"$f":"I189/((1+real_disc)^(C189-Assumptions!$G$10))","v":2515.664463278114},{"$f":"_xlfn.XLOOKUP(B189,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B189,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K189)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B189,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B189,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2039,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C190)","v":4173.9188422654497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C190)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C190)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C190)","v":40.696674852297001},4214.615517117747,{"$f":"I190/((1+real_disc)^(C190-Assumptions!$G$10))","v":2430.5936843266809},{"$f":"_xlfn.XLOOKUP(B190,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B190,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K190)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B190,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B190,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2040,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B191,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C191)","v":4173.9188422654497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B191,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C191)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B191,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C191)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B191,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C191)","v":40.696674852297001},4214.615517117747,{"$f":"I191/((1+real_disc)^(C191-Assumptions!$G$10))","v":2348.399695001624},{"$f":"_xlfn.XLOOKUP(B191,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B191,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K191)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B191,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B191,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2041,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C192)","v":4173.9188422654497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C192)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C192)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C192)","v":40.696674852297001},4214.615517117747,{"$f":"I192/((1+real_disc)^(C192-Assumptions!$G$10))","v":2268.9852125619559},{"$f":"_xlfn.XLOOKUP(B192,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B192,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K192)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B192,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B192,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2042,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B193,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C193)","v":4173.9188422654497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B193,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C193)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B193,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C193)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B193,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C193)","v":40.696674852297001},4214.615517117747,{"$f":"I193/((1+real_disc)^(C193-Assumptions!$G$10))","v":2192.2562440212137},{"$f":"_xlfn.XLOOKUP(B193,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B193,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K193)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B193,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B193,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2043,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B194,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C194)","v":4173.9188422654497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B194,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C194)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B194,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C194)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B194,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C194)","v":40.696674852297001},4214.615517117747,{"$f":"I194/((1+real_disc)^(C194-Assumptions!$G$10))","v":2118.1219748997237},{"$f":"_xlfn.XLOOKUP(B194,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B194,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K194)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B194,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B194,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2044,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C195)","v":4173.9188422654497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C195)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C195)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C195)","v":40.696674852297001},4214.615517117747,{"$f":"I195/((1+real_disc)^(C195-Assumptions!$G$10))","v":2046.4946617388637},{"$f":"_xlfn.XLOOKUP(B195,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B195,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K195)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B195,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B195,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2045,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B196,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C196)","v":4173.9188422654497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B196,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C196)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B196,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C196)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B196,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C196)","v":40.696674852297001},4214.615517117747,{"$f":"I196/((1+real_disc)^(C196-Assumptions!$G$10))","v":1977.2895282501097},{"$f":"_xlfn.XLOOKUP(B196,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B196,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K196)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B196,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B196,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843062,2046,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C197)","v":4173.9188422654497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C197)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C197)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C197)","v":40.696674852297001},4214.615517117747,{"$f":"I197/((1+real_disc)^(C197-Assumptions!$G$10))","v":1910.4246649759514},{"$f":"_xlfn.XLOOKUP(B197,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216519.22961000001},240058.74014983623,{"$f":"_xlfn.XLOOKUP(B197,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K197)","v":229415.22961000001},{"$f":"_xlfn.XLOOKUP($B197,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B197,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2023,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C198)","v":35751.372528832602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C198)","v":0.416831071886819},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C198)","v":3.3858556178461998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C198)","v":1158.8053466708},36913.980562193137,{"$f":"I198/((1+real_disc)^(C198-Assumptions!$G$10))","v":36913.980562193137},{"$f":"_xlfn.XLOOKUP(B198,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},{"$f":"K198/((1 + real_disc) ^ (2023 - 2026))","v":1694660.3965247758},{"$f":"_xlfn.XLOOKUP(B198,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K198)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B198,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B198,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2024,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C199)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C199)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C199)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C199)","v":1158.8053466708},{"$f":"SUM(E199:H199)","v":1158.8053466708},{"$f":"I199/((1+real_disc)^(C199-Assumptions!$G$10))","v":1119.6186924355557},{"$f":"_xlfn.XLOOKUP(B199,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B199,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K199)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B199,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B199,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2025,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C200)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C200)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C200)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C200)","v":1158.8053466708},1158.8053466708,{"$f":"I200/((1+real_disc)^(C200-Assumptions!$G$10))","v":1081.7571907589909},{"$f":"_xlfn.XLOOKUP(B200,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B200,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K200)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B200,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B200,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2026,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C201)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C201)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C201)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C201)","v":1158.8053466708},1158.8053466708,{"$f":"I201/((1+real_disc)^(C201-Assumptions!$G$10))","v":1045.1760297188321},{"$f":"_xlfn.XLOOKUP(B201,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B201,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K201)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B201,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B201,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2027,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B202,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C202)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B202,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C202)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B202,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C202)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B202,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C202)","v":1158.8053466708},1158.8053466708,{"$f":"I202/((1+real_disc)^(C202-Assumptions!$G$10))","v":1009.8319127718183},{"$f":"_xlfn.XLOOKUP(B202,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B202,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K202)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B202,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B202,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2028,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B203,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C203)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B203,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C203)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B203,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C203)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B203,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C203)","v":1158.8053466708},1158.8053466708,{"$f":"I203/((1+real_disc)^(C203-Assumptions!$G$10))","v":975.68300750900346},{"$f":"_xlfn.XLOOKUP(B203,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B203,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K203)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B203,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B203,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2029,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C204)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C204)","v":4.9924246844527396},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C204)","v":6.2474970528665796},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C204)","v":1158.8053466708},1170.0452684081192,{"$f":"I204/((1+real_disc)^(C204-Assumptions!$G$10))","v":951.83257971924252},{"$f":"_xlfn.XLOOKUP(B204,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B204,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K204)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B204,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B204,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2030,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C205)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C205)","v":4.5201067901798604},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C205)","v":6.8839784264303701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C205)","v":1158.8053466708},1170.2094318874101,{"$f":"I205/((1+real_disc)^(C205-Assumptions!$G$10))","v":919.7740355704517},{"$f":"_xlfn.XLOOKUP(B205,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B205,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K205)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B205,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B205,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2031,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C206)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C206)","v":4.7419771830524997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C206)","v":9.0984971899527505},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C206)","v":1158.8053466708},1172.6458210438052,{"$f":"I206/((1+real_disc)^(C206-Assumptions!$G$10))","v":890.52078784935895},{"$f":"_xlfn.XLOOKUP(B206,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B206,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K206)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B206,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B206,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2032,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C207)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C207)","v":4.6523460532889302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C207)","v":12.5050133792209},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C207)","v":1158.8053466708},1175.9627061033098,{"$f":"I207/((1+real_disc)^(C207-Assumptions!$G$10))","v":862.84025960791098},{"$f":"_xlfn.XLOOKUP(B207,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B207,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K207)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B207,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B207,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2033,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B208,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C208)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B208,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C208)","v":10.4461034273544},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B208,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C208)","v":20.446052332409899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B208,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C208)","v":1158.8053466708},1189.6975024305643,{"$f":"I208/((1+real_disc)^(C208-Assumptions!$G$10))","v":843.39894209655449},{"$f":"_xlfn.XLOOKUP(B208,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B208,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K208)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B208,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B208,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2034,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C209)","v":2131.6121176765901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C209)","v":8.5554618122753201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C209)","v":11.083400509823401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C209)","v":1158.8053466708},3310.056326669489,{"$f":"I209/((1+real_disc)^(C209-Assumptions!$G$10))","v":2267.2088931546473},{"$f":"_xlfn.XLOOKUP(B209,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B209,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K209)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B209,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B209,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2035,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C210)","v":7419.7930647902203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C210)","v":0.942793410875709},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C210)","v":4.0663605046013398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C210)","v":1158.8053466708},8583.6075653764965,{"$f":"I210/((1+real_disc)^(C210-Assumptions!$G$10))","v":5680.4881258343785},{"$f":"_xlfn.XLOOKUP(B210,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B210,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K210)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B210,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B210,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2036,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B211,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C211)","v":7419.7930647902203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B211,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C211)","v":0.942793410875709},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B211,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C211)","v":4.0663605046013398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B211,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C211)","v":1158.8053466708},8583.6075653764965,{"$f":"I211/((1+real_disc)^(C211-Assumptions!$G$10))","v":5488.394324477661},{"$f":"_xlfn.XLOOKUP(B211,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B211,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K211)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B211,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B211,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2037,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C212)","v":7419.7930647902203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C212)","v":0.942793410875709},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C212)","v":4.0663605046013398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C212)","v":1158.8053466708},8583.6075653764965,{"$f":"I212/((1+real_disc)^(C212-Assumptions!$G$10))","v":5302.7964487706868},{"$f":"_xlfn.XLOOKUP(B212,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B212,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K212)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B212,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B212,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2038,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C213)","v":7419.7930647902203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C213)","v":0.942793410875709},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C213)","v":4.0663605046013398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C213)","v":1158.8053466708},8583.6075653764965,{"$f":"I213/((1+real_disc)^(C213-Assumptions!$G$10))","v":5123.474829730133},{"$f":"_xlfn.XLOOKUP(B213,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B213,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K213)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B213,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B213,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2039,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C214)","v":7419.7930647902203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C214)","v":0.942793410875709},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C214)","v":4.0663605046013398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C214)","v":1158.8053466708},8583.6075653764965,{"$f":"I214/((1+real_disc)^(C214-Assumptions!$G$10))","v":4950.2172267923997},{"$f":"_xlfn.XLOOKUP(B214,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B214,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K214)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B214,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B214,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2040,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C215)","v":7419.7930647902203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C215)","v":0.942793410875709},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C215)","v":4.0663605046013398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C215)","v":1158.8053466708},8583.6075653764965,{"$f":"I215/((1+real_disc)^(C215-Assumptions!$G$10))","v":4782.8185766110146},{"$f":"_xlfn.XLOOKUP(B215,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B215,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K215)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B215,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B215,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2041,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C216)","v":7419.7930647902203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C216)","v":0.942793410875709},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C216)","v":4.0663605046013398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C216)","v":1158.8053466708},8583.6075653764965,{"$f":"I216/((1+real_disc)^(C216-Assumptions!$G$10))","v":4621.0807503488068},{"$f":"_xlfn.XLOOKUP(B216,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B216,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K216)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B216,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B216,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2042,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B217,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C217)","v":7419.7930647902203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B217,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C217)","v":0.942793410875709},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B217,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C217)","v":4.0663605046013398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B217,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C217)","v":1158.8053466708},8583.6075653764965,{"$f":"I217/((1+real_disc)^(C217-Assumptions!$G$10))","v":4464.8123191775912},{"$f":"_xlfn.XLOOKUP(B217,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B217,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K217)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B217,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B217,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2043,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C218)","v":7419.7930647902203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C218)","v":0.942793410875709},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C218)","v":4.0663605046013398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C218)","v":1158.8053466708},8583.6075653764965,{"$f":"I218/((1+real_disc)^(C218-Assumptions!$G$10))","v":4313.8283277078181},{"$f":"_xlfn.XLOOKUP(B218,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B218,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K218)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B218,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B218,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2044,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C219)","v":7419.7930647902203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C219)","v":0.942793410875709},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C219)","v":4.0663605046013398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C219)","v":1158.8053466708},8583.6075653764965,{"$f":"I219/((1+real_disc)^(C219-Assumptions!$G$10))","v":4167.950075080018},{"$f":"_xlfn.XLOOKUP(B219,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B219,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K219)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B219,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B219,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2045,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B220,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C220)","v":7419.7930647902203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B220,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C220)","v":0.942793410875709},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B220,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C220)","v":4.0663605046013398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B220,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C220)","v":1158.8053466708},8583.6075653764965,{"$f":"I220/((1+real_disc)^(C220-Assumptions!$G$10))","v":4027.0049034589547},{"$f":"_xlfn.XLOOKUP(B220,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B220,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K220)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B220,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B220,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19843553,2046,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B221,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C221)","v":7419.7930647902203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B221,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C221)","v":0.942793410875709},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B221,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C221)","v":4.0663605046013398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B221,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C221)","v":1158.8053466708},8583.6075653764965,{"$f":"I221/((1+real_disc)^(C221-Assumptions!$G$10))","v":3890.8259936801496},{"$f":"_xlfn.XLOOKUP(B221,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528486.58323},1694660.3965247758,{"$f":"_xlfn.XLOOKUP(B221,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K221)","v":1528486.58323},{"$f":"_xlfn.XLOOKUP($B221,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B221,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2023,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C222)","v":293391.55236298899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C222)","v":4.7364146693765097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C222)","v":5.1390163003944496},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C222)","v":1329.8618302648999},294731.28962422366,{"$f":"I222/((1+real_disc)^(C222-Assumptions!$G$10))","v":294731.28962422366},{"$f":"_xlfn.XLOOKUP(B222,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B222,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K222)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B222,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B222,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2024,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C223)","v":15.3052392076165},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C223)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C223)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C223)","v":1329.8618302648999},1345.1670694725165,{"$f":"I223/((1+real_disc)^(C223-Assumptions!$G$10))","v":1299.6783279927697},{"$f":"_xlfn.XLOOKUP(B223,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B223,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K223)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B223,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B223,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2025,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C224)","v":71.661209120818697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C224)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C224)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C224)","v":1329.8618302648999},1401.5230393857187,{"$f":"I224/((1+real_disc)^(C224-Assumptions!$G$10))","v":1308.3367540766121},{"$f":"_xlfn.XLOOKUP(B224,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B224,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K224)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B224,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B224,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2026,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C225)","v":156.298096943122},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C225)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C225)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C225)","v":1329.8618302648999},1486.1599272080221,{"$f":"I225/((1+real_disc)^(C225-Assumptions!$G$10))","v":1340.4311058013946},{"$f":"_xlfn.XLOOKUP(B225,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B225,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K225)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B225,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B225,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2027,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B226,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C226)","v":242.017497525191},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B226,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C226)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B226,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C226)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B226,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C226)","v":1329.8618302648999},1571.8793277900909,{"$f":"I226/((1+real_disc)^(C226-Assumptions!$G$10))","v":1369.8020230827312},{"$f":"_xlfn.XLOOKUP(B226,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B226,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K226)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B226,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B226,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2028,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C227)","v":330.004755449963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C227)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C227)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C227)","v":1329.8618302648999},1659.866585714863,{"$f":"I227/((1+real_disc)^(C227-Assumptions!$G$10))","v":1397.5631257369892},{"$f":"_xlfn.XLOOKUP(B227,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B227,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K227)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B227,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B227,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2029,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C228)","v":424.05967868060702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C228)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C228)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C228)","v":1329.8618302648999},1753.921508945507,{"$f":"I228/((1+real_disc)^(C228-Assumptions!$G$10))","v":1426.8162775923959},{"$f":"_xlfn.XLOOKUP(B228,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B228,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K228)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B228,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B228,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2030,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C229)","v":509.376359805687},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C229)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C229)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C229)","v":1329.8618302648999},1839.2381900705868,{"$f":"I229/((1+real_disc)^(C229-Assumptions!$G$10))","v":1445.6245919399494},{"$f":"_xlfn.XLOOKUP(B229,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B229,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K229)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B229,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B229,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2031,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C230)","v":1168.0635088571401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C230)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C230)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C230)","v":1329.8618302648999},2497.92533912204,{"$f":"I230/((1+real_disc)^(C230-Assumptions!$G$10))","v":1896.9533690946739},{"$f":"_xlfn.XLOOKUP(B230,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B230,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K230)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B230,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B230,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2032,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C231)","v":1246.88154502456},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C231)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C231)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C231)","v":1329.8618302648999},2576.7433752894599,{"$f":"I231/((1+real_disc)^(C231-Assumptions!$G$10))","v":1890.6364218342833},{"$f":"_xlfn.XLOOKUP(B231,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B231,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K231)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B231,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B231,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2033,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B232,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C232)","v":1203.4314633936899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B232,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C232)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B232,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C232)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B232,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C232)","v":1329.8618302648999},2533.2932936585898,{"$f":"I232/((1+real_disc)^(C232-Assumptions!$G$10))","v":1795.8992765193691},{"$f":"_xlfn.XLOOKUP(B232,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B232,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K232)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B232,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B232,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2034,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C233)","v":4061.0592293951199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C233)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C233)","v":6.1097128724741698E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C233)","v":1329.8618302648999},5390.9821567887448,{"$f":"I233/((1+real_disc)^(C233-Assumptions!$G$10))","v":3692.53012108331},{"$f":"_xlfn.XLOOKUP(B233,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B233,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K233)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B233,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B233,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2035,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C234)","v":32738.893049378399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C234)","v":1.6742140344409202E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C234)","v":2.5257787680532801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C234)","v":1329.8618302648999},34068.796879571324,{"$f":"I234/((1+real_disc)^(C234-Assumptions!$G$10))","v":22546.160767705096},{"$f":"_xlfn.XLOOKUP(B234,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B234,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K234)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B234,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B234,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2036,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B235,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C235)","v":32738.893049378399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B235,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C235)","v":1.6742140344409202E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B235,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C235)","v":2.5257787680532801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B235,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C235)","v":1329.8618302648999},34068.796879571324,{"$f":"I235/((1+real_disc)^(C235-Assumptions!$G$10))","v":21783.730210343092},{"$f":"_xlfn.XLOOKUP(B235,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B235,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K235)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B235,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B235,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2037,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C236)","v":32738.893049378399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C236)","v":1.6742140344409202E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C236)","v":2.5257787680532801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C236)","v":1329.8618302648999},34068.796879571324,{"$f":"I236/((1+real_disc)^(C236-Assumptions!$G$10))","v":21047.082328833905},{"$f":"_xlfn.XLOOKUP(B236,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B236,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K236)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B236,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B236,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2038,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C237)","v":32738.893049378399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C237)","v":1.6742140344409202E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C237)","v":2.5257787680532801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C237)","v":1329.8618302648999},34068.796879571324,{"$f":"I237/((1+real_disc)^(C237-Assumptions!$G$10))","v":20335.345245250151},{"$f":"_xlfn.XLOOKUP(B237,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B237,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K237)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B237,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B237,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2039,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B238,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C238)","v":32738.893049378399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B238,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C238)","v":1.6742140344409202E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B238,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C238)","v":2.5257787680532801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B238,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C238)","v":1329.8618302648999},34068.796879571324,{"$f":"I238/((1+real_disc)^(C238-Assumptions!$G$10))","v":19647.676565459089},{"$f":"_xlfn.XLOOKUP(B238,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B238,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K238)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B238,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B238,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2040,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C239)","v":32738.893049378399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C239)","v":1.6742140344409202E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C239)","v":2.5257787680532801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C239)","v":1329.8618302648999},34068.796879571324,{"$f":"I239/((1+real_disc)^(C239-Assumptions!$G$10))","v":18983.262382086075},{"$f":"_xlfn.XLOOKUP(B239,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B239,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K239)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B239,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B239,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2041,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C240)","v":32738.893049378399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C240)","v":1.6742140344409202E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C240)","v":2.5257787680532801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C240)","v":1329.8618302648999},34068.796879571324,{"$f":"I240/((1+real_disc)^(C240-Assumptions!$G$10))","v":18341.316311194278},{"$f":"_xlfn.XLOOKUP(B240,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B240,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K240)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B240,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B240,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2042,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B241,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C241)","v":32738.893049378399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B241,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C241)","v":1.6742140344409202E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B241,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C241)","v":2.5257787680532801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B241,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C241)","v":1329.8618302648999},34068.796879571324,{"$f":"I241/((1+real_disc)^(C241-Assumptions!$G$10))","v":17721.078561540366},{"$f":"_xlfn.XLOOKUP(B241,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B241,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K241)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B241,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B241,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2043,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C242)","v":32738.893049378399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C242)","v":1.6742140344409202E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C242)","v":2.5257787680532801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C242)","v":1329.8618302648999},34068.796879571324,{"$f":"I242/((1+real_disc)^(C242-Assumptions!$G$10))","v":17121.815035304702},{"$f":"_xlfn.XLOOKUP(B242,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B242,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K242)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2044,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C243)","v":32738.893049378399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C243)","v":1.6742140344409202E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C243)","v":2.5257787680532801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C243)","v":1329.8618302648999},34068.796879571324,{"$f":"I243/((1+real_disc)^(C243-Assumptions!$G$10))","v":16542.816459231602},{"$f":"_xlfn.XLOOKUP(B243,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B243,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K243)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B243,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B243,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2045,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B244,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C244)","v":32738.893049378399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B244,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C244)","v":1.6742140344409202E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B244,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C244)","v":2.5257787680532801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B244,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C244)","v":1329.8618302648999},34068.796879571324,{"$f":"I244/((1+real_disc)^(C244-Assumptions!$G$10))","v":15983.397545151305},{"$f":"_xlfn.XLOOKUP(B244,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B244,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K244)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B244,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B244,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19844220,2046,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C245)","v":32738.893049378399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C245)","v":1.6742140344409202E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C245)","v":2.5257787680532801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C245)","v":1329.8618302648999},34068.796879571324,{"$f":"I245/((1+real_disc)^(C245-Assumptions!$G$10))","v":15442.896178890149},{"$f":"_xlfn.XLOOKUP(B245,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1759976.5267699999},1951317.4348103146,{"$f":"_xlfn.XLOOKUP(B245,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K245)","v":1759976.5267699999},{"$f":"_xlfn.XLOOKUP($B245,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B245,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19845774,2023,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C246)","v":19643.3458148748},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C246)","v":28.7345788135075},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C246)","v":46.528092371962401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C246)","v":2096.5362774796599},21815.144763539927,{"$f":"I246/((1+real_disc)^(C246-Assumptions!$G$10))","v":21815.144763539927},{"$f":"_xlfn.XLOOKUP(B246,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B246,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K246)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B246,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B246,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2024,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B247,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C247)","v":7087.49545187678},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B247,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C247)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B247,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C247)","v":4.84026697936666E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B247,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C247)","v":2096.5362774796599},9184.0801320262344,{"$f":"I247/((1+real_disc)^(C247-Assumptions!$G$10))","v":8873.5073739383915},{"$f":"_xlfn.XLOOKUP(B247,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B247,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K247)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B247,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B247,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2025,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C248)","v":12164.7581320136},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C248)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C248)","v":3.9422667458505201E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C248)","v":2096.5362774796599},14261.333832160717,{"$f":"I248/((1+real_disc)^(C248-Assumptions!$G$10))","v":13313.10773381943},{"$f":"_xlfn.XLOOKUP(B248,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B248,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K248)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B248,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B248,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2026,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B249,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C249)","v":28981.461525934501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B249,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C249)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B249,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C249)","v":1.09784500094466E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B249,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C249)","v":2096.5362774796599},31078.00878186417,{"$f":"I249/((1+real_disc)^(C249-Assumptions!$G$10))","v":28030.58332748913},{"$f":"_xlfn.XLOOKUP(B249,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B249,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K249)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B249,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B249,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2027,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B250,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C250)","v":60213.085963214602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B250,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C250)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B250,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C250)","v":0.101119102929321},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B250,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C250)","v":2096.5362774796599},62309.723359797194,{"$f":"I250/((1+real_disc)^(C250-Assumptions!$G$10))","v":54299.324131943438},{"$f":"_xlfn.XLOOKUP(B250,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B250,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K250)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B250,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B250,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2028,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C251)","v":70514.051623747204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C251)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C251)","v":0.20487414029682199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C251)","v":2096.5362774796599},72610.792775367168,{"$f":"I251/((1+real_disc)^(C251-Assumptions!$G$10))","v":61136.33914118394},{"$f":"_xlfn.XLOOKUP(B251,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B251,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K251)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B251,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B251,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2029,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C252)","v":91291.517554460006},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C252)","v":0.43672526513938797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C252)","v":0.66918283958551705},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C252)","v":2096.5362774796599},93389.159740044401,{"$f":"I252/((1+real_disc)^(C252-Assumptions!$G$10))","v":75972.141619885762},{"$f":"_xlfn.XLOOKUP(B252,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B252,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K252)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B252,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B252,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2030,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C253)","v":121344.947864441},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C253)","v":0.32479454125212598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C253)","v":1.03778204999678},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C253)","v":2096.5362774796599},123442.84671851192,{"$f":"I253/((1+real_disc)^(C253-Assumptions!$G$10))","v":97024.961681828616},{"$f":"_xlfn.XLOOKUP(B253,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B253,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K253)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B253,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B253,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2031,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C254)","v":143792.668691434},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C254)","v":1.9799754951855399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C254)","v":4.12477165490548},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C254)","v":2096.5362774796599},145895.30971606376,{"$f":"I254/((1+real_disc)^(C254-Assumptions!$G$10))","v":110794.58419612783},{"$f":"_xlfn.XLOOKUP(B254,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B254,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K254)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B254,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B254,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2032,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C255)","v":154041.672389802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C255)","v":1.4308533539608499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C255)","v":6.4009576641983701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C255)","v":2096.5362774796599},156146.04047829984,{"$f":"I255/((1+real_disc)^(C255-Assumptions!$G$10))","v":114569.18608370179},{"$f":"_xlfn.XLOOKUP(B255,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B255,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K255)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B255,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B255,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2033,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B256,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C256)","v":162364.442241493},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B256,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C256)","v":11.483967802926401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B256,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C256)","v":19.924013740074599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B256,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C256)","v":2096.5362774796599},164492.38650051565,{"$f":"I256/((1+real_disc)^(C256-Assumptions!$G$10))","v":116611.7475022349},{"$f":"_xlfn.XLOOKUP(B256,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B256,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K256)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B256,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B256,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2034,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C257)","v":167222.68326421399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C257)","v":13.460506446450699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C257)","v":22.002555803739799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C257)","v":2096.5362774796599},169354.68260394386,{"$f":"I257/((1+real_disc)^(C257-Assumptions!$G$10))","v":115998.76394954867},{"$f":"_xlfn.XLOOKUP(B257,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B257,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K257)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B257,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B257,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2035,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B258,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C258)","v":165921.749228028},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B258,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C258)","v":14.4626765419963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B258,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C258)","v":25.266802393880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B258,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C258)","v":2096.5362774796599},168058.01498444355,{"$f":"I258/((1+real_disc)^(C258-Assumptions!$G$10))","v":111217.98746032892},{"$f":"_xlfn.XLOOKUP(B258,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B258,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K258)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B258,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B258,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2036,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C259)","v":165921.749228028},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C259)","v":14.4626765419963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C259)","v":25.266802393880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C259)","v":2096.5362774796599},168058.01498444355,{"$f":"I259/((1+real_disc)^(C259-Assumptions!$G$10))","v":107456.99271529366},{"$f":"_xlfn.XLOOKUP(B259,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B259,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K259)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B259,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B259,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2037,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C260)","v":165921.749228028},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C260)","v":14.4626765419963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C260)","v":25.266802393880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C260)","v":2096.5362774796599},168058.01498444355,{"$f":"I260/((1+real_disc)^(C260-Assumptions!$G$10))","v":103823.18136743347},{"$f":"_xlfn.XLOOKUP(B260,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B260,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K260)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B260,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B260,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2038,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B261,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C261)","v":165921.749228028},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B261,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C261)","v":14.4626765419963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B261,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C261)","v":25.266802393880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B261,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C261)","v":2096.5362774796599},168058.01498444355,{"$f":"I261/((1+real_disc)^(C261-Assumptions!$G$10))","v":100312.25252892125},{"$f":"_xlfn.XLOOKUP(B261,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B261,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K261)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B261,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B261,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2039,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C262)","v":165921.749228028},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C262)","v":14.4626765419963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C262)","v":25.266802393880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C262)","v":2096.5362774796599},168058.01498444355,{"$f":"I262/((1+real_disc)^(C262-Assumptions!$G$10))","v":96920.050752580937},{"$f":"_xlfn.XLOOKUP(B262,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},{"$f":"K262/((1 + real_disc) ^ (2023 - 2026))","v":1948981.2980615404},{"$f":"_xlfn.XLOOKUP(B262,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K262)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B262,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B262,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2040,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C263)","v":165921.749228028},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C263)","v":14.4626765419963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C263)","v":25.266802393880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C263)","v":2096.5362774796599},{"$f":"SUM(E263:H263)","v":168058.01498444355},{"$f":"I263/((1+real_disc)^(C263-Assumptions!$G$10))","v":93642.561113604766},{"$f":"_xlfn.XLOOKUP(B263,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B263,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K263)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B263,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B263,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2041,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C264)","v":165921.749228028},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C264)","v":14.4626765419963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C264)","v":25.266802393880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C264)","v":2096.5362774796599},168058.01498444355,{"$f":"I264/((1+real_disc)^(C264-Assumptions!$G$10))","v":90475.90445758916},{"$f":"_xlfn.XLOOKUP(B264,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B264,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K264)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B264,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B264,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2042,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C265)","v":165921.749228028},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C265)","v":14.4626765419963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C265)","v":25.266802393880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C265)","v":2096.5362774796599},168058.01498444355,{"$f":"I265/((1+real_disc)^(C265-Assumptions!$G$10))","v":87416.332809264903},{"$f":"_xlfn.XLOOKUP(B265,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B265,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K265)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B265,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B265,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2043,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C266)","v":165921.749228028},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C266)","v":14.4626765419963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C266)","v":25.266802393880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C266)","v":2096.5362774796599},168058.01498444355,{"$f":"I266/((1+real_disc)^(C266-Assumptions!$G$10))","v":84460.224936487837},{"$f":"_xlfn.XLOOKUP(B266,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B266,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K266)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B266,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B266,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2044,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B267,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C267)","v":165921.749228028},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B267,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C267)","v":14.4626765419963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B267,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C267)","v":25.266802393880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B267,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C267)","v":2096.5362774796599},168058.01498444355,{"$f":"I267/((1+real_disc)^(C267-Assumptions!$G$10))","v":81604.082064239468},{"$f":"_xlfn.XLOOKUP(B267,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B267,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K267)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B267,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B267,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2045,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B268,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C268)","v":165921.749228028},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B268,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C268)","v":14.4626765419963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B268,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C268)","v":25.266802393880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B268,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C268)","v":2096.5362774796599},168058.01498444355,{"$f":"I268/((1+real_disc)^(C268-Assumptions!$G$10))","v":78844.523733564696},{"$f":"_xlfn.XLOOKUP(B268,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B268,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K268)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B268,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B268,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19845774,2046,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C269)","v":165921.749228028},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C269)","v":14.4626765419963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C269)","v":25.266802393880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C269)","v":2096.5362774796599},168058.01498444355,{"$f":"I269/((1+real_disc)^(C269-Assumptions!$G$10))","v":76178.2838005456},{"$f":"_xlfn.XLOOKUP(B269,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1757869.46527},1948981.2980615404,{"$f":"_xlfn.XLOOKUP(B269,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K269)","v":1757869.46527},{"$f":"_xlfn.XLOOKUP($B269,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B269,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19849367,2023,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C270)","v":1379.1972047668701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C270)","v":0.21303504734978301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C270)","v":0.77105852238614903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C270)","v":330.40273479235202},1710.584033128958,{"$f":"I270/((1+real_disc)^(C270-Assumptions!$G$10))","v":1710.584033128958},{"$f":"_xlfn.XLOOKUP(B270,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B270,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K270)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B270,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B270,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2024,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C271)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C271)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C271)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C271)","v":330.40273479235202},330.40273479235202,{"$f":"I271/((1+real_disc)^(C271-Assumptions!$G$10))","v":319.22969545154785},{"$f":"_xlfn.XLOOKUP(B271,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B271,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K271)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B271,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B271,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2025,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C272)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C272)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C272)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C272)","v":330.40273479235202},330.40273479235202,{"$f":"I272/((1+real_disc)^(C272-Assumptions!$G$10))","v":308.43448835898346},{"$f":"_xlfn.XLOOKUP(B272,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B272,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K272)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B272,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B272,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2026,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B273,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C273)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B273,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C273)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B273,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C273)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B273,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C273)","v":330.40273479235202},330.40273479235202,{"$f":"I273/((1+real_disc)^(C273-Assumptions!$G$10))","v":298.00433657872804},{"$f":"_xlfn.XLOOKUP(B273,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B273,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K273)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B273,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B273,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2027,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C274)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C274)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C274)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C274)","v":330.40273479235202},330.40273479235202,{"$f":"I274/((1+real_disc)^(C274-Assumptions!$G$10))","v":287.92689524514788},{"$f":"_xlfn.XLOOKUP(B274,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B274,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K274)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B274,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B274,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2028,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C275)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C275)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C275)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C275)","v":330.40273479235202},330.40273479235202,{"$f":"I275/((1+real_disc)^(C275-Assumptions!$G$10))","v":278.1902369518337},{"$f":"_xlfn.XLOOKUP(B275,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B275,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K275)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B275,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B275,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2029,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C276)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C276)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C276)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C276)","v":330.40273479235202},330.40273479235202,{"$f":"I276/((1+real_disc)^(C276-Assumptions!$G$10))","v":268.78283763462196},{"$f":"_xlfn.XLOOKUP(B276,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B276,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K276)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B276,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B276,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2030,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C277)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C277)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C277)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C277)","v":330.40273479235202},330.40273479235202,{"$f":"I277/((1+real_disc)^(C277-Assumptions!$G$10))","v":259.6935629320019},{"$f":"_xlfn.XLOOKUP(B277,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B277,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K277)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B277,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B277,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2031,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C278)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C278)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C278)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C278)","v":330.40273479235202},330.40273479235202,{"$f":"I278/((1+real_disc)^(C278-Assumptions!$G$10))","v":250.91165500676516},{"$f":"_xlfn.XLOOKUP(B278,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B278,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K278)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B278,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B278,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2032,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C279)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C279)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C279)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C279)","v":330.40273479235202},330.40273479235202,{"$f":"I279/((1+real_disc)^(C279-Assumptions!$G$10))","v":242.42671981329971},{"$f":"_xlfn.XLOOKUP(B279,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B279,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K279)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B279,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B279,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2033,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C280)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C280)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C280)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C280)","v":330.40273479235202},330.40273479235202,{"$f":"I280/((1+real_disc)^(C280-Assumptions!$G$10))","v":234.22871479545867},{"$f":"_xlfn.XLOOKUP(B280,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B280,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K280)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B280,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B280,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2034,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C281)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C281)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C281)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C281)","v":330.40273479235202},330.40273479235202,{"$f":"I281/((1+real_disc)^(C281-Assumptions!$G$10))","v":226.30793700044316},{"$f":"_xlfn.XLOOKUP(B281,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B281,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K281)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B281,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B281,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2035,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C282)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C282)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C282)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C282)","v":330.40273479235202},330.40273479235202,{"$f":"I282/((1+real_disc)^(C282-Assumptions!$G$10))","v":218.65501159463108},{"$f":"_xlfn.XLOOKUP(B282,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B282,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K282)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B282,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B282,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2036,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C283)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C283)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C283)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C283)","v":330.40273479235202},330.40273479235202,{"$f":"I283/((1+real_disc)^(C283-Assumptions!$G$10))","v":211.26088076775955},{"$f":"_xlfn.XLOOKUP(B283,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B283,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K283)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B283,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B283,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2037,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C284)","v":330.40273479235202},330.40273479235202,{"$f":"I284/((1+real_disc)^(C284-Assumptions!$G$10))","v":204.11679301232803},{"$f":"_xlfn.XLOOKUP(B284,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B284,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K284)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B284,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B284,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2038,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B285,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C285)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B285,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C285)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B285,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C285)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B285,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C285)","v":330.40273479235202},330.40273479235202,{"$f":"I285/((1+real_disc)^(C285-Assumptions!$G$10))","v":197.21429276553437},{"$f":"_xlfn.XLOOKUP(B285,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B285,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K285)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B285,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B285,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2039,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C286)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C286)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C286)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C286)","v":330.40273479235202},330.40273479235202,{"$f":"I286/((1+real_disc)^(C286-Assumptions!$G$10))","v":190.54521040148251},{"$f":"_xlfn.XLOOKUP(B286,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B286,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K286)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B286,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B286,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2040,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C287)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C287)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C287)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C287)","v":330.40273479235202},330.40273479235202,{"$f":"I287/((1+real_disc)^(C287-Assumptions!$G$10))","v":184.10165256181887},{"$f":"_xlfn.XLOOKUP(B287,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B287,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K287)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B287,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B287,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2041,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C288)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C288)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C288)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C288)","v":330.40273479235202},330.40273479235202,{"$f":"I288/((1+real_disc)^(C288-Assumptions!$G$10))","v":177.87599281335156},{"$f":"_xlfn.XLOOKUP(B288,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B288,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K288)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B288,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B288,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2042,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C289)","v":330.40273479235202},330.40273479235202,{"$f":"I289/((1+real_disc)^(C289-Assumptions!$G$10))","v":171.86086262159574},{"$f":"_xlfn.XLOOKUP(B289,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B289,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K289)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2043,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C290)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C290)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C290)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C290)","v":330.40273479235202},330.40273479235202,{"$f":"I290/((1+real_disc)^(C290-Assumptions!$G$10))","v":166.04914262956112},{"$f":"_xlfn.XLOOKUP(B290,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B290,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K290)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B290,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B290,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2044,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C291)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C291)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C291)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C291)","v":330.40273479235202},330.40273479235202,{"$f":"I291/((1+real_disc)^(C291-Assumptions!$G$10))","v":160.43395423146004},{"$f":"_xlfn.XLOOKUP(B291,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B291,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K291)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B291,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B291,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2045,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C292)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C292)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C292)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C292)","v":330.40273479235202},330.40273479235202,{"$f":"I292/((1+real_disc)^(C292-Assumptions!$G$10))","v":155.00865143136235},{"$f":"_xlfn.XLOOKUP(B292,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B292,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K292)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B292,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B292,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849367,2046,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C293)","v":330.40273479235202},330.40273479235202,{"$f":"I293/((1+real_disc)^(C293-Assumptions!$G$10))","v":149.76681297716169},{"$f":"_xlfn.XLOOKUP(B293,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":508233.38264999999},563487.43601576972,{"$f":"_xlfn.XLOOKUP(B293,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K293)","v":508233.38264999999},{"$f":"_xlfn.XLOOKUP($B293,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B293,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849385,2023,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C294)","v":213273.85663156799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C294)","v":0.83799979732075003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C294)","v":1.0212670581001899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C294)","v":4186.0952881660896},217461.81118658948,{"$f":"I294/((1+real_disc)^(C294-Assumptions!$G$10))","v":217461.81118658948},{"$f":"_xlfn.XLOOKUP(B294,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B294,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K294)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B294,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B294,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2024,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C295)","v":3295.47884347423},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C295)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C295)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C295)","v":4186.0952881660896},7481.57413164032,{"$f":"I295/((1+real_disc)^(C295-Assumptions!$G$10))","v":7228.5740402321935},{"$f":"_xlfn.XLOOKUP(B295,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B295,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K295)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B295,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B295,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2025,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C296)","v":7241.2814783101903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C296)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C296)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C296)","v":4186.0952881660896},11427.37676647628,{"$f":"I296/((1+real_disc)^(C296-Assumptions!$G$10))","v":10667.578488624034},{"$f":"_xlfn.XLOOKUP(B296,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B296,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K296)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B296,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B296,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2026,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C297)","v":12351.4740220945},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C297)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C297)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C297)","v":4186.0952881660896},16537.569310260591,{"$f":"I297/((1+real_disc)^(C297-Assumptions!$G$10))","v":14915.940008868889},{"$f":"_xlfn.XLOOKUP(B297,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B297,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K297)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B297,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B297,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2027,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C298)","v":12271.047643161401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C298)","v":4186.0952881660896},16457.142931327489,{"$f":"I298/((1+real_disc)^(C298-Assumptions!$G$10))","v":14341.449297629841},{"$f":"_xlfn.XLOOKUP(B298,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B298,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K298)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B298,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B298,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2028,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C299)","v":11187.4517316578},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C299)","v":0.113540181755536},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C299)","v":5.0800287931265203E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C299)","v":4186.0952881660896},15373.711360293575,{"$f":"I299/((1+real_disc)^(C299-Assumptions!$G$10))","v":12944.25244039525},{"$f":"_xlfn.XLOOKUP(B299,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B299,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K299)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B299,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B299,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2029,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B300,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C300)","v":11761.844354175901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B300,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C300)","v":0.46218107832608601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B300,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C300)","v":0.12853308577766001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B300,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C300)","v":4186.0952881660896},15948.530356506093,{"$f":"I300/((1+real_disc)^(C300-Assumptions!$G$10))","v":12974.139720779462},{"$f":"_xlfn.XLOOKUP(B300,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B300,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K300)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B300,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B300,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2030,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C301)","v":10463.6433099449},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C301)","v":1.0941219650292799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C301)","v":0.49732848172660299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C301)","v":4186.0952881660896},14651.330048557746,{"$f":"I301/((1+real_disc)^(C301-Assumptions!$G$10))","v":11515.812980161609},{"$f":"_xlfn.XLOOKUP(B301,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B301,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K301)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2031,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C302)","v":30882.294922099099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C302)","v":1.07148711454618},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C302)","v":0.35173896635628998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C302)","v":4186.0952881660896},35069.813436346092,{"$f":"I302/((1+real_disc)^(C302-Assumptions!$G$10))","v":26632.42159790916},{"$f":"_xlfn.XLOOKUP(B302,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B302,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K302)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B302,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B302,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2032,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C303)","v":44351.0196298183},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C303)","v":1.12951232276129},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C303)","v":0.83326403699037199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C303)","v":4186.0952881660896},48539.077694344145,{"$f":"I303/((1+real_disc)^(C303-Assumptions!$G$10))","v":35614.624665858348},{"$f":"_xlfn.XLOOKUP(B303,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B303,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K303)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B303,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B303,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2033,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C304)","v":49884.540590062403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C304)","v":3.6520011734572702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C304)","v":1.81339044572145},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C304)","v":4186.0952881660896},54076.10126984767,{"$f":"I304/((1+real_disc)^(C304-Assumptions!$G$10))","v":38335.565562269912},{"$f":"_xlfn.XLOOKUP(B304,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B304,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K304)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B304,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B304,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2034,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C305)","v":184225.10944637499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C305)","v":0.12739262773511101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C305)","v":1.3274334780105199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C305)","v":4186.0952881660896},188412.6595606468,{"$f":"I305/((1+real_disc)^(C305-Assumptions!$G$10))","v":129052.44357839314},{"$f":"_xlfn.XLOOKUP(B305,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B305,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K305)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B305,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B305,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2035,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C306)","v":416632.10015607701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C306)","v":1.20583133200702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C306)","v":1.0041661701369899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C306)","v":4186.0952881660896},420820.40544174524,{"$f":"I306/((1+real_disc)^(C306-Assumptions!$G$10))","v":278491.91590060666},{"$f":"_xlfn.XLOOKUP(B306,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B306,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K306)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B306,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B306,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2036,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C307)","v":416632.10015607701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C307)","v":1.20583133200702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C307)","v":1.0041661701369899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C307)","v":4186.0952881660896},420820.40544174524,{"$f":"I307/((1+real_disc)^(C307-Assumptions!$G$10))","v":269074.31487981329},{"$f":"_xlfn.XLOOKUP(B307,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B307,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K307)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2037,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C308)","v":416632.10015607701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C308)","v":1.20583133200702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C308)","v":1.0041661701369899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C308)","v":4186.0952881660896},420820.40544174524,{"$f":"I308/((1+real_disc)^(C308-Assumptions!$G$10))","v":259975.18345875677},{"$f":"_xlfn.XLOOKUP(B308,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B308,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K308)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B308,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B308,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2038,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B309,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C309)","v":416632.10015607701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B309,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C309)","v":1.20583133200702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B309,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C309)","v":1.0041661701369899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B309,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C309)","v":4186.0952881660896},420820.40544174524,{"$f":"I309/((1+real_disc)^(C309-Assumptions!$G$10))","v":251183.75213406453},{"$f":"_xlfn.XLOOKUP(B309,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B309,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K309)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B309,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B309,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2039,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C310)","v":416632.10015607701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C310)","v":1.20583133200702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C310)","v":1.0041661701369899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C310)","v":4186.0952881660896},420820.40544174524,{"$f":"I310/((1+real_disc)^(C310-Assumptions!$G$10))","v":242689.61558846821},{"$f":"_xlfn.XLOOKUP(B310,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B310,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K310)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B310,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B310,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2040,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C311)","v":416632.10015607701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C311)","v":1.20583133200702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C311)","v":1.0041661701369899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C311)","v":4186.0952881660896},420820.40544174524,{"$f":"I311/((1+real_disc)^(C311-Assumptions!$G$10))","v":234482.72037533161},{"$f":"_xlfn.XLOOKUP(B311,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B311,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K311)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B311,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B311,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2041,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C312)","v":416632.10015607701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C312)","v":1.20583133200702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C312)","v":1.0041661701369899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C312)","v":4186.0952881660896},420820.40544174524,{"$f":"I312/((1+real_disc)^(C312-Assumptions!$G$10))","v":226553.3530196441},{"$f":"_xlfn.XLOOKUP(B312,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B312,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K312)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B312,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B312,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2042,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C313)","v":416632.10015607701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C313)","v":1.20583133200702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C313)","v":1.0041661701369899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C313)","v":4186.0952881660896},420820.40544174524,{"$f":"I313/((1+real_disc)^(C313-Assumptions!$G$10))","v":218892.12852139527},{"$f":"_xlfn.XLOOKUP(B313,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B313,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K313)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B313,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B313,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2043,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C314)","v":416632.10015607701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C314)","v":1.20583133200702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C314)","v":1.0041661701369899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C314)","v":4186.0952881660896},420820.40544174524,{"$f":"I314/((1+real_disc)^(C314-Assumptions!$G$10))","v":211489.97924772493},{"$f":"_xlfn.XLOOKUP(B314,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B314,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K314)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B314,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B314,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2044,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B315,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C315)","v":416632.10015607701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B315,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C315)","v":1.20583133200702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B315,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C315)","v":1.0041661701369899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B315,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C315)","v":4186.0952881660896},420820.40544174524,{"$f":"I315/((1+real_disc)^(C315-Assumptions!$G$10))","v":204338.14420070045},{"$f":"_xlfn.XLOOKUP(B315,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B315,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K315)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B315,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B315,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2045,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C316)","v":416632.10015607701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C316)","v":1.20583133200702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C316)","v":1.0041661701369899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C316)","v":4186.0952881660896},420820.40544174524,{"$f":"I316/((1+real_disc)^(C316-Assumptions!$G$10))","v":197428.15864801974},{"$f":"_xlfn.XLOOKUP(B316,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B316,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K316)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B316,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B316,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849385,2046,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C317)","v":416632.10015607701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C317)","v":1.20583133200702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C317)","v":1.0041661701369899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C317)","v":4186.0952881660896},420820.40544174524,{"$f":"I317/((1+real_disc)^(C317-Assumptions!$G$10))","v":190751.8441043669},{"$f":"_xlfn.XLOOKUP(B317,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1421045.9649499999},1575539.0625366881,{"$f":"_xlfn.XLOOKUP(B317,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K317)","v":1421045.9649499999},{"$f":"_xlfn.XLOOKUP($B317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19849421,2023,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C318)","v":1799.2616115840101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C318)","v":0.10878326135835301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C318)","v":0.53808739978767595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C318)","v":1129.9412222414701},2929.8497044866263,{"$f":"I318/((1+real_disc)^(C318-Assumptions!$G$10))","v":2929.8497044866263},{"$f":"_xlfn.XLOOKUP(B318,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B318,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K318)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B318,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B318,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2024,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C319)","v":505.13984253656099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C319)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C319)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C319)","v":1129.9412222414701},1635.0810647780311,{"$f":"I319/((1+real_disc)^(C319-Assumptions!$G$10))","v":1579.7884683845712},{"$f":"_xlfn.XLOOKUP(B319,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B319,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K319)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B319,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B319,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2025,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C320)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C320)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C320)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C320)","v":1129.9412222414701},8104.3459838911704,{"$f":"I320/((1+real_disc)^(C320-Assumptions!$G$10))","v":7565.4936954338928},{"$f":"_xlfn.XLOOKUP(B320,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B320,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K320)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B320,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B320,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2026,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C321)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C321)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C321)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C321)","v":1129.9412222414701},8104.3459838911704,{"$f":"I321/((1+real_disc)^(C321-Assumptions!$G$10))","v":7309.6557443805732},{"$f":"_xlfn.XLOOKUP(B321,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B321,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K321)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B321,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B321,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2027,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C322)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C322)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C322)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C322)","v":1129.9412222414701},8104.3459838911704,{"$f":"I322/((1+real_disc)^(C322-Assumptions!$G$10))","v":7062.4693182420997},{"$f":"_xlfn.XLOOKUP(B322,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B322,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K322)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B322,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B322,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2028,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C323)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C323)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C323)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C323)","v":1129.9412222414701},8104.3459838911704,{"$f":"I323/((1+real_disc)^(C323-Assumptions!$G$10))","v":6823.6418533740107},{"$f":"_xlfn.XLOOKUP(B323,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B323,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K323)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B323,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B323,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2029,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C324)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C324)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C324)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C324)","v":1129.9412222414701},8104.3459838911704,{"$f":"I324/((1+real_disc)^(C324-Assumptions!$G$10))","v":6592.8906795884159},{"$f":"_xlfn.XLOOKUP(B324,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B324,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K324)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B324,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B324,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2030,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C325)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C325)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C325)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C325)","v":1129.9412222414701},8104.3459838911704,{"$f":"I325/((1+real_disc)^(C325-Assumptions!$G$10))","v":6369.9426855926731},{"$f":"_xlfn.XLOOKUP(B325,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B325,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K325)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B325,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B325,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2031,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C326)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C326)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C326)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C326)","v":1129.9412222414701},8104.3459838911704,{"$f":"I326/((1+real_disc)^(C326-Assumptions!$G$10))","v":6154.5339957417136},{"$f":"_xlfn.XLOOKUP(B326,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},{"$f":"K326/((1 + real_disc) ^ (2023 - 2026))","v":378706.80388397333},{"$f":"_xlfn.XLOOKUP(B326,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K326)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B326,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B326,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2032,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C327)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C327)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C327)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C327)","v":1129.9412222414701},{"$f":"SUM(E327:H327)","v":8104.3459838911704},{"$f":"I327/((1+real_disc)^(C327-Assumptions!$G$10))","v":5946.4096577214632},{"$f":"_xlfn.XLOOKUP(B327,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B327,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K327)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B327,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B327,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2033,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C328)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C328)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C328)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C328)","v":1129.9412222414701},8104.3459838911704,{"$f":"I328/((1+real_disc)^(C328-Assumptions!$G$10))","v":5745.323340793685},{"$f":"_xlfn.XLOOKUP(B328,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B328,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K328)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B328,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B328,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2034,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C329)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C329)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C329)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C329)","v":1129.9412222414701},8104.3459838911704,{"$f":"I329/((1+real_disc)^(C329-Assumptions!$G$10))","v":5551.0370442451058},{"$f":"_xlfn.XLOOKUP(B329,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B329,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K329)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B329,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B329,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2035,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C330)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C330)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C330)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C330)","v":1129.9412222414701},8104.3459838911704,{"$f":"I330/((1+real_disc)^(C330-Assumptions!$G$10))","v":5363.3208156957553},{"$f":"_xlfn.XLOOKUP(B330,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B330,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K330)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B330,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B330,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2036,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C331)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C331)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C331)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C331)","v":1129.9412222414701},8104.3459838911704,{"$f":"I331/((1+real_disc)^(C331-Assumptions!$G$10))","v":5181.9524789330981},{"$f":"_xlfn.XLOOKUP(B331,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B331,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K331)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B331,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B331,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2037,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C332)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C332)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C332)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C332)","v":1129.9412222414701},8104.3459838911704,{"$f":"I332/((1+real_disc)^(C332-Assumptions!$G$10))","v":5006.717370949852},{"$f":"_xlfn.XLOOKUP(B332,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B332,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K332)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B332,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B332,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2038,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C333)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C333)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C333)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C333)","v":1129.9412222414701},8104.3459838911704,{"$f":"I333/((1+real_disc)^(C333-Assumptions!$G$10))","v":4837.4080878742543},{"$f":"_xlfn.XLOOKUP(B333,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B333,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K333)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B333,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B333,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2039,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C334)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C334)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C334)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C334)","v":1129.9412222414701},8104.3459838911704,{"$f":"I334/((1+real_disc)^(C334-Assumptions!$G$10))","v":4673.8242394920335},{"$f":"_xlfn.XLOOKUP(B334,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B334,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K334)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B334,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B334,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2040,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C335)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C335)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C335)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C335)","v":1129.9412222414701},8104.3459838911704,{"$f":"I335/((1+real_disc)^(C335-Assumptions!$G$10))","v":4515.772212069598},{"$f":"_xlfn.XLOOKUP(B335,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B335,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K335)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B335,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B335,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2041,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C336)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C336)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C336)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C336)","v":1129.9412222414701},8104.3459838911704,{"$f":"I336/((1+real_disc)^(C336-Assumptions!$G$10))","v":4363.0649391976795},{"$f":"_xlfn.XLOOKUP(B336,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B336,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K336)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B336,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B336,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2042,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C337)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C337)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C337)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C337)","v":1129.9412222414701},8104.3459838911704,{"$f":"I337/((1+real_disc)^(C337-Assumptions!$G$10))","v":4215.5216803842322},{"$f":"_xlfn.XLOOKUP(B337,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B337,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K337)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B337,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B337,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2043,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B338,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C338)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B338,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C338)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B338,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C338)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B338,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C338)","v":1129.9412222414701},8104.3459838911704,{"$f":"I338/((1+real_disc)^(C338-Assumptions!$G$10))","v":4072.9678071345243},{"$f":"_xlfn.XLOOKUP(B338,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B338,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K338)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B338,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B338,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2044,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C339)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C339)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C339)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C339)","v":1129.9412222414701},8104.3459838911704,{"$f":"I339/((1+real_disc)^(C339-Assumptions!$G$10))","v":3935.2345962652412},{"$f":"_xlfn.XLOOKUP(B339,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B339,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K339)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B339,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B339,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2045,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C340)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C340)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C340)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C340)","v":1129.9412222414701},8104.3459838911704,{"$f":"I340/((1+real_disc)^(C340-Assumptions!$G$10))","v":3802.1590302079626},{"$f":"_xlfn.XLOOKUP(B340,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B340,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K340)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B340,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B340,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19849421,2046,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C341)","v":6974.4047616497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C341)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C341)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C341)","v":1129.9412222414701},8104.3459838911704,{"$f":"I341/((1+real_disc)^(C341-Assumptions!$G$10))","v":3673.5836040656645},{"$f":"_xlfn.XLOOKUP(B341,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341571.83935000002},378706.80388397333,{"$f":"_xlfn.XLOOKUP(B341,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K341)","v":341571.83935000002},{"$f":"_xlfn.XLOOKUP($B341,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B341,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2023,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C342)","v":13969.8300175356},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C342)","v":7.4380977205385399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C342)","v":22.3462294761744},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C342)","v":1065.70124390306},15065.315588635372,{"$f":"I342/((1+real_disc)^(C342-Assumptions!$G$10))","v":15065.315588635372},{"$f":"_xlfn.XLOOKUP(B342,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B342,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K342)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B342,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B342,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2024,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C343)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C343)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C343)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C343)","v":1065.70124390306},1065.70124390306,{"$f":"I343/((1+real_disc)^(C343-Assumptions!$G$10))","v":1029.6630375874977},{"$f":"_xlfn.XLOOKUP(B343,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B343,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K343)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B343,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B343,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2025,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C344)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C344)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C344)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C344)","v":1065.70124390306},1065.70124390306,{"$f":"I344/((1+real_disc)^(C344-Assumptions!$G$10))","v":994.84351457729247},{"$f":"_xlfn.XLOOKUP(B344,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B344,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K344)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B344,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B344,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2026,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C345)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C345)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C345)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C345)","v":1065.70124390306},1065.70124390306,{"$f":"I345/((1+real_disc)^(C345-Assumptions!$G$10))","v":961.20146335970298},{"$f":"_xlfn.XLOOKUP(B345,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B345,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K345)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2027,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C346)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C346)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C346)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C346)","v":1065.70124390306},1065.70124390306,{"$f":"I346/((1+real_disc)^(C346-Assumptions!$G$10))","v":928.69706604802229},{"$f":"_xlfn.XLOOKUP(B346,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B346,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K346)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B346,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B346,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2028,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C347)","v":0.76830613336934594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C347)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C347)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C347)","v":1065.70124390306},1066.4695500364294,{"$f":"I347/((1+real_disc)^(C347-Assumptions!$G$10))","v":897.93874440235777},{"$f":"_xlfn.XLOOKUP(B347,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B347,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K347)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B347,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B347,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2029,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C348)","v":1210.54261915909},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C348)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C348)","v":5.4384702409973999E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C348)","v":1065.70124390306},2276.2493015323907,{"$f":"I348/((1+real_disc)^(C348-Assumptions!$G$10))","v":1851.7302734016721},{"$f":"_xlfn.XLOOKUP(B348,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B348,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K348)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B348,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B348,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2030,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C349)","v":13690.7478038392},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C349)","v":0.108154675167831},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C349)","v":0.35712140914055801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C349)","v":1065.70124390306},14756.91432382657,{"$f":"I349/((1+real_disc)^(C349-Assumptions!$G$10))","v":11598.801266113258},{"$f":"_xlfn.XLOOKUP(B349,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B349,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K349)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B349,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B349,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2031,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C350)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C350)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C350)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C350)","v":1065.70124390306},61768.177101495792,{"$f":"I350/((1+real_disc)^(C350-Assumptions!$G$10))","v":46907.467497287893},{"$f":"_xlfn.XLOOKUP(B350,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B350,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K350)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B350,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B350,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2032,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C351)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C351)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C351)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C351)","v":1065.70124390306},61768.177101495792,{"$f":"I351/((1+real_disc)^(C351-Assumptions!$G$10))","v":45321.224635060775},{"$f":"_xlfn.XLOOKUP(B351,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B351,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K351)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B351,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B351,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2033,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C352)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C352)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C352)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C352)","v":1065.70124390306},61768.177101495792,{"$f":"I352/((1+real_disc)^(C352-Assumptions!$G$10))","v":43788.62283580751},{"$f":"_xlfn.XLOOKUP(B352,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B352,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K352)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B352,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B352,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2034,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C353)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C353)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C353)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C353)","v":1065.70124390306},61768.177101495792,{"$f":"I353/((1+real_disc)^(C353-Assumptions!$G$10))","v":42307.848150538659},{"$f":"_xlfn.XLOOKUP(B353,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B353,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K353)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B353,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B353,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2035,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C354)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C354)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C354)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C354)","v":1065.70124390306},61768.177101495792,{"$f":"I354/((1+real_disc)^(C354-Assumptions!$G$10))","v":40877.147971534934},{"$f":"_xlfn.XLOOKUP(B354,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B354,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K354)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B354,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B354,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2036,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C355)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C355)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C355)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C355)","v":1065.70124390306},61768.177101495792,{"$f":"I355/((1+real_disc)^(C355-Assumptions!$G$10))","v":39494.828958004779},{"$f":"_xlfn.XLOOKUP(B355,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B355,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K355)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2037,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B356,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C356)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B356,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C356)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B356,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C356)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B356,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C356)","v":1065.70124390306},61768.177101495792,{"$f":"I356/((1+real_disc)^(C356-Assumptions!$G$10))","v":38159.255031888672},{"$f":"_xlfn.XLOOKUP(B356,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B356,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K356)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B356,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B356,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2038,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C357)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C357)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C357)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C357)","v":1065.70124390306},61768.177101495792,{"$f":"I357/((1+real_disc)^(C357-Assumptions!$G$10))","v":36868.84544143833},{"$f":"_xlfn.XLOOKUP(B357,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B357,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K357)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B357,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B357,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2039,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C358)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C358)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C358)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C358)","v":1065.70124390306},61768.177101495792,{"$f":"I358/((1+real_disc)^(C358-Assumptions!$G$10))","v":35622.072890278592},{"$f":"_xlfn.XLOOKUP(B358,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B358,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K358)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B358,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B358,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2040,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C359)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C359)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C359)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C359)","v":1065.70124390306},61768.177101495792,{"$f":"I359/((1+real_disc)^(C359-Assumptions!$G$10))","v":34417.46172973777},{"$f":"_xlfn.XLOOKUP(B359,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B359,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K359)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B359,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B359,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2041,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C360)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C360)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C360)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C360)","v":1065.70124390306},61768.177101495792,{"$f":"I360/((1+real_disc)^(C360-Assumptions!$G$10))","v":33253.586212307026},{"$f":"_xlfn.XLOOKUP(B360,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B360,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K360)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B360,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B360,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2042,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C361)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C361)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C361)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C361)","v":1065.70124390306},61768.177101495792,{"$f":"I361/((1+real_disc)^(C361-Assumptions!$G$10))","v":32129.068804161383},{"$f":"_xlfn.XLOOKUP(B361,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B361,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K361)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B361,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B361,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2043,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C362)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C362)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C362)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C362)","v":1065.70124390306},61768.177101495792,{"$f":"I362/((1+real_disc)^(C362-Assumptions!$G$10))","v":31042.578554745298},{"$f":"_xlfn.XLOOKUP(B362,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B362,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K362)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B362,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B362,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2044,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C363)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C363)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C363)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C363)","v":1065.70124390306},61768.177101495792,{"$f":"I363/((1+real_disc)^(C363-Assumptions!$G$10))","v":29992.829521493048},{"$f":"_xlfn.XLOOKUP(B363,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B363,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K363)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B363,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B363,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2045,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C364)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C364)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C364)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C364)","v":1065.70124390306},61768.177101495792,{"$f":"I364/((1+real_disc)^(C364-Assumptions!$G$10))","v":28978.579247819369},{"$f":"_xlfn.XLOOKUP(B364,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B364,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K364)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B364,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B364,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19892268,2046,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C365)","v":60699.022840441197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C365)","v":0.68819866009518205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C365)","v":2.7648184914415199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C365)","v":1065.70124390306},61768.177101495792,{"$f":"I365/((1+real_disc)^(C365-Assumptions!$G$10))","v":27998.627292579102},{"$f":"_xlfn.XLOOKUP(B365,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1902942.5218900002},2109826.3891170216,{"$f":"_xlfn.XLOOKUP(B365,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K365)","v":1902942.5218900002},{"$f":"_xlfn.XLOOKUP($B365,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B365,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2023,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C366)","v":113842.55185968601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C366)","v":577.31057440963605},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C366)","v":683.88217434051103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C366)","v":1570.79530638091},116674.53991481707,{"$f":"I366/((1+real_disc)^(C366-Assumptions!$G$10))","v":116674.53991481707},{"$f":"_xlfn.XLOOKUP(B366,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B366,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K366)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B366,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B366,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2024,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C367)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C367)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C367)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C367)","v":1570.79530638091},1570.79530638091,{"$f":"I367/((1+real_disc)^(C367-Assumptions!$G$10))","v":1517.6766245226186},{"$f":"_xlfn.XLOOKUP(B367,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B367,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K367)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B367,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B367,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2025,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B368,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C368)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B368,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C368)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B368,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C368)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B368,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C368)","v":1570.79530638091},1570.79530638091,{"$f":"I368/((1+real_disc)^(C368-Assumptions!$G$10))","v":1466.354226591902},{"$f":"_xlfn.XLOOKUP(B368,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B368,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K368)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B368,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B368,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2026,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C369)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C369)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C369)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C369)","v":1570.79530638091},1570.79530638091,{"$f":"I369/((1+real_disc)^(C369-Assumptions!$G$10))","v":1416.7673686878281},{"$f":"_xlfn.XLOOKUP(B369,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B369,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K369)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B369,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B369,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2027,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C370)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C370)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C370)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C370)","v":1570.79530638091},1570.79530638091,{"$f":"I370/((1+real_disc)^(C370-Assumptions!$G$10))","v":1368.8573610510418},{"$f":"_xlfn.XLOOKUP(B370,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B370,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K370)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B370,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B370,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2028,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C371)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C371)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C371)","v":9.2740795457015995E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C371)","v":1570.79530638091},1570.8045804604558,{"$f":"I371/((1+real_disc)^(C371-Assumptions!$G$10))","v":1322.5753071261654},{"$f":"_xlfn.XLOOKUP(B371,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B371,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K371)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B371,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B371,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2029,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C372)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C372)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C372)","v":0.139277185243776},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C372)","v":1570.79530638091},1570.9345835661538,{"$f":"I372/((1+real_disc)^(C372-Assumptions!$G$10))","v":1277.9562958963975},{"$f":"_xlfn.XLOOKUP(B372,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B372,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K372)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2030,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C373)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C373)","v":3.5141394929475503E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C373)","v":0.1245117413302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C373)","v":1570.79530638091},1570.9549595171698,{"$f":"I373/((1+real_disc)^(C373-Assumptions!$G$10))","v":1234.7563978219105},{"$f":"_xlfn.XLOOKUP(B373,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B373,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K373)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2031,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B374,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C374)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B374,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C374)","v":35.557565028196201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B374,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C374)","v":47.426268687222098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B374,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C374)","v":1570.79530638091},1653.7791400963283,{"$f":"I374/((1+real_disc)^(C374-Assumptions!$G$10))","v":1255.8989904185253},{"$f":"_xlfn.XLOOKUP(B374,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B374,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K374)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B374,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B374,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2032,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C375)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C375)","v":41.318819218439003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C375)","v":72.439652029837603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C375)","v":1570.79530638091},1684.5537776291867,{"$f":"I375/((1+real_disc)^(C375-Assumptions!$G$10))","v":1236.0092809655503},{"$f":"_xlfn.XLOOKUP(B375,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B375,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K375)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B375,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B375,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2033,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C376)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C376)","v":143.65716542137599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C376)","v":192.54390302820499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C376)","v":1570.79530638091},1906.996374830491,{"$f":"I376/((1+real_disc)^(C376-Assumptions!$G$10))","v":1351.9056077936677},{"$f":"_xlfn.XLOOKUP(B376,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B376,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K376)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B376,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B376,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C377)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C377)","v":193.671219778682},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C377)","v":247.84780230547699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C377)","v":1570.79530638091},2012.3143284650691,{"$f":"I377/((1+real_disc)^(C377-Assumptions!$G$10))","v":1378.3260739581001},{"$f":"_xlfn.XLOOKUP(B377,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B377,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K377)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B377,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B377,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2035,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C378)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C378)","v":191.13762291681999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C378)","v":250.36082367207899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C378)","v":1570.79530638091},2012.293752969809,{"$f":"I378/((1+real_disc)^(C378-Assumptions!$G$10))","v":1331.7023969669699},{"$f":"_xlfn.XLOOKUP(B378,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B378,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K378)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B378,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B378,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2036,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C379)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C379)","v":191.13762291681999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C379)","v":250.36082367207899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C379)","v":1570.79530638091},2012.293752969809,{"$f":"I379/((1+real_disc)^(C379-Assumptions!$G$10))","v":1286.6689825767828},{"$f":"_xlfn.XLOOKUP(B379,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B379,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K379)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B379,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B379,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2037,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B380,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C380)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B380,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C380)","v":191.13762291681999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B380,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C380)","v":250.36082367207899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B380,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C380)","v":1570.79530638091},2012.293752969809,{"$f":"I380/((1+real_disc)^(C380-Assumptions!$G$10))","v":1243.1584372722539},{"$f":"_xlfn.XLOOKUP(B380,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B380,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K380)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B380,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B380,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2038,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C381)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C381)","v":191.13762291681999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C381)","v":250.36082367207899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C381)","v":1570.79530638091},2012.293752969809,{"$f":"I381/((1+real_disc)^(C381-Assumptions!$G$10))","v":1201.1192630649798},{"$f":"_xlfn.XLOOKUP(B381,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B381,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K381)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B381,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B381,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2039,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C382)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C382)","v":191.13762291681999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C382)","v":250.36082367207899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C382)","v":1570.79530638091},2012.293752969809,{"$f":"I382/((1+real_disc)^(C382-Assumptions!$G$10))","v":1160.5017034444252},{"$f":"_xlfn.XLOOKUP(B382,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B382,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K382)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B382,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B382,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2040,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C383)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C383)","v":191.13762291681999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C383)","v":250.36082367207899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C383)","v":1570.79530638091},2012.293752969809,{"$f":"I383/((1+real_disc)^(C383-Assumptions!$G$10))","v":1121.2576844873672},{"$f":"_xlfn.XLOOKUP(B383,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B383,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K383)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B383,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B383,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2041,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C384)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C384)","v":191.13762291681999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C384)","v":250.36082367207899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C384)","v":1570.79530638091},2012.293752969809,{"$f":"I384/((1+real_disc)^(C384-Assumptions!$G$10))","v":1083.340757958809},{"$f":"_xlfn.XLOOKUP(B384,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B384,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K384)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B384,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B384,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2042,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C385)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C385)","v":191.13762291681999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C385)","v":250.36082367207899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C385)","v":1570.79530638091},2012.293752969809,{"$f":"I385/((1+real_disc)^(C385-Assumptions!$G$10))","v":1046.7060463370137},{"$f":"_xlfn.XLOOKUP(B385,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B385,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K385)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B385,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B385,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2043,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C386)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C386)","v":191.13762291681999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C386)","v":250.36082367207899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C386)","v":1570.79530638091},2012.293752969809,{"$f":"I386/((1+real_disc)^(C386-Assumptions!$G$10))","v":1011.3101896975978},{"$f":"_xlfn.XLOOKUP(B386,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B386,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K386)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B386,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B386,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2044,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C387)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C387)","v":191.13762291681999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C387)","v":250.36082367207899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C387)","v":1570.79530638091},2012.293752969809,{"$f":"I387/((1+real_disc)^(C387-Assumptions!$G$10))","v":977.11129439381455},{"$f":"_xlfn.XLOOKUP(B387,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B387,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K387)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B387,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B387,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2045,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C388)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C388)","v":191.13762291681999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C388)","v":250.36082367207899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C388)","v":1570.79530638091},2012.293752969809,{"$f":"I388/((1+real_disc)^(C388-Assumptions!$G$10))","v":944.06888347228448},{"$f":"_xlfn.XLOOKUP(B388,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B388,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K388)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B388,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B388,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895285,2046,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C389)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C389)","v":191.13762291681999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C389)","v":250.36082367207899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C389)","v":1570.79530638091},2012.293752969809,{"$f":"I389/((1+real_disc)^(C389-Assumptions!$G$10))","v":912.14384876549229},{"$f":"_xlfn.XLOOKUP(B389,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261124.32271},1398231.0791858451,{"$f":"_xlfn.XLOOKUP(B389,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K389)","v":1261124.32271},{"$f":"_xlfn.XLOOKUP($B389,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B389,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2023,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C390)","v":33767.678651879702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C390)","v":0.88588907476527901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C390)","v":5.7649371367449298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C390)","v":4941.8012940460603},38716.130772137272,{"$f":"I390/((1+real_disc)^(C390-Assumptions!$G$10))","v":38716.130772137272},{"$f":"_xlfn.XLOOKUP(B390,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},{"$f":"K390/((1 + real_disc) ^ (2023 - 2026))","v":2277512.9113867274},{"$f":"_xlfn.XLOOKUP(B390,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K390)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B390,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B390,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2024,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C391)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C391)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C391)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C391)","v":4941.8012940460603},{"$f":"SUM(E391:H391)","v":4941.8012940460603},{"$f":"I391/((1+real_disc)^(C391-Assumptions!$G$10))","v":4774.6872406242128},{"$f":"_xlfn.XLOOKUP(B391,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B391,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K391)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B391,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B391,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2025,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C392)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C392)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C392)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C392)","v":4941.8012940460603},4941.8012940460603,{"$f":"I392/((1+real_disc)^(C392-Assumptions!$G$10))","v":4613.2243870765351},{"$f":"_xlfn.XLOOKUP(B392,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B392,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K392)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B392,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B392,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2026,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C393)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C393)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C393)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C393)","v":4941.8012940460603},4941.8012940460603,{"$f":"I393/((1+real_disc)^(C393-Assumptions!$G$10))","v":4457.2216300256378},{"$f":"_xlfn.XLOOKUP(B393,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B393,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K393)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B393,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B393,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2027,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C394)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C394)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C394)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C394)","v":4941.8012940460603},4941.8012940460603,{"$f":"I394/((1+real_disc)^(C394-Assumptions!$G$10))","v":4306.4943285271866},{"$f":"_xlfn.XLOOKUP(B394,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B394,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K394)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B394,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B394,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2028,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C395)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C395)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C395)","v":8.8651340438661002E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C395)","v":4941.8012940460603},4941.8101591801042,{"$f":"I395/((1+real_disc)^(C395-Assumptions!$G$10))","v":4160.8715497385001},{"$f":"_xlfn.XLOOKUP(B395,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B395,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K395)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B395,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B395,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2029,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C396)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C396)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C396)","v":2.9993373104043899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C396)","v":4941.8012940460603},4941.8312874191643,{"$f":"I396/((1+real_disc)^(C396-Assumptions!$G$10))","v":4020.1829363757015},{"$f":"_xlfn.XLOOKUP(B396,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B396,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K396)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B396,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B396,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2030,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C397)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C397)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C397)","v":1.92639690188353E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C397)","v":4941.8012940460603},4941.8205580150789,{"$f":"I397/((1+real_disc)^(C397-Assumptions!$G$10))","v":3884.226287921319},{"$f":"_xlfn.XLOOKUP(B397,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B397,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K397)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B397,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B397,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2031,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B398,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C398)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B398,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C398)","v":2.24771633930273E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B398,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C398)","v":0.15595415593182299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B398,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C398)","v":4941.8012940460603},4941.9797253653851,{"$f":"I398/((1+real_disc)^(C398-Assumptions!$G$10))","v":3752.9965140288855},{"$f":"_xlfn.XLOOKUP(B398,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B398,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K398)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B398,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B398,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2032,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C399)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C399)","v":0.28640320728521002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C399)","v":1.7898361929469599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C399)","v":4941.8012940460603},4943.8775334462925,{"$f":"I399/((1+real_disc)^(C399-Assumptions!$G$10))","v":3627.4760690019398},{"$f":"_xlfn.XLOOKUP(B399,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B399,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K399)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B399,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B399,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2033,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C400)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C400)","v":5.8031844014309097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C400)","v":11.393022341169999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C400)","v":4941.8012940460603},4958.9975007886615,{"$f":"I400/((1+real_disc)^(C400-Assumptions!$G$10))","v":3515.5266254488229},{"$f":"_xlfn.XLOOKUP(B400,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B400,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K400)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C401)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C401)","v":34.0390446539054},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C401)","v":54.095052860573503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C401)","v":4941.8012940460603},5029.9353915605388,{"$f":"I401/((1+real_disc)^(C401-Assumptions!$G$10))","v":3445.2326867844399},{"$f":"_xlfn.XLOOKUP(B401,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B401,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K401)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B401,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B401,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2035,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C402)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C402)","v":38.084436948694297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C402)","v":65.860161088768393},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C402)","v":4941.8012940460603},5045.7458920835234,{"$f":"I402/((1+real_disc)^(C402-Assumptions!$G$10))","v":3339.1903587918578},{"$f":"_xlfn.XLOOKUP(B402,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B402,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K402)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B402,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B402,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2036,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C403)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C403)","v":38.084436948694297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C403)","v":65.860161088768393},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C403)","v":4941.8012940460603},5045.7458920835234,{"$f":"I403/((1+real_disc)^(C403-Assumptions!$G$10))","v":3226.2708780597663},{"$f":"_xlfn.XLOOKUP(B403,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B403,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K403)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B403,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B403,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2037,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C404)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C404)","v":38.084436948694297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C404)","v":65.860161088768393},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C404)","v":4941.8012940460603},5045.7458920835234,{"$f":"I404/((1+real_disc)^(C404-Assumptions!$G$10))","v":3117.1699304925278},{"$f":"_xlfn.XLOOKUP(B404,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B404,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K404)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B404,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B404,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2038,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C405)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C405)","v":38.084436948694297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C405)","v":65.860161088768393},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C405)","v":4941.8012940460603},5045.7458920835234,{"$f":"I405/((1+real_disc)^(C405-Assumptions!$G$10))","v":3011.7583869493023},{"$f":"_xlfn.XLOOKUP(B405,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B405,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K405)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B405,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B405,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2039,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C406)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C406)","v":38.084436948694297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C406)","v":65.860161088768393},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C406)","v":4941.8012940460603},5045.7458920835234,{"$f":"I406/((1+real_disc)^(C406-Assumptions!$G$10))","v":2909.9114849751722},{"$f":"_xlfn.XLOOKUP(B406,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B406,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K406)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B406,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B406,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2040,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C407)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C407)","v":38.084436948694297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C407)","v":65.860161088768393},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C407)","v":4941.8012940460603},5045.7458920835234,{"$f":"I407/((1+real_disc)^(C407-Assumptions!$G$10))","v":2811.5086811354322},{"$f":"_xlfn.XLOOKUP(B407,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B407,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K407)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B407,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B407,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2041,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C408)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C408)","v":38.084436948694297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C408)","v":65.860161088768393},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C408)","v":4941.8012940460603},5045.7458920835234,{"$f":"I408/((1+real_disc)^(C408-Assumptions!$G$10))","v":2716.433508343413},{"$f":"_xlfn.XLOOKUP(B408,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B408,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K408)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B408,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B408,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2042,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C409)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C409)","v":38.084436948694297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C409)","v":65.860161088768393},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C409)","v":4941.8012940460603},5045.7458920835234,{"$f":"I409/((1+real_disc)^(C409-Assumptions!$G$10))","v":2624.5734380129597},{"$f":"_xlfn.XLOOKUP(B409,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B409,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K409)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B409,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B409,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2043,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C410)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C410)","v":38.084436948694297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C410)","v":65.860161088768393},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C410)","v":4941.8012940460603},5045.7458920835234,{"$f":"I410/((1+real_disc)^(C410-Assumptions!$G$10))","v":2535.8197468724247},{"$f":"_xlfn.XLOOKUP(B410,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B410,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K410)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B410,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B410,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2044,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C411)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C411)","v":38.084436948694297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C411)","v":65.860161088768393},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C411)","v":4941.8012940460603},5045.7458920835234,{"$f":"I411/((1+real_disc)^(C411-Assumptions!$G$10))","v":2450.0673882825367},{"$f":"_xlfn.XLOOKUP(B411,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B411,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K411)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B411,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B411,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2045,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C412)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C412)","v":38.084436948694297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C412)","v":65.860161088768393},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C412)","v":4941.8012940460603},5045.7458920835234,{"$f":"I412/((1+real_disc)^(C412-Assumptions!$G$10))","v":2367.2148679058323},{"$f":"_xlfn.XLOOKUP(B412,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B412,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K412)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B412,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B412,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19895589,2046,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C413)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C413)","v":38.084436948694297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C413)","v":65.860161088768393},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C413)","v":4941.8012940460603},5045.7458920835234,{"$f":"I413/((1+real_disc)^(C413-Assumptions!$G$10))","v":2287.1641235805146},{"$f":"_xlfn.XLOOKUP(B413,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054186.1574899999},2277512.9113867274,{"$f":"_xlfn.XLOOKUP(B413,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K413)","v":2054186.1574899999},{"$f":"_xlfn.XLOOKUP($B413,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B413,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2023,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C414)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C414)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C414)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C414)","v":1699.87235290584},1699.87235290584,{"$f":"I414/((1+real_disc)^(C414-Assumptions!$G$10))","v":1699.87235290584},{"$f":"_xlfn.XLOOKUP(B414,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B414,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K414)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B414,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B414,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2024,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C415)","v":1219.0547278322399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C415)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C415)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C415)","v":1699.87235290584},2918.9270807380799,{"$f":"I415/((1+real_disc)^(C415-Assumptions!$G$10))","v":2820.2194016793046},{"$f":"_xlfn.XLOOKUP(B415,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B415,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K415)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B415,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B415,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2025,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C416)","v":1609.39538310734},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C416)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C416)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C416)","v":1699.87235290584},3309.2677360131802,{"$f":"I416/((1+real_disc)^(C416-Assumptions!$G$10))","v":3089.2368419456047},{"$f":"_xlfn.XLOOKUP(B416,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B416,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K416)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B416,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B416,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2026,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C417)","v":1831.6819432453401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C417)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C417)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C417)","v":1699.87235290584},3531.5542961511801,{"$f":"I417/((1+real_disc)^(C417-Assumptions!$G$10))","v":3185.2596370841238},{"$f":"_xlfn.XLOOKUP(B417,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B417,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K417)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B417,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B417,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2027,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C418)","v":1776.0799941002099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C418)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C418)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C418)","v":1699.87235290584},3475.9523470060499,{"$f":"I418/((1+real_disc)^(C418-Assumptions!$G$10))","v":3029.0916566490332},{"$f":"_xlfn.XLOOKUP(B418,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B418,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K418)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B418,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B418,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2028,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C419)","v":1599.12188669278},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C419)","v":1699.87235290584},3298.99423959862,{"$f":"I419/((1+real_disc)^(C419-Assumptions!$G$10))","v":2777.6646273628789},{"$f":"_xlfn.XLOOKUP(B419,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B419,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K419)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2029,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C420)","v":1424.54038285308},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C420)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C420)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C420)","v":1699.87235290584},3124.41273575892,{"$f":"I420/((1+real_disc)^(C420-Assumptions!$G$10))","v":2541.7117736232299},{"$f":"_xlfn.XLOOKUP(B420,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B420,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K420)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2030,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C421)","v":1167.76354075169},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C421)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C421)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C421)","v":1699.87235290584},2867.6358936575298,{"$f":"I421/((1+real_disc)^(C421-Assumptions!$G$10))","v":2253.935890947284},{"$f":"_xlfn.XLOOKUP(B421,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B421,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K421)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B421,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B421,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2031,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C422)","v":956.12056531711403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C422)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C422)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C422)","v":1699.87235290584},2655.9929182229539,{"$f":"I422/((1+real_disc)^(C422-Assumptions!$G$10))","v":2016.9917153270342},{"$f":"_xlfn.XLOOKUP(B422,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B422,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K422)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B422,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B422,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2032,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C423)","v":792.30792367955996},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C423)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C423)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C423)","v":1699.87235290584},2492.1802765854,{"$f":"I423/((1+real_disc)^(C423-Assumptions!$G$10))","v":1828.5898572107872},{"$f":"_xlfn.XLOOKUP(B423,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B423,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K423)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B423,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B423,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2033,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C424)","v":769.55940936475997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C424)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C424)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C424)","v":1699.87235290584},2469.4317622705998,{"$f":"I424/((1+real_disc)^(C424-Assumptions!$G$10))","v":1750.6266354461059},{"$f":"_xlfn.XLOOKUP(B424,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B424,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K424)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B424,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B424,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C425)","v":629.41096752033195},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C425)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C425)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C425)","v":1699.87235290584},2329.2833204261719,{"$f":"I425/((1+real_disc)^(C425-Assumptions!$G$10))","v":1595.4326263869382},{"$f":"_xlfn.XLOOKUP(B425,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B425,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K425)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B425,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B425,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2035,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C426)","v":288.20267782941698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C426)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C426)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C426)","v":1699.87235290584},1988.0750307352569,{"$f":"I426/((1+real_disc)^(C426-Assumptions!$G$10))","v":1315.6748510862399},{"$f":"_xlfn.XLOOKUP(B426,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B426,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K426)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B426,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B426,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2036,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B427,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C427)","v":288.20267782941698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B427,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C427)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B427,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C427)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B427,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C427)","v":1699.87235290584},1988.0750307352569,{"$f":"I427/((1+real_disc)^(C427-Assumptions!$G$10))","v":1271.1834310011982},{"$f":"_xlfn.XLOOKUP(B427,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B427,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K427)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B427,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B427,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2037,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C428)","v":288.20267782941698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C428)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C428)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C428)","v":1699.87235290584},1988.0750307352569,{"$f":"I428/((1+real_disc)^(C428-Assumptions!$G$10))","v":1228.1965516919788},{"$f":"_xlfn.XLOOKUP(B428,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B428,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K428)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B428,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B428,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2038,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C429)","v":288.20267782941698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C429)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C429)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C429)","v":1699.87235290584},1988.0750307352569,{"$f":"I429/((1+real_disc)^(C429-Assumptions!$G$10))","v":1186.6633349680956},{"$f":"_xlfn.XLOOKUP(B429,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B429,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K429)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B429,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B429,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2039,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C430)","v":288.20267782941698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C430)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C430)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C430)","v":1699.87235290584},1988.0750307352569,{"$f":"I430/((1+real_disc)^(C430-Assumptions!$G$10))","v":1146.5346231575804},{"$f":"_xlfn.XLOOKUP(B430,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B430,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K430)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B430,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B430,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2040,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C431)","v":288.20267782941698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C431)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C431)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C431)","v":1699.87235290584},1988.0750307352569,{"$f":"I431/((1+real_disc)^(C431-Assumptions!$G$10))","v":1107.7629209251986},{"$f":"_xlfn.XLOOKUP(B431,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B431,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K431)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B431,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B431,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2041,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C432)","v":288.20267782941698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C432)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C432)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C432)","v":1699.87235290584},1988.0750307352569,{"$f":"I432/((1+real_disc)^(C432-Assumptions!$G$10))","v":1070.3023390581629},{"$f":"_xlfn.XLOOKUP(B432,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B432,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K432)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B432,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B432,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2042,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C433)","v":288.20267782941698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C433)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C433)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C433)","v":1699.87235290584},1988.0750307352569,{"$f":"I433/((1+real_disc)^(C433-Assumptions!$G$10))","v":1034.1085401528146},{"$f":"_xlfn.XLOOKUP(B433,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B433,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K433)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B433,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B433,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2043,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C434)","v":288.20267782941698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C434)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C434)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C434)","v":1699.87235290584},1988.0750307352569,{"$f":"I434/((1+real_disc)^(C434-Assumptions!$G$10))","v":999.13868613798513},{"$f":"_xlfn.XLOOKUP(B434,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B434,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K434)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B434,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B434,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2044,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C435)","v":288.20267782941698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C435)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C435)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C435)","v":1699.87235290584},1988.0750307352569,{"$f":"I435/((1+real_disc)^(C435-Assumptions!$G$10))","v":965.35138757293271},{"$f":"_xlfn.XLOOKUP(B435,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B435,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K435)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B435,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B435,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2045,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C436)","v":288.20267782941698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C436)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C436)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C436)","v":1699.87235290584},1988.0750307352569,{"$f":"I436/((1+real_disc)^(C436-Assumptions!$G$10))","v":932.70665465983836},{"$f":"_xlfn.XLOOKUP(B436,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B436,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K436)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B436,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B436,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896286,2046,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C437)","v":288.20267782941698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C437)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C437)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C437)","v":1699.87235290584},1988.0750307352569,{"$f":"I437/((1+real_disc)^(C437-Assumptions!$G$10))","v":901.16584991288732},{"$f":"_xlfn.XLOOKUP(B437,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1209272.57623},1340742.1210135007,{"$f":"_xlfn.XLOOKUP(B437,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K437)","v":1209272.57623},{"$f":"_xlfn.XLOOKUP($B437,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B437,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2023,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C438)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C438)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C438)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C438)","v":466.02098032188502},466.02098032188502,{"$f":"I438/((1+real_disc)^(C438-Assumptions!$G$10))","v":466.02098032188502},{"$f":"_xlfn.XLOOKUP(B438,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B438,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K438)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2024,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B439,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C439)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B439,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C439)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B439,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C439)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B439,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C439)","v":466.02098032188502},466.02098032188502,{"$f":"I439/((1+real_disc)^(C439-Assumptions!$G$10))","v":450.26181673612081},{"$f":"_xlfn.XLOOKUP(B439,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B439,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K439)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B439,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B439,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2025,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C440)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C440)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C440)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C440)","v":466.02098032188502},466.02098032188502,{"$f":"I440/((1+real_disc)^(C440-Assumptions!$G$10))","v":435.03557172572062},{"$f":"_xlfn.XLOOKUP(B440,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B440,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K440)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B440,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B440,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2026,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C441)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C441)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C441)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C441)","v":466.02098032188502},466.02098032188502,{"$f":"I441/((1+real_disc)^(C441-Assumptions!$G$10))","v":420.3242238895852},{"$f":"_xlfn.XLOOKUP(B441,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B441,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K441)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B441,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B441,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2027,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C442)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C442)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C442)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C442)","v":466.02098032188502},466.02098032188502,{"$f":"I442/((1+real_disc)^(C442-Assumptions!$G$10))","v":406.11036124597604},{"$f":"_xlfn.XLOOKUP(B442,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B442,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K442)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B442,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B442,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2028,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C443)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C443)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C443)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C443)","v":466.02098032188502},466.02098032188502,{"$f":"I443/((1+real_disc)^(C443-Assumptions!$G$10))","v":392.37716062413153},{"$f":"_xlfn.XLOOKUP(B443,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B443,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K443)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B443,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B443,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2029,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C444)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C444)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C444)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C444)","v":466.02098032188502},466.02098032188502,{"$f":"I444/((1+real_disc)^(C444-Assumptions!$G$10))","v":379.10836775278403},{"$f":"_xlfn.XLOOKUP(B444,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B444,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K444)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B444,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B444,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2030,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B445,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C445)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B445,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C445)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B445,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C445)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B445,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C445)","v":466.02098032188502},466.02098032188502,{"$f":"I445/((1+real_disc)^(C445-Assumptions!$G$10))","v":366.28827802201357},{"$f":"_xlfn.XLOOKUP(B445,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B445,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K445)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B445,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B445,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2031,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C446)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C446)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C446)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C446)","v":466.02098032188502},466.02098032188502,{"$f":"I446/((1+real_disc)^(C446-Assumptions!$G$10))","v":353.9017178956654},{"$f":"_xlfn.XLOOKUP(B446,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B446,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K446)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B446,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B446,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2032,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C447)","v":466.02098032188502},466.02098032188502,{"$f":"I447/((1+real_disc)^(C447-Assumptions!$G$10))","v":341.93402695233374},{"$f":"_xlfn.XLOOKUP(B447,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B447,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K447)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2033,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C448)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C448)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C448)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C448)","v":466.02098032188502},466.02098032188502,{"$f":"I448/((1+real_disc)^(C448-Assumptions!$G$10))","v":330.37104053365579},{"$f":"_xlfn.XLOOKUP(B448,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B448,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K448)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B448,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B448,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C449)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C449)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C449)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C449)","v":466.02098032188502},466.02098032188502,{"$f":"I449/((1+real_disc)^(C449-Assumptions!$G$10))","v":319.1990729793776},{"$f":"_xlfn.XLOOKUP(B449,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B449,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K449)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B449,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B449,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2035,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C450)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C450)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C450)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C450)","v":466.02098032188502},466.02098032188502,{"$f":"I450/((1+real_disc)^(C450-Assumptions!$G$10))","v":308.40490142935033},{"$f":"_xlfn.XLOOKUP(B450,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B450,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K450)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B450,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B450,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2036,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B451,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C451)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B451,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C451)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B451,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C451)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B451,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C451)","v":466.02098032188502},466.02098032188502,{"$f":"I451/((1+real_disc)^(C451-Assumptions!$G$10))","v":297.97575017328541},{"$f":"_xlfn.XLOOKUP(B451,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B451,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K451)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B451,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B451,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2037,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C452)","v":466.02098032188502},466.02098032188502,{"$f":"I452/((1+real_disc)^(C452-Assumptions!$G$10))","v":287.89927552974433},{"$f":"_xlfn.XLOOKUP(B452,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B452,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K452)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B452,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B452,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2038,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C453)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C453)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C453)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C453)","v":466.02098032188502},466.02098032188502,{"$f":"I453/((1+real_disc)^(C453-Assumptions!$G$10))","v":278.16355123646798},{"$f":"_xlfn.XLOOKUP(B453,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B453,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K453)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B453,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B453,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2039,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C454)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C454)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C454)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C454)","v":466.02098032188502},466.02098032188502,{"$f":"I454/((1+real_disc)^(C454-Assumptions!$G$10))","v":268.75705433475173},{"$f":"_xlfn.XLOOKUP(B454,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},{"$f":"K454/((1 + real_disc) ^ (2023 - 2026))","v":468661.8933704035},{"$f":"_xlfn.XLOOKUP(B454,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K454)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B454,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B454,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2040,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C455)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C455)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C455)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C455)","v":466.02098032188502},{"$f":"SUM(E455:H455)","v":466.02098032188502},{"$f":"I455/((1+real_disc)^(C455-Assumptions!$G$10))","v":259.66865153116112},{"$f":"_xlfn.XLOOKUP(B455,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B455,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K455)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B455,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B455,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2041,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C456)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C456)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C456)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C456)","v":466.02098032188502},466.02098032188502,{"$f":"I456/((1+real_disc)^(C456-Assumptions!$G$10))","v":250.88758602044555},{"$f":"_xlfn.XLOOKUP(B456,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B456,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K456)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B456,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B456,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2042,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C457)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C457)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C457)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C457)","v":466.02098032188502},466.02098032188502,{"$f":"I457/((1+real_disc)^(C457-Assumptions!$G$10))","v":242.40346475405369},{"$f":"_xlfn.XLOOKUP(B457,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B457,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K457)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B457,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B457,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2043,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C458)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C458)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C458)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C458)","v":466.02098032188502},466.02098032188502,{"$f":"I458/((1+real_disc)^(C458-Assumptions!$G$10))","v":234.20624613918233},{"$f":"_xlfn.XLOOKUP(B458,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B458,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K458)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B458,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B458,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2044,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C459)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C459)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C459)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C459)","v":466.02098032188502},466.02098032188502,{"$f":"I459/((1+real_disc)^(C459-Assumptions!$G$10))","v":226.28622815379939},{"$f":"_xlfn.XLOOKUP(B459,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B459,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K459)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B459,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B459,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2045,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C460)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C460)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C460)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C460)","v":466.02098032188502},466.02098032188502,{"$f":"I460/((1+real_disc)^(C460-Assumptions!$G$10))","v":218.63403686357429},{"$f":"_xlfn.XLOOKUP(B460,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B460,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K460)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B460,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B460,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896382,2046,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C461)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C461)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C461)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C461)","v":466.02098032188502},466.02098032188502,{"$f":"I461/((1+real_disc)^(C461-Assumptions!$G$10))","v":211.24061532712491},{"$f":"_xlfn.XLOOKUP(B461,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":422706.17614999996},468661.8933704035,{"$f":"_xlfn.XLOOKUP(B461,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K461)","v":422706.17614999996},{"$f":"_xlfn.XLOOKUP($B461,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B461,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2023,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C462)","v":301.66540326460301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C462)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C462)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C462)","v":459.74236453068698},761.40776779529006,{"$f":"I462/((1+real_disc)^(C462-Assumptions!$G$10))","v":761.40776779529006},{"$f":"_xlfn.XLOOKUP(B462,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B462,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K462)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B462,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B462,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2024,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B463,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C463)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B463,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C463)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B463,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C463)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B463,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C463)","v":459.74236453068698},459.74236453068698,{"$f":"I463/((1+real_disc)^(C463-Assumptions!$G$10))","v":444.19552128568796},{"$f":"_xlfn.XLOOKUP(B463,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B463,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K463)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B463,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B463,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2025,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C464)","v":459.74236453068698},459.74236453068698,{"$f":"I464/((1+real_disc)^(C464-Assumptions!$G$10))","v":429.17441670114778},{"$f":"_xlfn.XLOOKUP(B464,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B464,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K464)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B464,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B464,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2026,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C465)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C465)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C465)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C465)","v":459.74236453068698},459.74236453068698,{"$f":"I465/((1+real_disc)^(C465-Assumptions!$G$10))","v":414.66127217502208},{"$f":"_xlfn.XLOOKUP(B465,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B465,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K465)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B465,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B465,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2027,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C466)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C466)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C466)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C466)","v":459.74236453068698},459.74236453068698,{"$f":"I466/((1+real_disc)^(C466-Assumptions!$G$10))","v":400.63891031403102},{"$f":"_xlfn.XLOOKUP(B466,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B466,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K466)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B466,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B466,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2028,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C467)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C467)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C467)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C467)","v":459.74236453068698},459.74236453068698,{"$f":"I467/((1+real_disc)^(C467-Assumptions!$G$10))","v":387.09073460292853},{"$f":"_xlfn.XLOOKUP(B467,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B467,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K467)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B467,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B467,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2029,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C468)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C468)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C468)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C468)","v":459.74236453068698},459.74236453068698,{"$f":"I468/((1+real_disc)^(C468-Assumptions!$G$10))","v":374.00070976128359},{"$f":"_xlfn.XLOOKUP(B468,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B468,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K468)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B468,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B468,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2030,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C469)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C469)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C469)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C469)","v":459.74236453068698},459.74236453068698,{"$f":"I469/((1+real_disc)^(C469-Assumptions!$G$10))","v":361.35334276452528},{"$f":"_xlfn.XLOOKUP(B469,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B469,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K469)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B469,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B469,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2031,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C470)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C470)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C470)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C470)","v":459.74236453068698},479.23772583454286,{"$f":"I470/((1+real_disc)^(C470-Assumptions!$G$10))","v":363.938667173547},{"$f":"_xlfn.XLOOKUP(B470,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B470,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K470)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B470,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B470,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2032,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C471)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C471)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C471)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C471)","v":459.74236453068698},479.23772583454286,{"$f":"I471/((1+real_disc)^(C471-Assumptions!$G$10))","v":351.63156248651893},{"$f":"_xlfn.XLOOKUP(B471,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B471,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K471)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B471,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B471,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2033,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C472)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C472)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C472)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C472)","v":459.74236453068698},479.23772583454286,{"$f":"I472/((1+real_disc)^(C472-Assumptions!$G$10))","v":339.74064008359318},{"$f":"_xlfn.XLOOKUP(B472,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B472,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K472)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B472,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B472,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2034,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C473)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C473)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C473)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C473)","v":459.74236453068698},479.23772583454286,{"$f":"I473/((1+real_disc)^(C473-Assumptions!$G$10))","v":328.25182616772287},{"$f":"_xlfn.XLOOKUP(B473,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B473,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K473)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B473,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B473,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2035,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C474)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C474)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C474)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C474)","v":459.74236453068698},479.23772583454286,{"$f":"I474/((1+real_disc)^(C474-Assumptions!$G$10))","v":317.15152286736509},{"$f":"_xlfn.XLOOKUP(B474,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B474,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K474)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B474,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B474,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2036,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C475)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C475)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C475)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C475)","v":459.74236453068698},479.23772583454286,{"$f":"I475/((1+real_disc)^(C475-Assumptions!$G$10))","v":306.42659214238182},{"$f":"_xlfn.XLOOKUP(B475,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B475,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K475)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B475,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B475,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2037,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C476)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C476)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C476)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C476)","v":459.74236453068698},479.23772583454286,{"$f":"I476/((1+real_disc)^(C476-Assumptions!$G$10))","v":296.06434023418529},{"$f":"_xlfn.XLOOKUP(B476,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B476,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K476)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B476,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B476,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2038,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C477)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C477)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C477)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C477)","v":459.74236453068698},479.23772583454286,{"$f":"I477/((1+real_disc)^(C477-Assumptions!$G$10))","v":286.05250264172497},{"$f":"_xlfn.XLOOKUP(B477,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B477,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K477)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B477,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B477,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2039,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C478)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C478)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C478)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C478)","v":459.74236453068698},479.23772583454286,{"$f":"I478/((1+real_disc)^(C478-Assumptions!$G$10))","v":276.37922960553141},{"$f":"_xlfn.XLOOKUP(B478,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B478,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K478)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B478,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B478,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2040,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C479)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C479)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C479)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C479)","v":459.74236453068698},479.23772583454286,{"$f":"I479/((1+real_disc)^(C479-Assumptions!$G$10))","v":267.03307208263902},{"$f":"_xlfn.XLOOKUP(B479,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B479,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K479)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B479,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B479,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2041,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C480)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C480)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C480)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C480)","v":459.74236453068698},479.23772583454286,{"$f":"I480/((1+real_disc)^(C480-Assumptions!$G$10))","v":258.00296819578654},{"$f":"_xlfn.XLOOKUP(B480,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B480,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K480)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B480,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B480,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2042,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C481)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C481)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C481)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C481)","v":459.74236453068698},479.23772583454286,{"$f":"I481/((1+real_disc)^(C481-Assumptions!$G$10))","v":249.27823014085658},{"$f":"_xlfn.XLOOKUP(B481,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B481,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K481)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B481,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B481,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2043,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C482)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C482)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C482)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C482)","v":459.74236453068698},479.23772583454286,{"$f":"I482/((1+real_disc)^(C482-Assumptions!$G$10))","v":240.84853153705953},{"$f":"_xlfn.XLOOKUP(B482,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B482,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K482)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B482,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B482,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2044,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C483)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C483)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C483)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C483)","v":459.74236453068698},479.23772583454286,{"$f":"I483/((1+real_disc)^(C483-Assumptions!$G$10))","v":232.70389520488848},{"$f":"_xlfn.XLOOKUP(B483,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B483,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K483)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B483,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B483,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2045,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C484)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C484)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C484)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C484)","v":459.74236453068698},479.23772583454286,{"$f":"I484/((1+real_disc)^(C484-Assumptions!$G$10))","v":224.83468135738016},{"$f":"_xlfn.XLOOKUP(B484,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B484,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K484)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B484,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B484,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896675,2046,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C485)","v":19.495361303855901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C485)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C485)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C485)","v":459.74236453068698},479.23772583454286,{"$f":"I485/((1+real_disc)^(C485-Assumptions!$G$10))","v":217.23157619070548},{"$f":"_xlfn.XLOOKUP(B485,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260024.92708000002},288294.28459916753,{"$f":"_xlfn.XLOOKUP(B485,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K485)","v":260024.92708000002},{"$f":"_xlfn.XLOOKUP($B485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2023,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C486)","v":15580.2303398943},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C486)","v":9.7380833494793196E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C486)","v":3.1499008195704401E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C486)","v":1648.7958552166201},17229.026323990762,{"$f":"I486/((1+real_disc)^(C486-Assumptions!$G$10))","v":17229.026323990762},{"$f":"_xlfn.XLOOKUP(B486,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B486,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K486)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B486,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B486,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2024,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C487)","v":3.3865296555002899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C487)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C487)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C487)","v":1648.7958552166201},1652.1823848721203,{"$f":"I487/((1+real_disc)^(C487-Assumptions!$G$10))","v":1596.3114829682324},{"$f":"_xlfn.XLOOKUP(B487,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B487,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K487)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B487,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B487,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2025,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C488)","v":3.3865296555002899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C488)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C488)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C488)","v":1648.7958552166201},1652.1823848721203,{"$f":"I488/((1+real_disc)^(C488-Assumptions!$G$10))","v":1542.329935235007},{"$f":"_xlfn.XLOOKUP(B488,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B488,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K488)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B488,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B488,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2026,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C489)","v":3.3865296555002899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C489)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C489)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C489)","v":1648.7958552166201},1652.1823848721203,{"$f":"I489/((1+real_disc)^(C489-Assumptions!$G$10))","v":1490.1738504686061},{"$f":"_xlfn.XLOOKUP(B489,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B489,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K489)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B489,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B489,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2027,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C490)","v":3.3865296555002899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C490)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C490)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C490)","v":1648.7958552166201},1652.1823848721203,{"$f":"I490/((1+real_disc)^(C490-Assumptions!$G$10))","v":1439.7814980373007},{"$f":"_xlfn.XLOOKUP(B490,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B490,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K490)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B490,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B490,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2028,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C491)","v":3.3865296555002899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C491)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C491)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C491)","v":1648.7958552166201},1652.1823848721203,{"$f":"I491/((1+real_disc)^(C491-Assumptions!$G$10))","v":1391.0932348186482},{"$f":"_xlfn.XLOOKUP(B491,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B491,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K491)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B491,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B491,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2029,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C492)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C492)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C492)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C492)","v":1648.7958552166201},1648.7958552166201,{"$f":"I492/((1+real_disc)^(C492-Assumptions!$G$10))","v":1341.2964905506726},{"$f":"_xlfn.XLOOKUP(B492,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B492,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K492)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B492,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B492,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2030,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C493)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C493)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C493)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C493)","v":1648.7958552166201},1648.7958552166201,{"$f":"I493/((1+real_disc)^(C493-Assumptions!$G$10))","v":1295.9386382132104},{"$f":"_xlfn.XLOOKUP(B493,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B493,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K493)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B493,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B493,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2031,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C494)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C494)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C494)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C494)","v":1648.7958552166201},2220.0234682167106,{"$f":"I494/((1+real_disc)^(C494-Assumptions!$G$10))","v":1685.9114768350501},{"$f":"_xlfn.XLOOKUP(B494,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B494,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K494)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B494,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B494,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2032,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C495)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C495)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C495)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C495)","v":1648.7958552166201},2220.0234682167106,{"$f":"I495/((1+real_disc)^(C495-Assumptions!$G$10))","v":1628.8999776184062},{"$f":"_xlfn.XLOOKUP(B495,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B495,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K495)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B495,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B495,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2033,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C496)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C496)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C496)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C496)","v":1648.7958552166201},2220.0234682167106,{"$f":"I496/((1+real_disc)^(C496-Assumptions!$G$10))","v":1573.8164034960446},{"$f":"_xlfn.XLOOKUP(B496,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B496,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K496)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B496,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B496,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2034,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C497)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C497)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C497)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C497)","v":1648.7958552166201},2220.0234682167106,{"$f":"I497/((1+real_disc)^(C497-Assumptions!$G$10))","v":1520.5955589333764},{"$f":"_xlfn.XLOOKUP(B497,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B497,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K497)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B497,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B497,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2035,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C498)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C498)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C498)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C498)","v":1648.7958552166201},2220.0234682167106,{"$f":"I498/((1+real_disc)^(C498-Assumptions!$G$10))","v":1469.174453075726},{"$f":"_xlfn.XLOOKUP(B498,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B498,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K498)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B498,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B498,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2036,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C499)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C499)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C499)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C499)","v":1648.7958552166201},2220.0234682167106,{"$f":"I499/((1+real_disc)^(C499-Assumptions!$G$10))","v":1419.4922251939386},{"$f":"_xlfn.XLOOKUP(B499,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B499,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K499)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B499,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B499,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2037,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C500)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C500)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C500)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C500)","v":1648.7958552166201},2220.0234682167106,{"$f":"I500/((1+real_disc)^(C500-Assumptions!$G$10))","v":1371.4900726511482},{"$f":"_xlfn.XLOOKUP(B500,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B500,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K500)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B500,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B500,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2038,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B501,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C501)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B501,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C501)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B501,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C501)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B501,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C501)","v":1648.7958552166201},2220.0234682167106,{"$f":"I501/((1+real_disc)^(C501-Assumptions!$G$10))","v":1325.1111813054574},{"$f":"_xlfn.XLOOKUP(B501,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B501,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K501)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B501,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B501,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2039,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C502)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C502)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C502)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C502)","v":1648.7958552166201},2220.0234682167106,{"$f":"I502/((1+real_disc)^(C502-Assumptions!$G$10))","v":1280.3006582661426},{"$f":"_xlfn.XLOOKUP(B502,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B502,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K502)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B502,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B502,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2040,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C503)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C503)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C503)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C503)","v":1648.7958552166201},2220.0234682167106,{"$f":"I503/((1+real_disc)^(C503-Assumptions!$G$10))","v":1237.0054669238093},{"$f":"_xlfn.XLOOKUP(B503,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B503,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K503)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2041,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B504,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C504)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B504,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C504)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B504,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C504)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B504,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C504)","v":1648.7958552166201},2220.0234682167106,{"$f":"I504/((1+real_disc)^(C504-Assumptions!$G$10))","v":1195.1743641775936},{"$f":"_xlfn.XLOOKUP(B504,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B504,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K504)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B504,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B504,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2042,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C505)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C505)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C505)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C505)","v":1648.7958552166201},2220.0234682167106,{"$f":"I505/((1+real_disc)^(C505-Assumptions!$G$10))","v":1154.7578397851148},{"$f":"_xlfn.XLOOKUP(B505,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B505,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K505)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B505,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B505,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2043,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C506)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C506)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C506)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C506)","v":1648.7958552166201},2220.0234682167106,{"$f":"I506/((1+real_disc)^(C506-Assumptions!$G$10))","v":1115.708057763396},{"$f":"_xlfn.XLOOKUP(B506,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B506,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K506)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B506,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B506,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2044,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C507)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C507)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C507)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C507)","v":1648.7958552166201},2220.0234682167106,{"$f":"I507/((1+real_disc)^(C507-Assumptions!$G$10))","v":1077.9787997713972},{"$f":"_xlfn.XLOOKUP(B507,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B507,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K507)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B507,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B507,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2045,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C508)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C508)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C508)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C508)","v":1648.7958552166201},2220.0234682167106,{"$f":"I508/((1+real_disc)^(C508-Assumptions!$G$10))","v":1041.5254104071471},{"$f":"_xlfn.XLOOKUP(B508,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B508,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K508)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B508,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B508,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19896869,2046,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C509)","v":571.22751002171594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C509)","v":7.7809840582165193E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C509)","v":2.5168533871042701E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C509)","v":1648.7958552166201},2220.0234682167106,{"$f":"I509/((1+real_disc)^(C509-Assumptions!$G$10))","v":1006.3047443547316},{"$f":"_xlfn.XLOOKUP(B509,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1042800.00532},1156171.0059483789,{"$f":"_xlfn.XLOOKUP(B509,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K509)","v":1042800.00532},{"$f":"_xlfn.XLOOKUP($B509,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B509,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2023,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B510,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C510)","v":341273.10052849399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B510,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C510)","v":189.71367857922399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B510,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C510)","v":264.87747131366598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B510,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C510)","v":1201.8443272770501},342929.53600566386,{"$f":"I510/((1+real_disc)^(C510-Assumptions!$G$10))","v":342929.53600566386},{"$f":"_xlfn.XLOOKUP(B510,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B510,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K510)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B510,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B510,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2024,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C511)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C511)","v":74.602423282562498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C511)","v":131.34066346483399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C511)","v":1201.8443272770501},1407.7874140244467,{"$f":"I511/((1+real_disc)^(C511-Assumptions!$G$10))","v":1360.1810763521225},{"$f":"_xlfn.XLOOKUP(B511,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B511,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K511)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B511,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B511,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2025,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C512)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C512)","v":100.37591438184801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C512)","v":202.64686012587299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C512)","v":1201.8443272770501},1504.867101784771,{"$f":"I512/((1+real_disc)^(C512-Assumptions!$G$10))","v":1404.8095421454607},{"$f":"_xlfn.XLOOKUP(B512,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B512,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K512)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2026,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C513)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C513)","v":73.836242261889495},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C513)","v":141.321334101985},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C513)","v":1201.8443272770501},1417.0019036409246,{"$f":"I513/((1+real_disc)^(C513-Assumptions!$G$10))","v":1278.054530906634},{"$f":"_xlfn.XLOOKUP(B513,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B513,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K513)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B513,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B513,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2027,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C514)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C514)","v":111.01042571460999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C514)","v":157.74060316447199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C514)","v":1201.8443272770501},1470.5953561561321,{"$f":"I514/((1+real_disc)^(C514-Assumptions!$G$10))","v":1281.5388932118751},{"$f":"_xlfn.XLOOKUP(B514,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B514,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K514)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B514,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B514,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2028,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C515)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C515)","v":210.885892954149},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C515)","v":201.544045148447},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C515)","v":1201.8443272770501},1614.2742653796461,{"$f":"I515/((1+real_disc)^(C515-Assumptions!$G$10))","v":1359.1756153999183},{"$f":"_xlfn.XLOOKUP(B515,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B515,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K515)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B515,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B515,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2029,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B516,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C516)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B516,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C516)","v":185.460886974121},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B516,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C516)","v":182.62123607822801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B516,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C516)","v":1201.8443272770501},1569.9264503293991,{"$f":"I516/((1+real_disc)^(C516-Assumptions!$G$10))","v":1277.1361788587494},{"$f":"_xlfn.XLOOKUP(B516,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B516,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K516)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B516,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B516,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2030,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C517)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C517)","v":200.942188726967},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C517)","v":232.778826259651},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C517)","v":1201.8443272770501},1635.5653422636681,{"$f":"I517/((1+real_disc)^(C517-Assumptions!$G$10))","v":1285.5395746269801},{"$f":"_xlfn.XLOOKUP(B517,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B517,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K517)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B517,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B517,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2031,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C518)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C518)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C518)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C518)","v":1201.8443272770501},1969.3247920994261,{"$f":"I518/((1+real_disc)^(C518-Assumptions!$G$10))","v":1495.5280050634692},{"$f":"_xlfn.XLOOKUP(B518,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},{"$f":"K518/((1 + real_disc) ^ (2023 - 2026))","v":1109328.6403252673},{"$f":"_xlfn.XLOOKUP(B518,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K518)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B518,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B518,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2032,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C519)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C519)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C519)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C519)","v":1201.8443272770501},{"$f":"SUM(E519:H519)","v":1969.3247920994261},{"$f":"I519/((1+real_disc)^(C519-Assumptions!$G$10))","v":1444.9545942642217},{"$f":"_xlfn.XLOOKUP(B519,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B519,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K519)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B519,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B519,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2033,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C520)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C520)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C520)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C520)","v":1201.8443272770501},1969.3247920994261,{"$f":"I520/((1+real_disc)^(C520-Assumptions!$G$10))","v":1396.0913954243688},{"$f":"_xlfn.XLOOKUP(B520,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B520,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K520)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B520,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B520,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2034,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C521)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C521)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C521)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C521)","v":1201.8443272770501},1969.3247920994261,{"$f":"I521/((1+real_disc)^(C521-Assumptions!$G$10))","v":1348.8805752892451},{"$f":"_xlfn.XLOOKUP(B521,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B521,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K521)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B521,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B521,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2035,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C522)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C522)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C522)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C522)","v":1201.8443272770501},1969.3247920994261,{"$f":"I522/((1+real_disc)^(C522-Assumptions!$G$10))","v":1303.2662563181113},{"$f":"_xlfn.XLOOKUP(B522,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B522,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K522)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B522,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B522,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2036,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C523)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C523)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C523)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C523)","v":1201.8443272770501},1969.3247920994261,{"$f":"I523/((1+real_disc)^(C523-Assumptions!$G$10))","v":1259.1944505489002},{"$f":"_xlfn.XLOOKUP(B523,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B523,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K523)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B523,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B523,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2037,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C524)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C524)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C524)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C524)","v":1201.8443272770501},1969.3247920994261,{"$f":"I524/((1+real_disc)^(C524-Assumptions!$G$10))","v":1216.6129956994203},{"$f":"_xlfn.XLOOKUP(B524,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B524,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K524)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B524,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B524,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2038,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C525)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C525)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C525)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C525)","v":1201.8443272770501},1969.3247920994261,{"$f":"I525/((1+real_disc)^(C525-Assumptions!$G$10))","v":1175.4714934293918},{"$f":"_xlfn.XLOOKUP(B525,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B525,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K525)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B525,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B525,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2039,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C526)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C526)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C526)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C526)","v":1201.8443272770501},1969.3247920994261,{"$f":"I526/((1+real_disc)^(C526-Assumptions!$G$10))","v":1135.7212496902339},{"$f":"_xlfn.XLOOKUP(B526,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B526,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K526)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B526,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B526,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2040,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C527)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C527)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C527)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C527)","v":1201.8443272770501},1969.3247920994261,{"$f":"I527/((1+real_disc)^(C527-Assumptions!$G$10))","v":1097.3152170920134},{"$f":"_xlfn.XLOOKUP(B527,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B527,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K527)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B527,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B527,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2041,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B528,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C528)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B528,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C528)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B528,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C528)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B528,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C528)","v":1201.8443272770501},1969.3247920994261,{"$f":"I528/((1+real_disc)^(C528-Assumptions!$G$10))","v":1060.2079392193368},{"$f":"_xlfn.XLOOKUP(B528,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B528,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K528)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B528,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B528,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2042,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C529)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C529)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C529)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C529)","v":1201.8443272770501},1969.3247920994261,{"$f":"I529/((1+real_disc)^(C529-Assumptions!$G$10))","v":1024.3554968302772},{"$f":"_xlfn.XLOOKUP(B529,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B529,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K529)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B529,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B529,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2043,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C530)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C530)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C530)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C530)","v":1201.8443272770501},1969.3247920994261,{"$f":"I530/((1+real_disc)^(C530-Assumptions!$G$10))","v":989.71545587466403},{"$f":"_xlfn.XLOOKUP(B530,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B530,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K530)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2044,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C531)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C531)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C531)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C531)","v":1201.8443272770501},1969.3247920994261,{"$f":"I531/((1+real_disc)^(C531-Assumptions!$G$10))","v":956.24681727020698},{"$f":"_xlfn.XLOOKUP(B531,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B531,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K531)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B531,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B531,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2045,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C532)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C532)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C532)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C532)","v":1201.8443272770501},1969.3247920994261,{"$f":"I532/((1+real_disc)^(C532-Assumptions!$G$10))","v":923.90996837701152},{"$f":"_xlfn.XLOOKUP(B532,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B532,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K532)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B532,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B532,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19897943,2046,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C533)","v":227.02610344016699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C533)","v":226.36578751327301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C533)","v":314.08857386893601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C533)","v":1201.8443272770501},1969.3247920994261,{"$f":"I533/((1+real_disc)^(C533-Assumptions!$G$10))","v":892.66663611305455},{"$f":"_xlfn.XLOOKUP(B533,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1000550.87533},1109328.6403252673,{"$f":"_xlfn.XLOOKUP(B533,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K533)","v":1000550.87533},{"$f":"_xlfn.XLOOKUP($B533,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B533,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2023,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C534)","v":23.7683704362234},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C534)","v":2.22498823368593E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C534)","v":7.1969935040622298E-6},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C534)","v":232.22699700500101},255.99539688810026,{"$f":"I534/((1+real_disc)^(C534-Assumptions!$G$10))","v":255.99539688810026},{"$f":"_xlfn.XLOOKUP(B534,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B534,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K534)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B534,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B534,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2024,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C535)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C535)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C535)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C535)","v":232.22699700500101},232.22699700500101,{"$f":"I535/((1+real_disc)^(C535-Assumptions!$G$10))","v":224.37391014975944},{"$f":"_xlfn.XLOOKUP(B535,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B535,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K535)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B535,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B535,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2025,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C536)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C536)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C536)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C536)","v":232.22699700500101},232.22699700500101,{"$f":"I536/((1+real_disc)^(C536-Assumptions!$G$10))","v":216.78638661812508},{"$f":"_xlfn.XLOOKUP(B536,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B536,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K536)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B536,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B536,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2026,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C537)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C537)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C537)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C537)","v":232.22699700500101},232.22699700500101,{"$f":"I537/((1+real_disc)^(C537-Assumptions!$G$10))","v":209.45544600785036},{"$f":"_xlfn.XLOOKUP(B537,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B537,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K537)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B537,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B537,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2027,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C538)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C538)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C538)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C538)","v":232.22699700500101},232.22699700500101,{"$f":"I538/((1+real_disc)^(C538-Assumptions!$G$10))","v":202.37241160178777},{"$f":"_xlfn.XLOOKUP(B538,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B538,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K538)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B538,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B538,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2028,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C539)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C539)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C539)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C539)","v":232.22699700500101},232.22699700500101,{"$f":"I539/((1+real_disc)^(C539-Assumptions!$G$10))","v":195.5289000983457},{"$f":"_xlfn.XLOOKUP(B539,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B539,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K539)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B539,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B539,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2029,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C540)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C540)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C540)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C540)","v":232.22699700500101},232.22699700500101,{"$f":"I540/((1+real_disc)^(C540-Assumptions!$G$10))","v":188.9168116892229},{"$f":"_xlfn.XLOOKUP(B540,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B540,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K540)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B540,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B540,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2030,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C541)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C541)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C541)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C541)","v":232.22699700500101},232.22699700500101,{"$f":"I541/((1+real_disc)^(C541-Assumptions!$G$10))","v":182.52832047267916},{"$f":"_xlfn.XLOOKUP(B541,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B541,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K541)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B541,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B541,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2031,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C542)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C542)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C542)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C542)","v":232.22699700500101},339.57064728333773,{"$f":"I542/((1+real_disc)^(C542-Assumptions!$G$10))","v":257.873873698799},{"$f":"_xlfn.XLOOKUP(B542,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B542,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K542)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B542,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B542,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2032,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C543)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C543)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C543)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C543)","v":232.22699700500101},339.57064728333773,{"$f":"I543/((1+real_disc)^(C543-Assumptions!$G$10))","v":249.15350115825996},{"$f":"_xlfn.XLOOKUP(B543,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B543,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K543)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B543,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B543,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2033,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C544)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C544)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C544)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C544)","v":232.22699700500101},339.57064728333773,{"$f":"I544/((1+real_disc)^(C544-Assumptions!$G$10))","v":240.72802044276327},{"$f":"_xlfn.XLOOKUP(B544,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B544,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K544)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B544,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B544,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2034,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C545)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C545)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C545)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C545)","v":232.22699700500101},339.57064728333773,{"$f":"I545/((1+real_disc)^(C545-Assumptions!$G$10))","v":232.58745936498866},{"$f":"_xlfn.XLOOKUP(B545,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B545,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K545)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B545,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B545,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2035,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C546)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C546)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C546)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C546)","v":232.22699700500101},339.57064728333773,{"$f":"I546/((1+real_disc)^(C546-Assumptions!$G$10))","v":224.7221829613417},{"$f":"_xlfn.XLOOKUP(B546,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B546,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K546)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B546,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B546,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2036,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C547)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C547)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C547)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C547)","v":232.22699700500101},339.57064728333773,{"$f":"I547/((1+real_disc)^(C547-Assumptions!$G$10))","v":217.12288208825291},{"$f":"_xlfn.XLOOKUP(B547,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B547,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K547)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B547,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B547,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2037,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C548)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C548)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C548)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C548)","v":232.22699700500101},339.57064728333773,{"$f":"I548/((1+real_disc)^(C548-Assumptions!$G$10))","v":209.78056240410905},{"$f":"_xlfn.XLOOKUP(B548,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B548,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K548)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B548,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B548,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2038,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C549)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C549)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C549)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C549)","v":232.22699700500101},339.57064728333773,{"$f":"I549/((1+real_disc)^(C549-Assumptions!$G$10))","v":202.6865337237769},{"$f":"_xlfn.XLOOKUP(B549,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B549,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K549)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B549,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B549,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2039,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C550)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C550)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C550)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C550)","v":232.22699700500101},339.57064728333773,{"$f":"I550/((1+real_disc)^(C550-Assumptions!$G$10))","v":195.83239973311782},{"$f":"_xlfn.XLOOKUP(B550,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B550,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K550)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2040,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C551)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C551)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C551)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C551)","v":232.22699700500101},339.57064728333773,{"$f":"I551/((1+real_disc)^(C551-Assumptions!$G$10))","v":189.21004805132156},{"$f":"_xlfn.XLOOKUP(B551,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B551,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K551)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B551,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B551,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2041,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C552)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C552)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C552)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C552)","v":232.22699700500101},339.57064728333773,{"$f":"I552/((1+real_disc)^(C552-Assumptions!$G$10))","v":182.81164062929622},{"$f":"_xlfn.XLOOKUP(B552,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B552,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K552)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B552,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B552,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2042,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C553)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C553)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C553)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C553)","v":232.22699700500101},339.57064728333773,{"$f":"I553/((1+real_disc)^(C553-Assumptions!$G$10))","v":176.62960447274997},{"$f":"_xlfn.XLOOKUP(B553,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B553,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K553)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B553,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B553,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2043,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C554)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C554)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C554)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C554)","v":232.22699700500101},339.57064728333773,{"$f":"I554/((1+real_disc)^(C554-Assumptions!$G$10))","v":170.65662267898551},{"$f":"_xlfn.XLOOKUP(B554,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B554,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K554)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B554,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B554,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2044,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C555)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C555)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C555)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C555)","v":232.22699700500101},339.57064728333773,{"$f":"I555/((1+real_disc)^(C555-Assumptions!$G$10))","v":164.88562577679761},{"$f":"_xlfn.XLOOKUP(B555,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B555,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K555)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B555,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B555,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2045,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C556)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C556)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C556)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C556)","v":232.22699700500101},339.57064728333773,{"$f":"I556/((1+real_disc)^(C556-Assumptions!$G$10))","v":159.30978335922475},{"$f":"_xlfn.XLOOKUP(B556,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B556,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K556)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B556,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B556,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19898910,2046,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B557,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C557)","v":107.34359410915199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B557,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C557)","v":4.2441098255018497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B557,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C557)","v":1.3728086460062999E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B557,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C557)","v":232.22699700500101},339.57064728333773,{"$f":"I557/((1+real_disc)^(C557-Assumptions!$G$10))","v":153.92249599925097},{"$f":"_xlfn.XLOOKUP(B557,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216682.71294},240239.99704007176,{"$f":"_xlfn.XLOOKUP(B557,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K557)","v":216682.71294},{"$f":"_xlfn.XLOOKUP($B557,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B557,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2023,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C558)","v":4276.4140757080604},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C558)","v":285.27114285798501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C558)","v":335.13744819696899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C558)","v":485.67854834639502},5382.5012151094088,{"$f":"I558/((1+real_disc)^(C558-Assumptions!$G$10))","v":5382.5012151094088},{"$f":"_xlfn.XLOOKUP(B558,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B558,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K558)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B558,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B558,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2024,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C559)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C559)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C559)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C559)","v":485.67854834639502},485.67854834639502,{"$f":"I559/((1+real_disc)^(C559-Assumptions!$G$10))","v":469.25463608347349},{"$f":"_xlfn.XLOOKUP(B559,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B559,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K559)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B559,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B559,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2025,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C560)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C560)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C560)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C560)","v":485.67854834639502},485.67854834639502,{"$f":"I560/((1+real_disc)^(C560-Assumptions!$G$10))","v":453.38612181978118},{"$f":"_xlfn.XLOOKUP(B560,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B560,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K560)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B560,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B560,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2026,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C561)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C561)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C561)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C561)","v":485.67854834639502},485.67854834639502,{"$f":"I561/((1+real_disc)^(C561-Assumptions!$G$10))","v":438.05422398046494},{"$f":"_xlfn.XLOOKUP(B561,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B561,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K561)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B561,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B561,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2027,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C562)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C562)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C562)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C562)","v":485.67854834639502},485.67854834639502,{"$f":"I562/((1+real_disc)^(C562-Assumptions!$G$10))","v":423.24079611639127},{"$f":"_xlfn.XLOOKUP(B562,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B562,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K562)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B562,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B562,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2028,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C563)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C563)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C563)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C563)","v":485.67854834639502},485.67854834639502,{"$f":"I563/((1+real_disc)^(C563-Assumptions!$G$10))","v":408.92830542646504},{"$f":"_xlfn.XLOOKUP(B563,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B563,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K563)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B563,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B563,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2029,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C564)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C564)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C564)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C564)","v":485.67854834639502},485.67854834639502,{"$f":"I564/((1+real_disc)^(C564-Assumptions!$G$10))","v":395.0998120062464},{"$f":"_xlfn.XLOOKUP(B564,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B564,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K564)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B564,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B564,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2030,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C565)","v":485.67854834639502},485.67854834639502,{"$f":"I565/((1+real_disc)^(C565-Assumptions!$G$10))","v":381.73894879830573},{"$f":"_xlfn.XLOOKUP(B565,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B565,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K565)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B565,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B565,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2031,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C566)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C566)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C566)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C566)","v":485.67854834639502},544.66321707128884,{"$f":"I566/((1+real_disc)^(C566-Assumptions!$G$10))","v":413.62354128985697},{"$f":"_xlfn.XLOOKUP(B566,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B566,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K566)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B566,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B566,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2032,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C567)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C567)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C567)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C567)","v":485.67854834639502},544.66321707128884,{"$f":"I567/((1+real_disc)^(C567-Assumptions!$G$10))","v":399.63627177763959},{"$f":"_xlfn.XLOOKUP(B567,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B567,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K567)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B567,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B567,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2033,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C568)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C568)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C568)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C568)","v":485.67854834639502},544.66321707128884,{"$f":"I568/((1+real_disc)^(C568-Assumptions!$G$10))","v":386.12200171752625},{"$f":"_xlfn.XLOOKUP(B568,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B568,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K568)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2034,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B569,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C569)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B569,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C569)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B569,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C569)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B569,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C569)","v":485.67854834639502},544.66321707128884,{"$f":"I569/((1+real_disc)^(C569-Assumptions!$G$10))","v":373.0647359589625},{"$f":"_xlfn.XLOOKUP(B569,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B569,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K569)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B569,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B569,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2035,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C570)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C570)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C570)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C570)","v":485.67854834639502},544.66321707128884,{"$f":"I570/((1+real_disc)^(C570-Assumptions!$G$10))","v":360.44902025020536},{"$f":"_xlfn.XLOOKUP(B570,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B570,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K570)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B570,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B570,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2036,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C571)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C571)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C571)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C571)","v":485.67854834639502},544.66321707128884,{"$f":"I571/((1+real_disc)^(C571-Assumptions!$G$10))","v":348.25992294705839},{"$f":"_xlfn.XLOOKUP(B571,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B571,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K571)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B571,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B571,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2037,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C572)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C572)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C572)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C572)","v":485.67854834639502},544.66321707128884,{"$f":"I572/((1+real_disc)^(C572-Assumptions!$G$10))","v":336.48301734015297},{"$f":"_xlfn.XLOOKUP(B572,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B572,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K572)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B572,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B572,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2038,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C573)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C573)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C573)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C573)","v":485.67854834639502},544.66321707128884,{"$f":"I573/((1+real_disc)^(C573-Assumptions!$G$10))","v":325.10436457985799},{"$f":"_xlfn.XLOOKUP(B573,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B573,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K573)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B573,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B573,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2039,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C574)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C574)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C574)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C574)","v":485.67854834639502},544.66321707128884,{"$f":"I574/((1+real_disc)^(C574-Assumptions!$G$10))","v":314.11049717860686},{"$f":"_xlfn.XLOOKUP(B574,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B574,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K574)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B574,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B574,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2040,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C575)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C575)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C575)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C575)","v":485.67854834639502},544.66321707128884,{"$f":"I575/((1+real_disc)^(C575-Assumptions!$G$10))","v":303.48840307111772},{"$f":"_xlfn.XLOOKUP(B575,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B575,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K575)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B575,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B575,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2041,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C576)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C576)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C576)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C576)","v":485.67854834639502},544.66321707128884,{"$f":"I576/((1+real_disc)^(C576-Assumptions!$G$10))","v":293.22551021364035},{"$f":"_xlfn.XLOOKUP(B576,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B576,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K576)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B576,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B576,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2042,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C577)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C577)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C577)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C577)","v":485.67854834639502},544.66321707128884,{"$f":"I577/((1+real_disc)^(C577-Assumptions!$G$10))","v":283.30967170400038},{"$f":"_xlfn.XLOOKUP(B577,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B577,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K577)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2043,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C578)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C578)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C578)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C578)","v":485.67854834639502},544.66321707128884,{"$f":"I578/((1+real_disc)^(C578-Assumptions!$G$10))","v":273.72915140483127},{"$f":"_xlfn.XLOOKUP(B578,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B578,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K578)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B578,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B578,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2044,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C579)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C579)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C579)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C579)","v":485.67854834639502},544.66321707128884,{"$f":"I579/((1+real_disc)^(C579-Assumptions!$G$10))","v":264.47261005297713},{"$f":"_xlfn.XLOOKUP(B579,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B579,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K579)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B579,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B579,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2045,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C580)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C580)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C580)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C580)","v":485.67854834639502},544.66321707128884,{"$f":"I580/((1+real_disc)^(C580-Assumptions!$G$10))","v":255.52909183862525},{"$f":"_xlfn.XLOOKUP(B580,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B580,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K580)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B580,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B580,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899321,2046,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B581,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C581)","v":58.984435648401799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B581,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C581)","v":1.7611119597163899E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B581,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C581)","v":5.6965296005220397E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B581,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C581)","v":485.67854834639502},544.66321707128884,{"$f":"I581/((1+real_disc)^(C581-Assumptions!$G$10))","v":246.88801143828528},{"$f":"_xlfn.XLOOKUP(B581,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":465760.01355999999},516396.45249421429,{"$f":"_xlfn.XLOOKUP(B581,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K581)","v":465760.01355999999},{"$f":"_xlfn.XLOOKUP($B581,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B581,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19899526,2023,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C582)","v":198754.463421703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C582)","v":0.75670139925505597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C582)","v":1.11471853482103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C582)","v":1340.8831142177901},200097.21795585484,{"$f":"I582/((1+real_disc)^(C582-Assumptions!$G$10))","v":200097.21795585484},{"$f":"_xlfn.XLOOKUP(B582,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},{"$f":"K582/((1 + real_disc) ^ (2023 - 2026))","v":898095.95395535883},{"$f":"_xlfn.XLOOKUP(B582,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K582)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B582,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B582,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2024,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C583)","v":622126.27798992104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C583)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C583)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C583)","v":1340.8831142177901},{"$f":"SUM(E583:H583)","v":623467.16110413882},{"$f":"I583/((1+real_disc)^(C583-Assumptions!$G$10))","v":602383.73053539987},{"$f":"_xlfn.XLOOKUP(B583,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B583,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K583)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B583,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B583,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2025,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B584,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C584)","v":632936.02096563298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B584,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C584)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B584,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C584)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B584,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C584)","v":1340.8831142177901},634276.90407985076,{"$f":"I584/((1+real_disc)^(C584-Assumptions!$G$10))","v":592104.27695381537},{"$f":"_xlfn.XLOOKUP(B584,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B584,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K584)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B584,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B584,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2026,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C585)","v":624670.413147224},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C585)","v":1340.8831142177901},626011.29626144178,{"$f":"I585/((1+real_disc)^(C585-Assumptions!$G$10))","v":564626.32232879079},{"$f":"_xlfn.XLOOKUP(B585,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B585,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K585)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B585,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B585,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2027,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C586)","v":618756.179142899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C586)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C586)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C586)","v":1340.8831142177901},620097.06225711678,{"$f":"I586/((1+real_disc)^(C586-Assumptions!$G$10))","v":540378.76532268221},{"$f":"_xlfn.XLOOKUP(B586,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B586,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K586)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B586,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B586,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2028,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C587)","v":578032.82295959},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C587)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C587)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C587)","v":1340.8831142177901},579373.70607380779,{"$f":"I587/((1+real_disc)^(C587-Assumptions!$G$10))","v":487817.11409752368},{"$f":"_xlfn.XLOOKUP(B587,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B587,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K587)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B587,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B587,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2029,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C588)","v":540871.46924051095},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C588)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C588)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C588)","v":1340.8831142177901},542212.35235472873,{"$f":"I588/((1+real_disc)^(C588-Assumptions!$G$10))","v":441090.09799219412},{"$f":"_xlfn.XLOOKUP(B588,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B588,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K588)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B588,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B588,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2030,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C589)","v":508274.04231256898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C589)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C589)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C589)","v":1340.8831142177901},509614.92542678677,{"$f":"I589/((1+real_disc)^(C589-Assumptions!$G$10))","v":400552.724815013},{"$f":"_xlfn.XLOOKUP(B589,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B589,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K589)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B589,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B589,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2031,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C590)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C590)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C590)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C590)","v":1340.8831142177901},481983.01950207376,{"$f":"I590/((1+real_disc)^(C590-Assumptions!$G$10))","v":366023.47490987729},{"$f":"_xlfn.XLOOKUP(B590,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B590,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K590)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B590,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B590,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2032,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C591)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C591)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C591)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C591)","v":1340.8831142177901},481983.01950207376,{"$f":"I591/((1+real_disc)^(C591-Assumptions!$G$10))","v":353645.86947814235},{"$f":"_xlfn.XLOOKUP(B591,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B591,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K591)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B591,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B591,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2033,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C592)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C592)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C592)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C592)","v":1340.8831142177901},481983.01950207376,{"$f":"I592/((1+real_disc)^(C592-Assumptions!$G$10))","v":341686.83041366411},{"$f":"_xlfn.XLOOKUP(B592,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B592,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K592)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B592,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B592,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2034,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B593,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C593)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B593,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C593)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B593,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C593)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B593,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C593)","v":1340.8831142177901},481983.01950207376,{"$f":"I593/((1+real_disc)^(C593-Assumptions!$G$10))","v":330132.20329822617},{"$f":"_xlfn.XLOOKUP(B593,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B593,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K593)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B593,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B593,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2035,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C594)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C594)","v":1340.8831142177901},481983.01950207376,{"$f":"I594/((1+real_disc)^(C594-Assumptions!$G$10))","v":318968.31236543594},{"$f":"_xlfn.XLOOKUP(B594,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B594,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K594)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B594,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B594,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2036,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C595)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C595)","v":1340.8831142177901},481983.01950207376,{"$f":"I595/((1+real_disc)^(C595-Assumptions!$G$10))","v":308181.94431443093},{"$f":"_xlfn.XLOOKUP(B595,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B595,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K595)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B595,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B595,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2037,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C596)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C596)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C596)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C596)","v":1340.8831142177901},481983.01950207376,{"$f":"I596/((1+real_disc)^(C596-Assumptions!$G$10))","v":297760.33267094771},{"$f":"_xlfn.XLOOKUP(B596,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B596,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K596)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B596,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B596,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2038,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C597)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C597)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C597)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C597)","v":1340.8831142177901},481983.01950207376,{"$f":"I597/((1+real_disc)^(C597-Assumptions!$G$10))","v":287691.14267724421},{"$f":"_xlfn.XLOOKUP(B597,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B597,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K597)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B597,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B597,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2039,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C598)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C598)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C598)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C598)","v":1340.8831142177901},481983.01950207376,{"$f":"I598/((1+real_disc)^(C598-Assumptions!$G$10))","v":277962.45669298962},{"$f":"_xlfn.XLOOKUP(B598,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B598,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K598)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B598,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B598,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2040,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B599,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C599)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B599,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C599)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B599,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C599)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B599,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C599)","v":1340.8831142177901},481983.01950207376,{"$f":"I599/((1+real_disc)^(C599-Assumptions!$G$10))","v":268562.76008984511},{"$f":"_xlfn.XLOOKUP(B599,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B599,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K599)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B599,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B599,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2041,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C600)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C600)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C600)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C600)","v":1340.8831142177901},481983.01950207376,{"$f":"I600/((1+real_disc)^(C600-Assumptions!$G$10))","v":259480.92762303873},{"$f":"_xlfn.XLOOKUP(B600,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B600,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K600)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B600,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B600,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2042,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C601)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C601)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C601)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C601)","v":1340.8831142177901},481983.01950207376,{"$f":"I601/((1+real_disc)^(C601-Assumptions!$G$10))","v":250706.21026380558},{"$f":"_xlfn.XLOOKUP(B601,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B601,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K601)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B601,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B601,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2043,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C602)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C602)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C602)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C602)","v":1340.8831142177901},481983.01950207376,{"$f":"I602/((1+real_disc)^(C602-Assumptions!$G$10))","v":242228.22247710687},{"$f":"_xlfn.XLOOKUP(B602,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B602,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K602)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B602,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B602,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2044,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C603)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C603)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C603)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C603)","v":1340.8831142177901},481983.01950207376,{"$f":"I603/((1+real_disc)^(C603-Assumptions!$G$10))","v":234036.9299295719},{"$f":"_xlfn.XLOOKUP(B603,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B603,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K603)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B603,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B603,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2045,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C604)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C604)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C604)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C604)","v":1340.8831142177901},481983.01950207376,{"$f":"I604/((1+real_disc)^(C604-Assumptions!$G$10))","v":226122.63761311292},{"$f":"_xlfn.XLOOKUP(B604,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B604,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K604)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B604,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B604,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19899526,2046,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C605)","v":480642.13638785598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C605)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C605)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C605)","v":1340.8831142177901},481983.01950207376,{"$f":"I605/((1+real_disc)^(C605-Assumptions!$G$10))","v":218475.97837015742},{"$f":"_xlfn.XLOOKUP(B605,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":810031.09465999994},898095.95395535883,{"$f":"_xlfn.XLOOKUP(B605,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K605)","v":810031.09465999994},{"$f":"_xlfn.XLOOKUP($B605,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B605,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19900248,2023,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C606)","v":164172.005039682},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C606)","v":201.23645727866},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C606)","v":312.57799078389002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C606)","v":1571.9566863780301},166257.77617412258,{"$f":"I606/((1+real_disc)^(C606-Assumptions!$G$10))","v":166257.77617412258},{"$f":"_xlfn.XLOOKUP(B606,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B606,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K606)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2024,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C607)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C607)","v":64.692245796169402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C607)","v":141.662533531457},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C607)","v":1571.9566863780301},1778.3114657056565,{"$f":"I607/((1+real_disc)^(C607-Assumptions!$G$10))","v":1718.1753291842092},{"$f":"_xlfn.XLOOKUP(B607,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B607,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K607)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B607,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B607,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2025,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C608)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C608)","v":63.850449672017902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C608)","v":163.21672244689},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C608)","v":1571.9566863780301},1799.0238584969379,{"$f":"I608/((1+real_disc)^(C608-Assumptions!$G$10))","v":1679.4080221213453},{"$f":"_xlfn.XLOOKUP(B608,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B608,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K608)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B608,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B608,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2026,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C609)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C609)","v":89.295985897024394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C609)","v":209.25504260603699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C609)","v":1571.9566863780301},1870.5077148810915,{"$f":"I609/((1+real_disc)^(C609-Assumptions!$G$10))","v":1687.0907893327615},{"$f":"_xlfn.XLOOKUP(B609,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B609,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K609)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B609,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B609,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2027,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C610)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C610)","v":129.662720813889},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C610)","v":218.565459343903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C610)","v":1571.9566863780301},1920.184866535822,{"$f":"I610/((1+real_disc)^(C610-Assumptions!$G$10))","v":1673.3301776870626},{"$f":"_xlfn.XLOOKUP(B610,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B610,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K610)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B610,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B610,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2028,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C611)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C611)","v":205.321669387204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C611)","v":227.50936137655501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C611)","v":1571.9566863780301},2004.787717141789,{"$f":"I611/((1+real_disc)^(C611-Assumptions!$G$10))","v":1687.9774630809434},{"$f":"_xlfn.XLOOKUP(B611,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B611,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K611)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B611,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B611,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2029,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C612)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C612)","v":177.935250617778},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C612)","v":235.53724195157},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C612)","v":1571.9566863780301},1985.4291789473782,{"$f":"I612/((1+real_disc)^(C612-Assumptions!$G$10))","v":1615.1479163011047},{"$f":"_xlfn.XLOOKUP(B612,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B612,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K612)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B612,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B612,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2030,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C613)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C613)","v":196.726971560587},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C613)","v":296.25070233957598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C613)","v":1571.9566863780301},2064.9343602781933,{"$f":"I613/((1+real_disc)^(C613-Assumptions!$G$10))","v":1623.0197415840846},{"$f":"_xlfn.XLOOKUP(B613,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B613,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K613)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B613,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B613,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2031,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C614)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C614)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C614)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C614)","v":1571.9566863780301},2172.1250780031141,{"$f":"I614/((1+real_disc)^(C614-Assumptions!$G$10))","v":1649.5368857826895},{"$f":"_xlfn.XLOOKUP(B614,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B614,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K614)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B614,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B614,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2032,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C615)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C615)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C615)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C615)","v":1571.9566863780301},2172.1250780031141,{"$f":"I615/((1+real_disc)^(C615-Assumptions!$G$10))","v":1593.7554452006664},{"$f":"_xlfn.XLOOKUP(B615,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B615,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K615)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2033,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C616)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C616)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C616)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C616)","v":1571.9566863780301},2172.1250780031141,{"$f":"I616/((1+real_disc)^(C616-Assumptions!$G$10))","v":1539.8603335272142},{"$f":"_xlfn.XLOOKUP(B616,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B616,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K616)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B616,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B616,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2034,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C617)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C617)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C617)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C617)","v":1571.9566863780301},2172.1250780031141,{"$f":"I617/((1+real_disc)^(C617-Assumptions!$G$10))","v":1487.7877618620425},{"$f":"_xlfn.XLOOKUP(B617,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B617,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K617)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B617,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B617,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2035,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C618)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C618)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C618)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C618)","v":1571.9566863780301},2172.1250780031141,{"$f":"I618/((1+real_disc)^(C618-Assumptions!$G$10))","v":1437.4760984174325},{"$f":"_xlfn.XLOOKUP(B618,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B618,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K618)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B618,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B618,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2036,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C619)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C619)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C619)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C619)","v":1571.9566863780301},2172.1250780031141,{"$f":"I619/((1+real_disc)^(C619-Assumptions!$G$10))","v":1388.8657955723988},{"$f":"_xlfn.XLOOKUP(B619,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B619,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K619)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B619,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B619,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2037,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C620)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C620)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C620)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C620)","v":1571.9566863780301},2172.1250780031141,{"$f":"I620/((1+real_disc)^(C620-Assumptions!$G$10))","v":1341.8993193936219},{"$f":"_xlfn.XLOOKUP(B620,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B620,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K620)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B620,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B620,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2038,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C621)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C621)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C621)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C621)","v":1571.9566863780301},2172.1250780031141,{"$f":"I621/((1+real_disc)^(C621-Assumptions!$G$10))","v":1296.5210815397315},{"$f":"_xlfn.XLOOKUP(B621,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B621,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K621)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B621,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B621,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2039,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C622)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C622)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C622)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C622)","v":1571.9566863780301},2172.1250780031141,{"$f":"I622/((1+real_disc)^(C622-Assumptions!$G$10))","v":1252.6773734683397},{"$f":"_xlfn.XLOOKUP(B622,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B622,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K622)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B622,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B622,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2040,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C623)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C623)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C623)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C623)","v":1571.9566863780301},2172.1250780031141,{"$f":"I623/((1+real_disc)^(C623-Assumptions!$G$10))","v":1210.3163028679612},{"$f":"_xlfn.XLOOKUP(B623,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B623,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K623)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B623,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B623,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2041,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C624)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C624)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C624)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C624)","v":1571.9566863780301},2172.1250780031141,{"$f":"I624/((1+real_disc)^(C624-Assumptions!$G$10))","v":1169.3877322395763},{"$f":"_xlfn.XLOOKUP(B624,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B624,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K624)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B624,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B624,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2042,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C625)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C625)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C625)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C625)","v":1571.9566863780301},2172.1250780031141,{"$f":"I625/((1+real_disc)^(C625-Assumptions!$G$10))","v":1129.8432195551461},{"$f":"_xlfn.XLOOKUP(B625,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B625,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K625)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B625,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B625,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2043,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C626)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C626)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C626)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C626)","v":1571.9566863780301},2172.1250780031141,{"$f":"I626/((1+real_disc)^(C626-Assumptions!$G$10))","v":1091.6359609228466},{"$f":"_xlfn.XLOOKUP(B626,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B626,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K626)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B626,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B626,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2044,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C627)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C627)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C627)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C627)","v":1571.9566863780301},2172.1250780031141,{"$f":"I627/((1+real_disc)^(C627-Assumptions!$G$10))","v":1054.7207351911563},{"$f":"_xlfn.XLOOKUP(B627,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B627,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K627)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B627,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B627,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2045,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C628)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C628)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C628)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C628)","v":1571.9566863780301},2172.1250780031141,{"$f":"I628/((1+real_disc)^(C628-Assumptions!$G$10))","v":1019.053850426238},{"$f":"_xlfn.XLOOKUP(B628,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B628,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K628)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B628,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B628,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900248,2046,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C629)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C629)","v":231.20741851678099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C629)","v":368.96097310830299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C629)","v":1571.9566863780301},2172.1250780031141,{"$f":"I629/((1+real_disc)^(C629-Assumptions!$G$10))","v":984.59309219926376},{"$f":"_xlfn.XLOOKUP(B629,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1830873.7326199999},2029922.4342237641,{"$f":"_xlfn.XLOOKUP(B629,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K629)","v":1830873.7326199999},{"$f":"_xlfn.XLOOKUP($B629,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B629,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2023,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C630)","v":40594.603201039703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C630)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C630)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C630)","v":466.50485915746401},41061.10806019717,{"$f":"I630/((1+real_disc)^(C630-Assumptions!$G$10))","v":41061.10806019717},{"$f":"_xlfn.XLOOKUP(B630,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B630,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K630)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B630,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B630,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2024,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C631)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C631)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C631)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C631)","v":466.50485915746401},466.50485915746401,{"$f":"I631/((1+real_disc)^(C631-Assumptions!$G$10))","v":450.72933251928896},{"$f":"_xlfn.XLOOKUP(B631,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B631,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K631)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B631,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B631,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2025,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C632)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C632)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C632)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C632)","v":466.50485915746401},466.50485915746401,{"$f":"I632/((1+real_disc)^(C632-Assumptions!$G$10))","v":435.48727779641445},{"$f":"_xlfn.XLOOKUP(B632,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B632,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K632)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B632,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B632,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2026,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C633)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C633)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C633)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C633)","v":466.50485915746401},466.50485915746401,{"$f":"I633/((1+real_disc)^(C633-Assumptions!$G$10))","v":420.76065487576278},{"$f":"_xlfn.XLOOKUP(B633,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B633,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K633)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2027,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C634)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C634)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C634)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C634)","v":466.50485915746401},466.50485915746401,{"$f":"I634/((1+real_disc)^(C634-Assumptions!$G$10))","v":406.53203369638919},{"$f":"_xlfn.XLOOKUP(B634,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B634,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K634)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B634,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B634,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2028,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C635)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C635)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C635)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C635)","v":466.50485915746401},466.50485915746401,{"$f":"I635/((1+real_disc)^(C635-Assumptions!$G$10))","v":392.78457361969976},{"$f":"_xlfn.XLOOKUP(B635,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B635,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K635)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B635,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B635,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2029,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C636)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C636)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C636)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C636)","v":466.50485915746401},466.50485915746401,{"$f":"I636/((1+real_disc)^(C636-Assumptions!$G$10))","v":379.50200349729442},{"$f":"_xlfn.XLOOKUP(B636,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B636,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K636)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B636,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B636,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2030,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C637)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C637)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C637)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C637)","v":466.50485915746401},466.50485915746401,{"$f":"I637/((1+real_disc)^(C637-Assumptions!$G$10))","v":366.6686024128449},{"$f":"_xlfn.XLOOKUP(B637,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B637,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K637)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B637,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B637,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2031,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C638)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C638)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C638)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C638)","v":466.50485915746401},469.94356512799965,{"$f":"I638/((1+real_disc)^(C638-Assumptions!$G$10))","v":356.8805741276671},{"$f":"_xlfn.XLOOKUP(B638,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B638,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K638)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B638,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B638,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2032,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C639)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C639)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C639)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C639)","v":466.50485915746401},469.94356512799965,{"$f":"I639/((1+real_disc)^(C639-Assumptions!$G$10))","v":344.81214891562047},{"$f":"_xlfn.XLOOKUP(B639,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B639,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K639)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B639,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B639,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2033,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B640,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C640)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B640,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C640)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B640,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C640)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B640,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C640)","v":466.50485915746401},469.94356512799965,{"$f":"I640/((1+real_disc)^(C640-Assumptions!$G$10))","v":333.15183470108258},{"$f":"_xlfn.XLOOKUP(B640,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B640,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K640)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B640,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B640,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2034,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C641)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C641)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C641)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C641)","v":466.50485915746401},469.94356512799965,{"$f":"I641/((1+real_disc)^(C641-Assumptions!$G$10))","v":321.88583062906525},{"$f":"_xlfn.XLOOKUP(B641,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B641,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K641)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B641,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B641,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2035,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C642)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C642)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C642)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C642)","v":466.50485915746401},469.94356512799965,{"$f":"I642/((1+real_disc)^(C642-Assumptions!$G$10))","v":311.00080254015973},{"$f":"_xlfn.XLOOKUP(B642,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B642,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K642)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2036,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C643)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C643)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C643)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C643)","v":466.50485915746401},469.94356512799965,{"$f":"I643/((1+real_disc)^(C643-Assumptions!$G$10))","v":300.48386718856017},{"$f":"_xlfn.XLOOKUP(B643,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B643,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K643)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B643,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B643,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2037,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C644)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C644)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C644)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C644)","v":466.50485915746401},469.94356512799965,{"$f":"I644/((1+real_disc)^(C644-Assumptions!$G$10))","v":290.32257699377789},{"$f":"_xlfn.XLOOKUP(B644,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B644,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K644)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B644,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B644,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2038,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C645)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C645)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C645)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C645)","v":466.50485915746401},469.94356512799965,{"$f":"I645/((1+real_disc)^(C645-Assumptions!$G$10))","v":280.504905307998},{"$f":"_xlfn.XLOOKUP(B645,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B645,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K645)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B645,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B645,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2039,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B646,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C646)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B646,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C646)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B646,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C646)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B646,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C646)","v":466.50485915746401},469.94356512799965,{"$f":"I646/((1+real_disc)^(C646-Assumptions!$G$10))","v":271.01923218164063},{"$f":"_xlfn.XLOOKUP(B646,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},{"$f":"K646/((1 + real_disc) ^ (2023 - 2026))","v":671661.16569601314},{"$f":"_xlfn.XLOOKUP(B646,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K646)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B646,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B646,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2040,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C647)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C647)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C647)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C647)","v":466.50485915746401},{"$f":"SUM(E647:H647)","v":469.94356512799965},{"$f":"I647/((1+real_disc)^(C647-Assumptions!$G$10))","v":261.85433061028084},{"$f":"_xlfn.XLOOKUP(B647,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B647,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K647)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B647,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B647,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2041,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C648)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C648)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C648)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C648)","v":466.50485915746401},469.94356512799965,{"$f":"I648/((1+real_disc)^(C648-Assumptions!$G$10))","v":252.99935324664816},{"$f":"_xlfn.XLOOKUP(B648,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B648,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K648)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B648,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B648,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2042,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C649)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C649)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C649)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C649)","v":466.50485915746401},469.94356512799965,{"$f":"I649/((1+real_disc)^(C649-Assumptions!$G$10))","v":244.44381956197893},{"$f":"_xlfn.XLOOKUP(B649,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B649,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K649)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B649,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B649,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2043,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C650)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C650)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C650)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C650)","v":466.50485915746401},469.94356512799965,{"$f":"I650/((1+real_disc)^(C650-Assumptions!$G$10))","v":236.17760344152555},{"$f":"_xlfn.XLOOKUP(B650,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B650,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K650)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B650,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B650,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2044,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C651)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C651)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C651)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C651)","v":466.50485915746401},469.94356512799965,{"$f":"I651/((1+real_disc)^(C651-Assumptions!$G$10))","v":228.19092119954163},{"$f":"_xlfn.XLOOKUP(B651,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B651,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K651)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B651,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B651,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2045,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C652)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C652)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C652)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C652)","v":466.50485915746401},469.94356512799965,{"$f":"I652/((1+real_disc)^(C652-Assumptions!$G$10))","v":220.47431999955714},{"$f":"_xlfn.XLOOKUP(B652,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B652,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K652)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B652,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B652,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19900288,2046,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C653)","v":3.43870597053562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C653)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C653)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C653)","v":466.50485915746401},469.94356512799965,{"$f":"I653/((1+real_disc)^(C653-Assumptions!$G$10))","v":213.01866666623877},{"$f":"_xlfn.XLOOKUP(B653,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":605799.88907999999},671661.16569601314,{"$f":"_xlfn.XLOOKUP(B653,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K653)","v":605799.88907999999},{"$f":"_xlfn.XLOOKUP($B653,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B653,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903440,2023,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C654)","v":79546.932175027905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C654)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C654)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C654)","v":8791.7798763110804},88338.712051338982,{"$f":"I654/((1+real_disc)^(C654-Assumptions!$G$10))","v":88338.712051338982},{"$f":"_xlfn.XLOOKUP(B654,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B654,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K654)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B654,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B654,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2024,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B655,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C655)","v":33389.758802978999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B655,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C655)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B655,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C655)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B655,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C655)","v":8791.7798763110804},42181.538679290083,{"$f":"I655/((1+real_disc)^(C655-Assumptions!$G$10))","v":40755.109835062882},{"$f":"_xlfn.XLOOKUP(B655,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B655,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K655)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B655,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B655,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2025,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C656)","v":39251.758163350802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C656)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C656)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C656)","v":8791.7798763110804},48043.538039661886,{"$f":"I656/((1+real_disc)^(C656-Assumptions!$G$10))","v":44849.156843484692},{"$f":"_xlfn.XLOOKUP(B656,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B656,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K656)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B656,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B656,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2026,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C657)","v":40249.216504594202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C657)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C657)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C657)","v":8791.7798763110804},49040.996380905286,{"$f":"I657/((1+real_disc)^(C657-Assumptions!$G$10))","v":44232.168964449411},{"$f":"_xlfn.XLOOKUP(B657,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B657,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K657)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B657,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B657,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2027,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B658,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C658)","v":40411.189436204797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B658,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C658)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B658,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C658)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B658,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C658)","v":8791.7798763110804},49202.969312515881,{"$f":"I658/((1+real_disc)^(C658-Assumptions!$G$10))","v":42877.545187083335},{"$f":"_xlfn.XLOOKUP(B658,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B658,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K658)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B658,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B658,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2028,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C659)","v":37440.885634538201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C659)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C659)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C659)","v":8791.7798763110804},46232.665510849285,{"$f":"I659/((1+real_disc)^(C659-Assumptions!$G$10))","v":38926.663792480642},{"$f":"_xlfn.XLOOKUP(B659,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B659,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K659)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B659,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B659,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2029,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C660)","v":34545.896282092501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C660)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C660)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C660)","v":8791.7798763110804},43337.676158403585,{"$f":"I660/((1+real_disc)^(C660-Assumptions!$G$10))","v":35255.227477662054},{"$f":"_xlfn.XLOOKUP(B660,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B660,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K660)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2030,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C661)","v":29964.2838036174},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C661)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C661)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C661)","v":8791.7798763110804},38756.063679928484,{"$f":"I661/((1+real_disc)^(C661-Assumptions!$G$10))","v":30461.915724110262},{"$f":"_xlfn.XLOOKUP(B661,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B661,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K661)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B661,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B661,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2031,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C662)","v":26126.01062596},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C662)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C662)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C662)","v":8791.7798763110804},34917.790502271077,{"$f":"I662/((1+real_disc)^(C662-Assumptions!$G$10))","v":26516.973624962691},{"$f":"_xlfn.XLOOKUP(B662,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B662,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K662)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B662,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B662,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2032,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C663)","v":24222.183708391502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C663)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C663)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C663)","v":8791.7798763110804},33013.963584702578,{"$f":"I663/((1+real_disc)^(C663-Assumptions!$G$10))","v":24223.367596836342},{"$f":"_xlfn.XLOOKUP(B663,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B663,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K663)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B663,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B663,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2033,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B664,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C664)","v":24023.374734335499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B664,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C664)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B664,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C664)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B664,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C664)","v":8791.7798763110804},32815.154610646583,{"$f":"I664/((1+real_disc)^(C664-Assumptions!$G$10))","v":23263.280478282337},{"$f":"_xlfn.XLOOKUP(B664,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B664,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K664)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B664,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B664,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C665)","v":183160.31459471601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C665)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C665)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C665)","v":8791.7798763110804},191952.09447102709,{"$f":"I665/((1+real_disc)^(C665-Assumptions!$G$10))","v":131476.76434928179},{"$f":"_xlfn.XLOOKUP(B665,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B665,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K665)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B665,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B665,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2035,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C666)","v":156765.53488054799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C666)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C666)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C666)","v":8791.7798763110804},165557.31475685906,{"$f":"I666/((1+real_disc)^(C666-Assumptions!$G$10))","v":109563.06581568568},{"$f":"_xlfn.XLOOKUP(B666,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B666,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K666)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B666,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B666,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2036,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C667)","v":156765.53488054799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C667)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C667)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C667)","v":8791.7798763110804},165557.31475685906,{"$f":"I667/((1+real_disc)^(C667-Assumptions!$G$10))","v":105858.03460452725},{"$f":"_xlfn.XLOOKUP(B667,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B667,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K667)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B667,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B667,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2037,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C668)","v":156765.53488054799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C668)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C668)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C668)","v":8791.7798763110804},165557.31475685906,{"$f":"I668/((1+real_disc)^(C668-Assumptions!$G$10))","v":102278.29430389105},{"$f":"_xlfn.XLOOKUP(B668,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B668,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K668)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B668,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B668,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2038,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C669)","v":156765.53488054799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C669)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C669)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C669)","v":8791.7798763110804},165557.31475685906,{"$f":"I669/((1+real_disc)^(C669-Assumptions!$G$10))","v":98819.608023083158},{"$f":"_xlfn.XLOOKUP(B669,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B669,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K669)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B669,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B669,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2039,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C670)","v":156765.53488054799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C670)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C670)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C670)","v":8791.7798763110804},165557.31475685906,{"$f":"I670/((1+real_disc)^(C670-Assumptions!$G$10))","v":95477.88214790645},{"$f":"_xlfn.XLOOKUP(B670,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B670,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K670)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B670,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B670,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2040,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C671)","v":156765.53488054799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C671)","v":8791.7798763110804},165557.31475685906,{"$f":"I671/((1+real_disc)^(C671-Assumptions!$G$10))","v":92249.161495561784},{"$f":"_xlfn.XLOOKUP(B671,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B671,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K671)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B671,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B671,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2041,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C672)","v":156765.53488054799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C672)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C672)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C672)","v":8791.7798763110804},165557.31475685906,{"$f":"I672/((1+real_disc)^(C672-Assumptions!$G$10))","v":89129.624633393047},{"$f":"_xlfn.XLOOKUP(B672,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B672,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K672)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B672,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B672,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2042,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C673)","v":156765.53488054799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C673)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C673)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C673)","v":8791.7798763110804},165557.31475685906,{"$f":"I673/((1+real_disc)^(C673-Assumptions!$G$10))","v":86115.579355935319},{"$f":"_xlfn.XLOOKUP(B673,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B673,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K673)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B673,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B673,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2043,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C674)","v":156765.53488054799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C674)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C674)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C674)","v":8791.7798763110804},165557.31475685906,{"$f":"I674/((1+real_disc)^(C674-Assumptions!$G$10))","v":83203.458314913354},{"$f":"_xlfn.XLOOKUP(B674,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B674,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K674)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B674,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B674,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2044,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C675)","v":156765.53488054799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C675)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C675)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C675)","v":8791.7798763110804},165557.31475685906,{"$f":"I675/((1+real_disc)^(C675-Assumptions!$G$10))","v":80389.814797017752},{"$f":"_xlfn.XLOOKUP(B675,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B675,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K675)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B675,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B675,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2045,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C676)","v":156765.53488054799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C676)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C676)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C676)","v":8791.7798763110804},165557.31475685906,{"$f":"I676/((1+real_disc)^(C676-Assumptions!$G$10))","v":77671.318644461586},{"$f":"_xlfn.XLOOKUP(B676,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B676,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K676)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B676,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B676,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903440,2046,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C677)","v":156765.53488054799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C677)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C677)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C677)","v":8791.7798763110804},165557.31475685906,{"$f":"I677/((1+real_disc)^(C677-Assumptions!$G$10))","v":75044.752313489458},{"$f":"_xlfn.XLOOKUP(B677,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809728.53474999999},897760.50037488341,{"$f":"_xlfn.XLOOKUP(B677,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K677)","v":809728.53474999999},{"$f":"_xlfn.XLOOKUP($B677,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B677,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19903623,2023,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C678)","v":53068.299286829402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C678)","v":7.33496969366082E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C678)","v":0.25175733098967201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C678)","v":15303.5724917978},68372.196885655125,{"$f":"I678/((1+real_disc)^(C678-Assumptions!$G$10))","v":68372.196885655125},{"$f":"_xlfn.XLOOKUP(B678,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B678,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K678)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B678,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B678,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2024,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C679)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C679)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C679)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C679)","v":15303.5724917978},15303.5724917978,{"$f":"I679/((1+real_disc)^(C679-Assumptions!$G$10))","v":14786.0603785486},{"$f":"_xlfn.XLOOKUP(B679,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B679,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K679)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B679,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B679,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2025,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C680)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C680)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C680)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C680)","v":15303.5724917978},15303.5724917978,{"$f":"I680/((1+real_disc)^(C680-Assumptions!$G$10))","v":14286.048674926185},{"$f":"_xlfn.XLOOKUP(B680,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B680,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K680)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2026,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C681)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C681)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C681)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C681)","v":15303.5724917978},15303.5724917978,{"$f":"I681/((1+real_disc)^(C681-Assumptions!$G$10))","v":13802.945579638828},{"$f":"_xlfn.XLOOKUP(B681,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B681,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K681)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B681,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B681,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2027,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C682)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C682)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C682)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C682)","v":15303.5724917978},15303.5724917978,{"$f":"I682/((1+real_disc)^(C682-Assumptions!$G$10))","v":13336.179303998868},{"$f":"_xlfn.XLOOKUP(B682,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B682,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K682)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B682,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B682,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2028,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C683)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C683)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C683)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C683)","v":15303.5724917978},15303.5724917978,{"$f":"I683/((1+real_disc)^(C683-Assumptions!$G$10))","v":12885.19739516799},{"$f":"_xlfn.XLOOKUP(B683,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B683,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K683)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B683,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B683,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2029,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C684)","v":15303.5724917978},15303.5724917978,{"$f":"I684/((1+real_disc)^(C684-Assumptions!$G$10))","v":12449.466082287912},{"$f":"_xlfn.XLOOKUP(B684,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B684,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K684)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B684,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B684,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2030,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C685)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C685)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C685)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C685)","v":15303.5724917978},15303.5724917978,{"$f":"I685/((1+real_disc)^(C685-Assumptions!$G$10))","v":12028.469644722622},{"$f":"_xlfn.XLOOKUP(B685,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B685,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K685)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B685,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B685,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2031,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C686)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C686)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C686)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C686)","v":15303.5724917978},15303.5724917978,{"$f":"I686/((1+real_disc)^(C686-Assumptions!$G$10))","v":11621.70980166437},{"$f":"_xlfn.XLOOKUP(B686,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B686,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K686)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B686,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B686,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2032,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C687)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C687)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C687)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C687)","v":15303.5724917978},15303.5724917978,{"$f":"I687/((1+real_disc)^(C687-Assumptions!$G$10))","v":11228.705122381036},{"$f":"_xlfn.XLOOKUP(B687,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B687,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K687)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B687,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B687,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2033,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C688)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C688)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C688)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C688)","v":15303.5724917978},15303.5724917978,{"$f":"I688/((1+real_disc)^(C688-Assumptions!$G$10))","v":10848.990456406798},{"$f":"_xlfn.XLOOKUP(B688,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B688,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K688)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B688,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B688,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C689)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C689)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C689)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C689)","v":15303.5724917978},15303.5724917978,{"$f":"I689/((1+real_disc)^(C689-Assumptions!$G$10))","v":10482.116383001738},{"$f":"_xlfn.XLOOKUP(B689,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B689,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K689)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2035,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C690)","v":15303.5724917978},15303.5724917978,{"$f":"I690/((1+real_disc)^(C690-Assumptions!$G$10))","v":10127.648679228732},{"$f":"_xlfn.XLOOKUP(B690,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B690,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K690)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B690,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B690,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2036,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C691)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C691)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C691)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C691)","v":15303.5724917978},15303.5724917978,{"$f":"I691/((1+real_disc)^(C691-Assumptions!$G$10))","v":9785.1678060181021},{"$f":"_xlfn.XLOOKUP(B691,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B691,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K691)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B691,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B691,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2037,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C692)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C692)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C692)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C692)","v":15303.5724917978},15303.5724917978,{"$f":"I692/((1+real_disc)^(C692-Assumptions!$G$10))","v":9454.2684116116907},{"$f":"_xlfn.XLOOKUP(B692,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B692,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K692)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B692,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B692,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2038,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C693)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C693)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C693)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C693)","v":15303.5724917978},15303.5724917978,{"$f":"I693/((1+real_disc)^(C693-Assumptions!$G$10))","v":9134.5588517987362},{"$f":"_xlfn.XLOOKUP(B693,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B693,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K693)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B693,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B693,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2039,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C694)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C694)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C694)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C694)","v":15303.5724917978},15303.5724917978,{"$f":"I694/((1+real_disc)^(C694-Assumptions!$G$10))","v":8825.6607263755923},{"$f":"_xlfn.XLOOKUP(B694,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B694,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K694)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B694,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B694,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2040,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C695)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C695)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C695)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C695)","v":15303.5724917978},15303.5724917978,{"$f":"I695/((1+real_disc)^(C695-Assumptions!$G$10))","v":8527.2084312807656},{"$f":"_xlfn.XLOOKUP(B695,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B695,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K695)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B695,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B695,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2041,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C696)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C696)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C696)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C696)","v":15303.5724917978},15303.5724917978,{"$f":"I696/((1+real_disc)^(C696-Assumptions!$G$10))","v":8238.8487258751375},{"$f":"_xlfn.XLOOKUP(B696,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B696,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K696)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B696,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B696,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2042,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C697)","v":15303.5724917978},15303.5724917978,{"$f":"I697/((1+real_disc)^(C697-Assumptions!$G$10))","v":7960.2403148552057},{"$f":"_xlfn.XLOOKUP(B697,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B697,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K697)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B697,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B697,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2043,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C698)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C698)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C698)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C698)","v":15303.5724917978},15303.5724917978,{"$f":"I698/((1+real_disc)^(C698-Assumptions!$G$10))","v":7691.0534443045472},{"$f":"_xlfn.XLOOKUP(B698,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B698,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K698)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2044,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C699)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C699)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C699)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C699)","v":15303.5724917978},15303.5724917978,{"$f":"I699/((1+real_disc)^(C699-Assumptions!$G$10))","v":7430.9695114053611},{"$f":"_xlfn.XLOOKUP(B699,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B699,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K699)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B699,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B699,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2045,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C700)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C700)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C700)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C700)","v":15303.5724917978},15303.5724917978,{"$f":"I700/((1+real_disc)^(C700-Assumptions!$G$10))","v":7179.6806873481746},{"$f":"_xlfn.XLOOKUP(B700,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B700,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K700)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B700,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B700,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903623,2046,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C701)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C701)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C701)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C701)","v":15303.5724917978},15303.5724917978,{"$f":"I701/((1+real_disc)^(C701-Assumptions!$G$10))","v":6936.8895529934052},{"$f":"_xlfn.XLOOKUP(B701,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1095170.1738499999},1214234.7479143522,{"$f":"_xlfn.XLOOKUP(B701,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K701)","v":1095170.1738499999},{"$f":"_xlfn.XLOOKUP($B701,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B701,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2023,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C702)","v":20650.1973996538},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C702)","v":236.92243229264199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C702)","v":374.03453342020299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C702)","v":4757.3821821250503},26018.536547491694,{"$f":"I702/((1+real_disc)^(C702-Assumptions!$G$10))","v":26018.536547491694},{"$f":"_xlfn.XLOOKUP(B702,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B702,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K702)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B702,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B702,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2024,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C703)","v":28121.904914029601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C703)","v":678.22646530809595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C703)","v":1621.05521186326},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C703)","v":4757.3821821250503},35178.568773326006,{"$f":"I703/((1+real_disc)^(C703-Assumptions!$G$10))","v":33988.955336546867},{"$f":"_xlfn.XLOOKUP(B703,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B703,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K703)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B703,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B703,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2025,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C704)","v":22129.6383809625},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C704)","v":799.67412517916398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C704)","v":2245.4083892021999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C704)","v":4757.3821821250503},29932.103077468913,{"$f":"I704/((1+real_disc)^(C704-Assumptions!$G$10))","v":27941.938507287374},{"$f":"_xlfn.XLOOKUP(B704,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B704,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K704)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B704,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B704,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2026,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C705)","v":12732.774701440399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C705)","v":602.57165875289604},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C705)","v":1846.6387279640401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C705)","v":4757.3821821250503},19939.367270282386,{"$f":"I705/((1+real_disc)^(C705-Assumptions!$G$10))","v":17984.166865066905},{"$f":"_xlfn.XLOOKUP(B705,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B705,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K705)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B705,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B705,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2027,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C706)","v":6971.8473101693598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C706)","v":750.22171699581202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C706)","v":1698.16483923342},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C706)","v":4757.3821821250503},14177.616048523643,{"$f":"I706/((1+real_disc)^(C706-Assumptions!$G$10))","v":12354.973312780476},{"$f":"_xlfn.XLOOKUP(B706,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B706,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K706)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B706,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B706,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2028,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C707)","v":5540.7683356011903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C707)","v":1084.8419111895601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C707)","v":1520.6714193023499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C707)","v":4757.3821821250503},12903.663848218152,{"$f":"I707/((1+real_disc)^(C707-Assumptions!$G$10))","v":10864.538714362088},{"$f":"_xlfn.XLOOKUP(B707,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B707,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K707)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B707,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B707,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2029,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C708)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C708)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C708)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C708)","v":4757.3821821250503},12938.584493168109,{"$f":"I708/((1+real_disc)^(C708-Assumptions!$G$10))","v":10525.546821622556},{"$f":"_xlfn.XLOOKUP(B708,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B708,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K708)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B708,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B708,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2030,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C709)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C709)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C709)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C709)","v":4757.3821821250503},12938.584493168109,{"$f":"I709/((1+real_disc)^(C709-Assumptions!$G$10))","v":10169.610455673968},{"$f":"_xlfn.XLOOKUP(B709,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B709,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K709)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B709,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B709,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2031,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C710)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C710)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C710)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C710)","v":4757.3821821250503},12938.584493168109,{"$f":"I710/((1+real_disc)^(C710-Assumptions!$G$10))","v":9825.7105851922406},{"$f":"_xlfn.XLOOKUP(B710,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},{"$f":"K710/((1 + real_disc) ^ (2023 - 2026))","v":2691968.7615320361},{"$f":"_xlfn.XLOOKUP(B710,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K710)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B710,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B710,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2032,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B711,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C711)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B711,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C711)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B711,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C711)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B711,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C711)","v":4757.3821821250503},{"$f":"SUM(E711:H711)","v":12938.584493168109},{"$f":"I711/((1+real_disc)^(C711-Assumptions!$G$10))","v":9493.4401789297026},{"$f":"_xlfn.XLOOKUP(B711,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B711,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K711)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B711,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B711,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2033,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C712)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C712)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C712)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C712)","v":4757.3821821250503},12938.584493168109,{"$f":"I712/((1+real_disc)^(C712-Assumptions!$G$10))","v":9172.4059699803893},{"$f":"_xlfn.XLOOKUP(B712,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B712,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K712)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B712,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B712,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2034,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C713)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C713)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C713)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C713)","v":4757.3821821250503},12938.584493168109,{"$f":"I713/((1+real_disc)^(C713-Assumptions!$G$10))","v":8862.2279903192175},{"$f":"_xlfn.XLOOKUP(B713,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B713,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K713)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B713,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B713,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2035,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C714)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C714)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C714)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C714)","v":4757.3821821250503},12938.584493168109,{"$f":"I714/((1+real_disc)^(C714-Assumptions!$G$10))","v":8562.5391210813705},{"$f":"_xlfn.XLOOKUP(B714,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B714,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K714)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B714,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B714,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C715)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C715)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C715)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C715)","v":4757.3821821250503},12938.584493168109,{"$f":"I715/((1+real_disc)^(C715-Assumptions!$G$10))","v":8272.9846580496342},{"$f":"_xlfn.XLOOKUP(B715,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B715,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K715)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B715,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B715,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2037,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C716)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C716)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C716)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C716)","v":4757.3821821250503},12938.584493168109,{"$f":"I716/((1+real_disc)^(C716-Assumptions!$G$10))","v":7993.2218918353947},{"$f":"_xlfn.XLOOKUP(B716,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B716,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K716)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B716,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B716,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2038,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C717)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C717)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C717)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C717)","v":4757.3821821250503},12938.584493168109,{"$f":"I717/((1+real_disc)^(C717-Assumptions!$G$10))","v":7722.9197022564213},{"$f":"_xlfn.XLOOKUP(B717,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B717,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K717)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B717,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B717,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2039,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C718)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C718)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C718)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C718)","v":4757.3821821250503},12938.584493168109,{"$f":"I718/((1+real_disc)^(C718-Assumptions!$G$10))","v":7461.7581664313266},{"$f":"_xlfn.XLOOKUP(B718,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B718,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K718)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B718,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B718,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2040,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C719)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C719)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C719)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C719)","v":4757.3821821250503},12938.584493168109,{"$f":"I719/((1+real_disc)^(C719-Assumptions!$G$10))","v":7209.4281801268853},{"$f":"_xlfn.XLOOKUP(B719,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B719,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K719)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B719,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B719,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2041,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B720,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C720)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B720,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C720)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B720,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C720)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B720,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C720)","v":4757.3821821250503},12938.584493168109,{"$f":"I720/((1+real_disc)^(C720-Assumptions!$G$10))","v":6965.6310919100351},{"$f":"_xlfn.XLOOKUP(B720,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B720,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K720)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B720,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B720,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2042,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C721)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C721)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C721)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C721)","v":4757.3821821250503},12938.584493168109,{"$f":"I721/((1+real_disc)^(C721-Assumptions!$G$10))","v":6730.0783496715321},{"$f":"_xlfn.XLOOKUP(B721,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B721,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K721)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B721,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B721,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2043,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C722)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C722)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C722)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C722)","v":4757.3821821250503},12938.584493168109,{"$f":"I722/((1+real_disc)^(C722-Assumptions!$G$10))","v":6502.4911591029304},{"$f":"_xlfn.XLOOKUP(B722,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B722,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K722)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B722,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B722,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2044,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B723,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C723)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B723,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C723)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B723,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C723)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B723,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C723)","v":4757.3821821250503},12938.584493168109,{"$f":"I723/((1+real_disc)^(C723-Assumptions!$G$10))","v":6282.6001537226384},{"$f":"_xlfn.XLOOKUP(B723,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B723,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K723)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B723,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B723,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2045,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C724)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C724)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C724)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C724)","v":4757.3821821250503},12938.584493168109,{"$f":"I724/((1+real_disc)^(C724-Assumptions!$G$10))","v":6070.1450760605203},{"$f":"_xlfn.XLOOKUP(B724,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B724,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K724)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B724,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B724,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19903967,2046,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C725)","v":5570.9661297917901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C725)","v":1081.12231930644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C725)","v":1529.11386194483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C725)","v":4757.3821821250503},12938.584493168109,{"$f":"I725/((1+real_disc)^(C725-Assumptions!$G$10))","v":5864.8744696236909},{"$f":"_xlfn.XLOOKUP(B725,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2428001.5883499999},2691968.7615320361,{"$f":"_xlfn.XLOOKUP(B725,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K725)","v":2428001.5883499999},{"$f":"_xlfn.XLOOKUP($B725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2023,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C726)","v":31310.212954714301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C726)","v":7.6728944952768998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C726)","v":14.7136002521388},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C726)","v":9044.3646640422794},40376.964113504,{"$f":"I726/((1+real_disc)^(C726-Assumptions!$G$10))","v":40376.964113504},{"$f":"_xlfn.XLOOKUP(B726,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B726,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K726)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B726,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B726,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2024,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C727)","v":57966.663368744601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C727)","v":1.81245685181236E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C727)","v":8.2301966998552002E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C727)","v":9044.3646640422794},67011.054387552096,{"$f":"I727/((1+real_disc)^(C727-Assumptions!$G$10))","v":64744.9800845914},{"$f":"_xlfn.XLOOKUP(B727,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B727,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K727)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B727,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B727,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2025,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C728)","v":60665.126672495098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C728)","v":6.2504474723581394E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C728)","v":0.19085544228207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C728)","v":9044.3646640422794},69709.744696454378,{"$f":"I728/((1+real_disc)^(C728-Assumptions!$G$10))","v":65074.792593950275},{"$f":"_xlfn.XLOOKUP(B728,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B728,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K728)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B728,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B728,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2026,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B729,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C729)","v":51053.648563704097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B729,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C729)","v":0.19236008191960499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B729,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C729)","v":0.56593938492266205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B729,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C729)","v":9044.3646640422794},60098.771527213219,{"$f":"I729/((1+real_disc)^(C729-Assumptions!$G$10))","v":54205.648598578999},{"$f":"_xlfn.XLOOKUP(B729,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B729,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K729)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B729,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B729,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2027,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C730)","v":39683.224907575102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C730)","v":2.0977229069007199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C730)","v":2.9820761473997601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C730)","v":9044.3646640422794},48732.669370671683,{"$f":"I730/((1+real_disc)^(C730-Assumptions!$G$10))","v":42467.70595807612},{"$f":"_xlfn.XLOOKUP(B730,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B730,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K730)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B730,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B730,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2028,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C731)","v":35306.448716565203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C731)","v":4.4025710432504797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C731)","v":14.0990956851116},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C731)","v":9044.3646640422794},44369.31504733584,{"$f":"I731/((1+real_disc)^(C731-Assumptions!$G$10))","v":37357.772701748923},{"$f":"_xlfn.XLOOKUP(B731,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B731,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K731)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B731,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B731,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2029,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B732,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C732)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B732,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C732)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B732,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C732)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B732,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C732)","v":9044.3646640422794},46516.450976840373,{"$f":"I732/((1+real_disc)^(C732-Assumptions!$G$10))","v":37841.162840569639},{"$f":"_xlfn.XLOOKUP(B732,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B732,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K732)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B732,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B732,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2030,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C733)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C733)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C733)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C733)","v":9044.3646640422794},46516.450976840373,{"$f":"I733/((1+real_disc)^(C733-Assumptions!$G$10))","v":36561.509990888546},{"$f":"_xlfn.XLOOKUP(B733,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B733,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K733)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B733,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B733,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2031,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C734)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C734)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C734)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C734)","v":9044.3646640422794},46516.450976840373,{"$f":"I734/((1+real_disc)^(C734-Assumptions!$G$10))","v":35325.130425979274},{"$f":"_xlfn.XLOOKUP(B734,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B734,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K734)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B734,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B734,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2032,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B735,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C735)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B735,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C735)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B735,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C735)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B735,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C735)","v":9044.3646640422794},46516.450976840373,{"$f":"I735/((1+real_disc)^(C735-Assumptions!$G$10))","v":34130.560798047612},{"$f":"_xlfn.XLOOKUP(B735,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B735,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K735)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B735,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B735,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2033,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C736)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C736)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C736)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C736)","v":9044.3646640422794},46516.450976840373,{"$f":"I736/((1+real_disc)^(C736-Assumptions!$G$10))","v":32976.387244490448},{"$f":"_xlfn.XLOOKUP(B736,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B736,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K736)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2034,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C737)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C737)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C737)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C737)","v":9044.3646640422794},46516.450976840373,{"$f":"I737/((1+real_disc)^(C737-Assumptions!$G$10))","v":31861.243714483528},{"$f":"_xlfn.XLOOKUP(B737,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B737,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K737)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B737,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B737,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2035,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C738)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C738)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C738)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C738)","v":9044.3646640422794},46516.450976840373,{"$f":"I738/((1+real_disc)^(C738-Assumptions!$G$10))","v":30783.810352157998},{"$f":"_xlfn.XLOOKUP(B738,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B738,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K738)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B738,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B738,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C739)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C739)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C739)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C739)","v":9044.3646640422794},46516.450976840373,{"$f":"I739/((1+real_disc)^(C739-Assumptions!$G$10))","v":29742.81193445218},{"$f":"_xlfn.XLOOKUP(B739,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B739,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K739)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B739,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B739,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2037,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C740)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C740)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C740)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C740)","v":9044.3646640422794},46516.450976840373,{"$f":"I740/((1+real_disc)^(C740-Assumptions!$G$10))","v":28737.016361789541},{"$f":"_xlfn.XLOOKUP(B740,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B740,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K740)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B740,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B740,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2038,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C741)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C741)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C741)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C741)","v":9044.3646640422794},46516.450976840373,{"$f":"I741/((1+real_disc)^(C741-Assumptions!$G$10))","v":27765.233199796661},{"$f":"_xlfn.XLOOKUP(B741,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B741,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K741)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B741,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B741,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2039,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C742)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C742)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C742)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C742)","v":9044.3646640422794},46516.450976840373,{"$f":"I742/((1+real_disc)^(C742-Assumptions!$G$10))","v":26826.312270334944},{"$f":"_xlfn.XLOOKUP(B742,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B742,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K742)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B742,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B742,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2040,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C743)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C743)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C743)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C743)","v":9044.3646640422794},46516.450976840373,{"$f":"I743/((1+real_disc)^(C743-Assumptions!$G$10))","v":25919.14229017869},{"$f":"_xlfn.XLOOKUP(B743,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B743,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K743)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B743,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B743,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2041,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C744)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C744)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C744)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C744)","v":9044.3646640422794},46516.450976840373,{"$f":"I744/((1+real_disc)^(C744-Assumptions!$G$10))","v":25042.649555728207},{"$f":"_xlfn.XLOOKUP(B744,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B744,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K744)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B744,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B744,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2042,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C745)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C745)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C745)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C745)","v":9044.3646640422794},46516.450976840373,{"$f":"I745/((1+real_disc)^(C745-Assumptions!$G$10))","v":24195.79667220117},{"$f":"_xlfn.XLOOKUP(B745,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B745,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K745)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2043,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C746)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C746)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C746)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C746)","v":9044.3646640422794},46516.450976840373,{"$f":"I746/((1+real_disc)^(C746-Assumptions!$G$10))","v":23377.581325798234},{"$f":"_xlfn.XLOOKUP(B746,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B746,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K746)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B746,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B746,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2044,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B747,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C747)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B747,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C747)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B747,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C747)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B747,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C747)","v":9044.3646640422794},46516.450976840373,{"$f":"I747/((1+real_disc)^(C747-Assumptions!$G$10))","v":22587.035097389602},{"$f":"_xlfn.XLOOKUP(B747,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B747,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K747)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B747,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B747,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2045,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C748)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C748)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C748)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C748)","v":9044.3646640422794},46516.450976840373,{"$f":"I748/((1+real_disc)^(C748-Assumptions!$G$10))","v":21823.222316318454},{"$f":"_xlfn.XLOOKUP(B748,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B748,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K748)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B748,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B748,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19904337,2046,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C749)","v":37434.0873853843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C749)","v":13.229295430492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C749)","v":24.7696319832942},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C749)","v":9044.3646640422794},46516.450976840373,{"$f":"I749/((1+real_disc)^(C749-Assumptions!$G$10))","v":21085.23895296469},{"$f":"_xlfn.XLOOKUP(B749,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688410.28315},4089406.4112622156,{"$f":"_xlfn.XLOOKUP(B749,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K749)","v":3688410.28315},{"$f":"_xlfn.XLOOKUP($B749,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B749,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2023,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C750)","v":9455.1466730154298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C750)","v":29.577163543365501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C750)","v":82.957204170929799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C750)","v":3306.2161460500301},12873.897186779754,{"$f":"I750/((1+real_disc)^(C750-Assumptions!$G$10))","v":12873.897186779754},{"$f":"_xlfn.XLOOKUP(B750,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B750,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K750)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B750,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B750,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2024,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C751)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C751)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C751)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C751)","v":3306.2161460500301},3306.2161460500301,{"$f":"I751/((1+real_disc)^(C751-Assumptions!$G$10))","v":3194.4117353140391},{"$f":"_xlfn.XLOOKUP(B751,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B751,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K751)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B751,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B751,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2025,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C752)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C752)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C752)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C752)","v":3306.2161460500301},3306.2161460500301,{"$f":"I752/((1+real_disc)^(C752-Assumptions!$G$10))","v":3086.3881500618736},{"$f":"_xlfn.XLOOKUP(B752,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B752,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K752)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B752,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B752,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2026,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C753)","v":3306.2161460500301},3306.2161460500301,{"$f":"I753/((1+real_disc)^(C753-Assumptions!$G$10))","v":2982.0175362916657},{"$f":"_xlfn.XLOOKUP(B753,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B753,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K753)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B753,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B753,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2027,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C754)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C754)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C754)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C754)","v":3306.2161460500301},3306.2161460500301,{"$f":"I754/((1+real_disc)^(C754-Assumptions!$G$10))","v":2881.1763635668267},{"$f":"_xlfn.XLOOKUP(B754,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B754,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K754)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2028,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C755)","v":3306.2161460500301},3306.2161460500301,{"$f":"I755/((1+real_disc)^(C755-Assumptions!$G$10))","v":2783.7452788085288},{"$f":"_xlfn.XLOOKUP(B755,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B755,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K755)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B755,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B755,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2029,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C756)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C756)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C756)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C756)","v":3306.2161460500301},3306.2161460500301,{"$f":"I756/((1+real_disc)^(C756-Assumptions!$G$10))","v":2689.6089650323947},{"$f":"_xlfn.XLOOKUP(B756,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B756,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K756)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B756,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B756,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2030,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C757)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C757)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C757)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C757)","v":3306.2161460500301},3306.2161460500301,{"$f":"I757/((1+real_disc)^(C757-Assumptions!$G$10))","v":2598.6560048622173},{"$f":"_xlfn.XLOOKUP(B757,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B757,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K757)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B757,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B757,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2031,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C758)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C758)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C758)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C758)","v":3306.2161460500301},3306.2161460500301,{"$f":"I758/((1+real_disc)^(C758-Assumptions!$G$10))","v":2510.7787486591478},{"$f":"_xlfn.XLOOKUP(B758,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B758,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K758)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B758,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B758,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2032,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C759)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C759)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C759)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C759)","v":3306.2161460500301},3306.2161460500301,{"$f":"I759/((1+real_disc)^(C759-Assumptions!$G$10))","v":2425.8731871102882},{"$f":"_xlfn.XLOOKUP(B759,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B759,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K759)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B759,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B759,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2033,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C760)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C760)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C760)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C760)","v":3306.2161460500301},3306.2161460500301,{"$f":"I760/((1+real_disc)^(C760-Assumptions!$G$10))","v":2343.8388281258822},{"$f":"_xlfn.XLOOKUP(B760,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B760,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K760)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B760,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B760,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2034,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C761)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C761)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C761)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C761)","v":3306.2161460500301},3306.2161460500301,{"$f":"I761/((1+real_disc)^(C761-Assumptions!$G$10))","v":2264.5785778994032},{"$f":"_xlfn.XLOOKUP(B761,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B761,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K761)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B761,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B761,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2035,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C762)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C762)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C762)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C762)","v":3306.2161460500301},3306.2161460500301,{"$f":"I762/((1+real_disc)^(C762-Assumptions!$G$10))","v":2187.9986259897614},{"$f":"_xlfn.XLOOKUP(B762,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B762,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K762)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B762,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B762,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2036,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C763)","v":3306.2161460500301},3306.2161460500301,{"$f":"I763/((1+real_disc)^(C763-Assumptions!$G$10))","v":2114.0083342896251},{"$f":"_xlfn.XLOOKUP(B763,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B763,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K763)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2037,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C764)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C764)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C764)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C764)","v":3306.2161460500301},3306.2161460500301,{"$f":"I764/((1+real_disc)^(C764-Assumptions!$G$10))","v":2042.5201297484298},{"$f":"_xlfn.XLOOKUP(B764,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B764,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K764)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B764,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B764,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2038,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C765)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C765)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C765)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C765)","v":3306.2161460500301},3306.2161460500301,{"$f":"I765/((1+real_disc)^(C765-Assumptions!$G$10))","v":1973.4494007231208},{"$f":"_xlfn.XLOOKUP(B765,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B765,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K765)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B765,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B765,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2039,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C766)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C766)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C766)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C766)","v":3306.2161460500301},3306.2161460500301,{"$f":"I766/((1+real_disc)^(C766-Assumptions!$G$10))","v":1906.7143968339337},{"$f":"_xlfn.XLOOKUP(B766,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B766,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K766)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B766,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B766,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2040,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C767)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C767)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C767)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C767)","v":3306.2161460500301},3306.2161460500301,{"$f":"I767/((1+real_disc)^(C767-Assumptions!$G$10))","v":1842.2361322066993},{"$f":"_xlfn.XLOOKUP(B767,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B767,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K767)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B767,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B767,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2041,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C768)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C768)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C768)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C768)","v":3306.2161460500301},3306.2161460500301,{"$f":"I768/((1+real_disc)^(C768-Assumptions!$G$10))","v":1779.9382919871491},{"$f":"_xlfn.XLOOKUP(B768,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B768,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K768)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B768,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B768,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2042,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C769)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C769)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C769)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C769)","v":3306.2161460500301},3306.2161460500301,{"$f":"I769/((1+real_disc)^(C769-Assumptions!$G$10))","v":1719.7471420165693},{"$f":"_xlfn.XLOOKUP(B769,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B769,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K769)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B769,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B769,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2043,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C770)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C770)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C770)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C770)","v":3306.2161460500301},3306.2161460500301,{"$f":"I770/((1+real_disc)^(C770-Assumptions!$G$10))","v":1661.5914415619029},{"$f":"_xlfn.XLOOKUP(B770,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B770,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K770)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B770,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B770,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2044,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C771)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C771)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C771)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C771)","v":3306.2161460500301},3306.2161460500301,{"$f":"I771/((1+real_disc)^(C771-Assumptions!$G$10))","v":1605.4023589970079},{"$f":"_xlfn.XLOOKUP(B771,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B771,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K771)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B771,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B771,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2045,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C772)","v":3306.2161460500301},3306.2161460500301,{"$f":"I772/((1+real_disc)^(C772-Assumptions!$G$10))","v":1551.1133903352734},{"$f":"_xlfn.XLOOKUP(B772,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B772,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K772)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908051,2046,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C773)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C773)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C773)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C773)","v":3306.2161460500301},3306.2161460500301,{"$f":"I773/((1+real_disc)^(C773-Assumptions!$G$10))","v":1498.6602805171724},{"$f":"_xlfn.XLOOKUP(B773,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":557331.41978},617923.30740921444,{"$f":"_xlfn.XLOOKUP(B773,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K773)","v":557331.41978},{"$f":"_xlfn.XLOOKUP($B773,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B773,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2023,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B774,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C774)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B774,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C774)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B774,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C774)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B774,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C774)","v":391.22751461680099},391.22751461680099,{"$f":"I774/((1+real_disc)^(C774-Assumptions!$G$10))","v":391.22751461680099},{"$f":"_xlfn.XLOOKUP(B774,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},{"$f":"K774/((1 + real_disc) ^ (2023 - 2026))","v":93835.083313098105},{"$f":"_xlfn.XLOOKUP(B774,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K774)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B774,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B774,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2024,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C775)","v":4000.8766824160398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C775)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C775)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C775)","v":391.22751461680099},{"$f":"SUM(E775:H775)","v":4392.1041970328406},{"$f":"I775/((1+real_disc)^(C775-Assumptions!$G$10))","v":4243.5789343312472},{"$f":"_xlfn.XLOOKUP(B775,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B775,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K775)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B775,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B775,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2025,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B776,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C776)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B776,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C776)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B776,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C776)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B776,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C776)","v":391.22751461680099},4507.8247151367514,{"$f":"I776/((1+real_disc)^(C776-Assumptions!$G$10))","v":4208.1026069562904},{"$f":"_xlfn.XLOOKUP(B776,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B776,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K776)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B776,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B776,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2026,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C777)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C777)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C777)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C777)","v":391.22751461680099},4507.8247151367514,{"$f":"I777/((1+real_disc)^(C777-Assumptions!$G$10))","v":4065.7996202476238},{"$f":"_xlfn.XLOOKUP(B777,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B777,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K777)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B777,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B777,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2027,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C778)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C778)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C778)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C778)","v":391.22751461680099},4507.8247151367514,{"$f":"I778/((1+real_disc)^(C778-Assumptions!$G$10))","v":3928.3088118334531},{"$f":"_xlfn.XLOOKUP(B778,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B778,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K778)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B778,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B778,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2028,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C779)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C779)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C779)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C779)","v":391.22751461680099},4507.8247151367514,{"$f":"I779/((1+real_disc)^(C779-Assumptions!$G$10))","v":3795.4674510468153},{"$f":"_xlfn.XLOOKUP(B779,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B779,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K779)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B779,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B779,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2029,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C780)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C780)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C780)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C780)","v":391.22751461680099},4507.8247151367514,{"$f":"I780/((1+real_disc)^(C780-Assumptions!$G$10))","v":3667.1183101901593},{"$f":"_xlfn.XLOOKUP(B780,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B780,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K780)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B780,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B780,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2030,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C781)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C781)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C781)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C781)","v":391.22751461680099},4507.8247151367514,{"$f":"I781/((1+real_disc)^(C781-Assumptions!$G$10))","v":3543.1094784445986},{"$f":"_xlfn.XLOOKUP(B781,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B781,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K781)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B781,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B781,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2031,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C782)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C782)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C782)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C782)","v":391.22751461680099},4507.8247151367514,{"$f":"I782/((1+real_disc)^(C782-Assumptions!$G$10))","v":3423.2941820720766},{"$f":"_xlfn.XLOOKUP(B782,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B782,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K782)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B782,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B782,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2032,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C783)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C783)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C783)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C783)","v":391.22751461680099},4507.8247151367514,{"$f":"I783/((1+real_disc)^(C783-Assumptions!$G$10))","v":3307.5306106976591},{"$f":"_xlfn.XLOOKUP(B783,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B783,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K783)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B783,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B783,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2033,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C784)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C784)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C784)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C784)","v":391.22751461680099},4507.8247151367514,{"$f":"I784/((1+real_disc)^(C784-Assumptions!$G$10))","v":3195.6817494663374},{"$f":"_xlfn.XLOOKUP(B784,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B784,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K784)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B784,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B784,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2034,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B785,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C785)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B785,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C785)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B785,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C785)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B785,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C785)","v":391.22751461680099},4507.8247151367514,{"$f":"I785/((1+real_disc)^(C785-Assumptions!$G$10))","v":3087.6152168756885},{"$f":"_xlfn.XLOOKUP(B785,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B785,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K785)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B785,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B785,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2035,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C786)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C786)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C786)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C786)","v":391.22751461680099},4507.8247151367514,{"$f":"I786/((1+real_disc)^(C786-Assumptions!$G$10))","v":2983.2031080924526},{"$f":"_xlfn.XLOOKUP(B786,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B786,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K786)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B786,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B786,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2036,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C787)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C787)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C787)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C787)","v":391.22751461680099},4507.8247151367514,{"$f":"I787/((1+real_disc)^(C787-Assumptions!$G$10))","v":2882.3218435675876},{"$f":"_xlfn.XLOOKUP(B787,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B787,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K787)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B787,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B787,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2037,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B788,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C788)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B788,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C788)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B788,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C788)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B788,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C788)","v":391.22751461680099},4507.8247151367514,{"$f":"I788/((1+real_disc)^(C788-Assumptions!$G$10))","v":2784.8520227706158},{"$f":"_xlfn.XLOOKUP(B788,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B788,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K788)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B788,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B788,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2038,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C789)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C789)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C789)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C789)","v":391.22751461680099},4507.8247151367514,{"$f":"I789/((1+real_disc)^(C789-Assumptions!$G$10))","v":2690.6782828701607},{"$f":"_xlfn.XLOOKUP(B789,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B789,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K789)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B789,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B789,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2039,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C790)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C790)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C790)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C790)","v":391.22751461680099},4507.8247151367514,{"$f":"I790/((1+real_disc)^(C790-Assumptions!$G$10))","v":2599.6891621933923},{"$f":"_xlfn.XLOOKUP(B790,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B790,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K790)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B790,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B790,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2040,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C791)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C791)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C791)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C791)","v":391.22751461680099},4507.8247151367514,{"$f":"I791/((1+real_disc)^(C791-Assumptions!$G$10))","v":2511.7769683027946},{"$f":"_xlfn.XLOOKUP(B791,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B791,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K791)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B791,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B791,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2041,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C792)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C792)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C792)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C792)","v":391.22751461680099},4507.8247151367514,{"$f":"I792/((1+real_disc)^(C792-Assumptions!$G$10))","v":2426.8376505341012},{"$f":"_xlfn.XLOOKUP(B792,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B792,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K792)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B792,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B792,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2042,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C793)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C793)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C793)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C793)","v":391.22751461680099},4507.8247151367514,{"$f":"I793/((1+real_disc)^(C793-Assumptions!$G$10))","v":2344.7706768445428},{"$f":"_xlfn.XLOOKUP(B793,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B793,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K793)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B793,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B793,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2043,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B794,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C794)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B794,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C794)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B794,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C794)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B794,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C794)","v":391.22751461680099},4507.8247151367514,{"$f":"I794/((1+real_disc)^(C794-Assumptions!$G$10))","v":2265.4789148256455},{"$f":"_xlfn.XLOOKUP(B794,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B794,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K794)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B794,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B794,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2044,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C795)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C795)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C795)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C795)","v":391.22751461680099},4507.8247151367514,{"$f":"I795/((1+real_disc)^(C795-Assumptions!$G$10))","v":2188.8685167397543},{"$f":"_xlfn.XLOOKUP(B795,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B795,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K795)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B795,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B795,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2045,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C796)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C796)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C796)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C796)","v":391.22751461680099},4507.8247151367514,{"$f":"I796/((1+real_disc)^(C796-Assumptions!$G$10))","v":2114.848808444207},{"$f":"_xlfn.XLOOKUP(B796,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B796,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K796)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B796,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B796,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908642,2046,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B797,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C797)","v":4116.5972005199501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B797,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C797)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B797,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C797)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B797,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C797)","v":391.22751461680099},4507.8247151367514,{"$f":"I797/((1+real_disc)^(C797-Assumptions!$G$10))","v":2043.3321820716976},{"$f":"_xlfn.XLOOKUP(B797,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":84633.868929999997},93835.083313098105,{"$f":"_xlfn.XLOOKUP(B797,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K797)","v":84633.868929999997},{"$f":"_xlfn.XLOOKUP($B797,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B797,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2023,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C798)","v":5175.99985792805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C798)","v":82.515767034020001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C798)","v":95.919019292277198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C798)","v":3361.9043811045999},8716.3390253589478,{"$f":"I798/((1+real_disc)^(C798-Assumptions!$G$10))","v":8716.3390253589478},{"$f":"_xlfn.XLOOKUP(B798,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B798,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K798)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B798,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B798,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2024,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C799)","v":5869.7867097000499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C799)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C799)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C799)","v":3361.9043811045999},9231.6910908046502,{"$f":"I799/((1+real_disc)^(C799-Assumptions!$G$10))","v":8919.5083002943484},{"$f":"_xlfn.XLOOKUP(B799,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B799,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K799)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B799,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B799,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2025,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B800,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C800)","v":6124.5545894624402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B800,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C800)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B800,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C800)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B800,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C800)","v":3361.9043811045999},9486.4589705670405,{"$f":"I800/((1+real_disc)^(C800-Assumptions!$G$10))","v":8855.7109576111852},{"$f":"_xlfn.XLOOKUP(B800,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B800,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K800)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B800,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B800,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2026,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C801)","v":6141.3039862100104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C801)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C801)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C801)","v":3361.9043811045999},9503.2083673146099,{"$f":"I801/((1+real_disc)^(C801-Assumptions!$G$10))","v":8571.3494673427285},{"$f":"_xlfn.XLOOKUP(B801,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B801,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K801)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B801,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B801,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2027,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C802)","v":6238.8468592650697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C802)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C802)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C802)","v":3361.9043811045999},9600.7512403696692,{"$f":"I802/((1+real_disc)^(C802-Assumptions!$G$10))","v":8366.5000484875764},{"$f":"_xlfn.XLOOKUP(B802,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B802,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K802)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B802,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B802,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2028,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B803,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C803)","v":6119.2928028710603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B803,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C803)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B803,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C803)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B803,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C803)","v":3361.9043811045999},9481.1971839756607,{"$f":"I803/((1+real_disc)^(C803-Assumptions!$G$10))","v":7982.9136186021087},{"$f":"_xlfn.XLOOKUP(B803,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B803,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K803)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B803,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B803,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2029,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C804)","v":6181.0629933230202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C804)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C804)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C804)","v":3361.9043811045999},9542.9673744276206,{"$f":"I804/((1+real_disc)^(C804-Assumptions!$G$10))","v":7763.2101077047328},{"$f":"_xlfn.XLOOKUP(B804,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B804,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K804)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B804,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B804,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2030,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C805)","v":998.32812761861101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C805)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C805)","v":1.02007776643536E-12},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C805)","v":3361.9043811045999},4360.232508723212,{"$f":"I805/((1+real_disc)^(C805-Assumptions!$G$10))","v":3427.1033383361764},{"$f":"_xlfn.XLOOKUP(B805,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B805,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K805)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B805,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B805,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2031,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B806,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C806)","v":2424.9825578200798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B806,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C806)","v":1.9127844836769901E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B806,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C806)","v":9.0605732361007996E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B806,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C806)","v":3361.9043811045999},5786.9966725018776,{"$f":"I806/((1+real_disc)^(C806-Assumptions!$G$10))","v":4394.7121488829143},{"$f":"_xlfn.XLOOKUP(B806,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B806,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K806)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B806,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B806,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2032,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C807)","v":2298.4163581798598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C807)","v":1.12291130331504E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C807)","v":0.35485821018931502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C807)","v":3361.9043811045999},5660.6868266076817,{"$f":"I807/((1+real_disc)^(C807-Assumptions!$G$10))","v":4153.4212485477965},{"$f":"_xlfn.XLOOKUP(B807,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B807,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K807)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B807,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B807,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2033,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C808)","v":2332.3389903461002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C808)","v":0.63484528498786597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C808)","v":1.8676053104905199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C808)","v":3361.9043811045999},5696.7458220461785,{"$f":"I808/((1+real_disc)^(C808-Assumptions!$G$10))","v":4038.5302901710779},{"$f":"_xlfn.XLOOKUP(B808,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B808,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K808)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B808,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B808,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C809)","v":2378.1809565293702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C809)","v":1.6191292391287699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C809)","v":2.9326174940723},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C809)","v":3361.9043811045999},5744.6370843671712,{"$f":"I809/((1+real_disc)^(C809-Assumptions!$G$10))","v":3934.7645478673808},{"$f":"_xlfn.XLOOKUP(B809,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B809,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K809)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B809,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B809,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2035,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C810)","v":3033.3448423375198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C810)","v":2.3230686881033402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C810)","v":5.5220406471146104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C810)","v":3361.9043811045999},6403.0943327773375,{"$f":"I810/((1+real_disc)^(C810-Assumptions!$G$10))","v":4237.4608868018158},{"$f":"_xlfn.XLOOKUP(B810,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B810,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K810)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2036,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C811)","v":3033.3448423375198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C811)","v":2.3230686881033402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C811)","v":5.5220406471146104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C811)","v":3361.9043811045999},6403.0943327773375,{"$f":"I811/((1+real_disc)^(C811-Assumptions!$G$10))","v":4094.1651080210795},{"$f":"_xlfn.XLOOKUP(B811,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B811,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K811)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B811,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B811,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2037,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B812,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C812)","v":3033.3448423375198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B812,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C812)","v":2.3230686881033402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B812,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C812)","v":5.5220406471146104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B812,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C812)","v":3361.9043811045999},6403.0943327773375,{"$f":"I812/((1+real_disc)^(C812-Assumptions!$G$10))","v":3955.7150802136025},{"$f":"_xlfn.XLOOKUP(B812,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B812,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K812)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B812,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B812,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2038,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C813)","v":3033.3448423375198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C813)","v":2.3230686881033402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C813)","v":5.5220406471146104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C813)","v":3361.9043811045999},6403.0943327773375,{"$f":"I813/((1+real_disc)^(C813-Assumptions!$G$10))","v":3821.9469374044475},{"$f":"_xlfn.XLOOKUP(B813,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B813,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K813)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B813,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B813,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2039,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C814)","v":3033.3448423375198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C814)","v":2.3230686881033402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C814)","v":5.5220406471146104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C814)","v":3361.9043811045999},6403.0943327773375,{"$f":"I814/((1+real_disc)^(C814-Assumptions!$G$10))","v":3692.7023549801434},{"$f":"_xlfn.XLOOKUP(B814,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B814,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K814)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B814,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B814,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2040,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B815,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C815)","v":3033.3448423375198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B815,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C815)","v":2.3230686881033402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B815,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C815)","v":5.5220406471146104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B815,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C815)","v":3361.9043811045999},6403.0943327773375,{"$f":"I815/((1+real_disc)^(C815-Assumptions!$G$10))","v":3567.8283622996555},{"$f":"_xlfn.XLOOKUP(B815,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B815,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K815)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B815,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B815,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2041,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C816)","v":3033.3448423375198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C816)","v":2.3230686881033402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C816)","v":5.5220406471146104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C816)","v":3361.9043811045999},6403.0943327773375,{"$f":"I816/((1+real_disc)^(C816-Assumptions!$G$10))","v":3447.1771616421797},{"$f":"_xlfn.XLOOKUP(B816,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B816,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K816)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B816,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B816,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2042,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C817)","v":3033.3448423375198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C817)","v":2.3230686881033402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C817)","v":5.5220406471146104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C817)","v":3361.9043811045999},6403.0943327773375,{"$f":"I817/((1+real_disc)^(C817-Assumptions!$G$10))","v":3330.6059532774684},{"$f":"_xlfn.XLOOKUP(B817,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B817,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K817)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B817,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B817,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2043,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B818,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C818)","v":3033.3448423375198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B818,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C818)","v":2.3230686881033402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B818,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C818)","v":5.5220406471146104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B818,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C818)","v":3361.9043811045999},6403.0943327773375,{"$f":"I818/((1+real_disc)^(C818-Assumptions!$G$10))","v":3217.9767664516608},{"$f":"_xlfn.XLOOKUP(B818,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B818,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K818)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B818,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B818,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2044,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C819)","v":3033.3448423375198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C819)","v":2.3230686881033402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C819)","v":5.5220406471146104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C819)","v":3361.9043811045999},6403.0943327773375,{"$f":"I819/((1+real_disc)^(C819-Assumptions!$G$10))","v":3109.1562960885617},{"$f":"_xlfn.XLOOKUP(B819,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B819,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K819)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B819,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B819,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2045,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C820)","v":3033.3448423375198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C820)","v":2.3230686881033402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C820)","v":5.5220406471146104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C820)","v":3361.9043811045999},6403.0943327773375,{"$f":"I820/((1+real_disc)^(C820-Assumptions!$G$10))","v":3004.0157450131028},{"$f":"_xlfn.XLOOKUP(B820,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B820,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K820)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B820,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B820,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908858,2046,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B821,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C821)","v":3033.3448423375198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B821,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C821)","v":2.3230686881033402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B821,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C821)","v":5.5220406471146104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B821,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C821)","v":3361.9043811045999},6403.0943327773375,{"$f":"I821/((1+real_disc)^(C821-Assumptions!$G$10))","v":2902.4306715102443},{"$f":"_xlfn.XLOOKUP(B821,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1695568.5755800002},1879907.1880338343,{"$f":"_xlfn.XLOOKUP(B821,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K821)","v":1695568.5755800002},{"$f":"_xlfn.XLOOKUP($B821,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B821,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2023,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C822)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C822)","v":3.4513654009775201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C822)","v":8.5691611828342005},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C822)","v":485.93684952618298},497.9573761099947,{"$f":"I822/((1+real_disc)^(C822-Assumptions!$G$10))","v":497.9573761099947},{"$f":"_xlfn.XLOOKUP(B822,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B822,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K822)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B822,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B822,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2024,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C823)","v":5537.0026881373697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C823)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C823)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C823)","v":485.93684952618298},6022.939537663553,{"$f":"I823/((1+real_disc)^(C823-Assumptions!$G$10))","v":5819.265253781211},{"$f":"_xlfn.XLOOKUP(B823,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B823,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K823)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B823,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B823,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2025,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C824)","v":6426.7582719521097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C824)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C824)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C824)","v":485.93684952618298},6912.695121478293,{"$f":"I824/((1+real_disc)^(C824-Assumptions!$G$10))","v":6453.0748642706194},{"$f":"_xlfn.XLOOKUP(B824,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B824,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K824)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B824,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B824,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2026,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C825)","v":6511.2163035942503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C825)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C825)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C825)","v":485.93684952618298},6997.1531531204337,{"$f":"I825/((1+real_disc)^(C825-Assumptions!$G$10))","v":6311.0312468989778},{"$f":"_xlfn.XLOOKUP(B825,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B825,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K825)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B825,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B825,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2027,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B826,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C826)","v":6727.7612366581798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B826,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C826)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B826,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C826)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B826,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C826)","v":485.93684952618298},7213.6980861843631,{"$f":"I826/((1+real_disc)^(C826-Assumptions!$G$10))","v":6286.32113016943},{"$f":"_xlfn.XLOOKUP(B826,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B826,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K826)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B826,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B826,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2028,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C827)","v":6705.9386510110899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C827)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C827)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C827)","v":485.93684952618298},7191.8755005372732,{"$f":"I827/((1+real_disc)^(C827-Assumptions!$G$10))","v":6055.3661908396016},{"$f":"_xlfn.XLOOKUP(B827,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B827,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K827)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B827,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B827,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2029,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C828)","v":6562.4867438132997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C828)","v":485.93684952618298},7048.423593339483,{"$f":"I828/((1+real_disc)^(C828-Assumptions!$G$10))","v":5733.8971345356358},{"$f":"_xlfn.XLOOKUP(B828,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B828,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K828)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B828,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B828,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2030,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B829,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C829)","v":6059.4231264426098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B829,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C829)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B829,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C829)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B829,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C829)","v":485.93684952618298},6545.3599759687932,{"$f":"I829/((1+real_disc)^(C829-Assumptions!$G$10))","v":5144.5937755331315},{"$f":"_xlfn.XLOOKUP(B829,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B829,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K829)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B829,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B829,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2031,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B830,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C830)","v":5690.30881513649},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B830,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C830)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B830,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C830)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B830,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C830)","v":485.93684952618298},6176.2456646626733,{"$f":"I830/((1+real_disc)^(C830-Assumptions!$G$10))","v":4690.3123317753516},{"$f":"_xlfn.XLOOKUP(B830,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B830,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K830)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B830,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B830,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2032,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C831)","v":5554.2024467957199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C831)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C831)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C831)","v":485.93684952618298},6040.1392963219032,{"$f":"I831/((1+real_disc)^(C831-Assumptions!$G$10))","v":4431.8372780509617},{"$f":"_xlfn.XLOOKUP(B831,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B831,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K831)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B831,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B831,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2033,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C832)","v":5796.27025905561},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C832)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C832)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C832)","v":485.93684952618298},6282.2071085817934,{"$f":"I832/((1+real_disc)^(C832-Assumptions!$G$10))","v":4453.5748108949028},{"$f":"_xlfn.XLOOKUP(B832,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B832,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K832)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B832,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B832,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C833)","v":5278.5135838776796},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C833)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C833)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C833)","v":485.93684952618298},5764.4504334038629,{"$f":"I833/((1+real_disc)^(C833-Assumptions!$G$10))","v":3948.3356163646845},{"$f":"_xlfn.XLOOKUP(B833,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B833,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K833)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B833,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B833,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2035,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C834)","v":4092.5945965724},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C834)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C834)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C834)","v":485.93684952618298},4578.5314460985828,{"$f":"I834/((1+real_disc)^(C834-Assumptions!$G$10))","v":3029.9956417196154},{"$f":"_xlfn.XLOOKUP(B834,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B834,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K834)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B834,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B834,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2036,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C835)","v":4092.5945965724},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C835)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C835)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C835)","v":485.93684952618298},4578.5314460985828,{"$f":"I835/((1+real_disc)^(C835-Assumptions!$G$10))","v":2927.5320209851366},{"$f":"_xlfn.XLOOKUP(B835,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B835,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K835)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B835,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B835,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2037,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B836,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C836)","v":4092.5945965724},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B836,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C836)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B836,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C836)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B836,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C836)","v":485.93684952618298},4578.5314460985828,{"$f":"I836/((1+real_disc)^(C836-Assumptions!$G$10))","v":2828.5333536088269},{"$f":"_xlfn.XLOOKUP(B836,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B836,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K836)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B836,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B836,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2038,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C837)","v":4092.5945965724},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C837)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C837)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C837)","v":485.93684952618298},4578.5314460985828,{"$f":"I837/((1+real_disc)^(C837-Assumptions!$G$10))","v":2732.8824672549058},{"$f":"_xlfn.XLOOKUP(B837,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B837,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K837)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B837,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B837,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2039,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C838)","v":4092.5945965724},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C838)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C838)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C838)","v":485.93684952618298},4578.5314460985828,{"$f":"I838/((1+real_disc)^(C838-Assumptions!$G$10))","v":2640.4661519371075},{"$f":"_xlfn.XLOOKUP(B838,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},{"$f":"K838/((1 + real_disc) ^ (2023 - 2026))","v":363751.10110459413},{"$f":"_xlfn.XLOOKUP(B838,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K838)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B838,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B838,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2040,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C839)","v":4092.5945965724},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C839)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C839)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C839)","v":485.93684952618298},{"$f":"SUM(E839:H839)","v":4578.5314460985828},{"$f":"I839/((1+real_disc)^(C839-Assumptions!$G$10))","v":2551.1750260261911},{"$f":"_xlfn.XLOOKUP(B839,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B839,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K839)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B839,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B839,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2041,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C840)","v":4092.5945965724},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C840)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C840)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C840)","v":485.93684952618298},4578.5314460985828,{"$f":"I840/((1+real_disc)^(C840-Assumptions!$G$10))","v":2464.9034067885905},{"$f":"_xlfn.XLOOKUP(B840,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B840,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K840)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B840,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B840,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2042,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B841,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C841)","v":4092.5945965724},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B841,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C841)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B841,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C841)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B841,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C841)","v":485.93684952618298},4578.5314460985828,{"$f":"I841/((1+real_disc)^(C841-Assumptions!$G$10))","v":2381.5491853029862},{"$f":"_xlfn.XLOOKUP(B841,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B841,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K841)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B841,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B841,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2043,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C842)","v":4092.5945965724},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C842)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C842)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C842)","v":485.93684952618298},4578.5314460985828,{"$f":"I842/((1+real_disc)^(C842-Assumptions!$G$10))","v":2301.0137056067501},{"$f":"_xlfn.XLOOKUP(B842,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B842,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K842)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B842,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B842,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2044,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C843)","v":4092.5945965724},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C843)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C843)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C843)","v":485.93684952618298},4578.5314460985828,{"$f":"I843/((1+real_disc)^(C843-Assumptions!$G$10))","v":2223.2016479292279},{"$f":"_xlfn.XLOOKUP(B843,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B843,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K843)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B843,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B843,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2045,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B844,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C844)","v":4092.5945965724},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B844,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C844)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B844,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C844)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B844,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C844)","v":485.93684952618298},4578.5314460985828,{"$f":"I844/((1+real_disc)^(C844-Assumptions!$G$10))","v":2148.0209158736498},{"$f":"_xlfn.XLOOKUP(B844,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B844,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K844)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B844,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B844,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19908997,2046,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C845)","v":4092.5945965724},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C845)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C845)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C845)","v":485.93684952618298},4578.5314460985828,{"$f":"I845/((1+real_disc)^(C845-Assumptions!$G$10))","v":2075.3825274141545},{"$f":"_xlfn.XLOOKUP(B845,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328082.65231999999},363751.10110459413,{"$f":"_xlfn.XLOOKUP(B845,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K845)","v":328082.65231999999},{"$f":"_xlfn.XLOOKUP($B845,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B845,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2023,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C846)","v":149.355208255549},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C846)","v":15.498788465067699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C846)","v":35.176005815713303},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C846)","v":1483.4572262644899},1683.4872288008198,{"$f":"I846/((1+real_disc)^(C846-Assumptions!$G$10))","v":1683.4872288008198},{"$f":"_xlfn.XLOOKUP(B846,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B846,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K846)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B846,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B846,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2024,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C847)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C847)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C847)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C847)","v":1483.4572262644899},1483.4572262644899,{"$f":"I847/((1+real_disc)^(C847-Assumptions!$G$10))","v":1433.2920060526474},{"$f":"_xlfn.XLOOKUP(B847,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B847,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K847)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B847,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B847,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2025,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C848)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C848)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C848)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C848)","v":1483.4572262644899},1483.4572262644899,{"$f":"I848/((1+real_disc)^(C848-Assumptions!$G$10))","v":1384.8231942537657},{"$f":"_xlfn.XLOOKUP(B848,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B848,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K848)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B848,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B848,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2026,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C849)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C849)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C849)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C849)","v":1483.4572262644899},1483.4572262644899,{"$f":"I849/((1+real_disc)^(C849-Assumptions!$G$10))","v":1337.9934243997736},{"$f":"_xlfn.XLOOKUP(B849,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B849,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K849)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B849,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B849,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2027,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B850,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C850)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B850,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C850)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B850,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C850)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B850,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C850)","v":1483.4572262644899},1483.4572262644899,{"$f":"I850/((1+real_disc)^(C850-Assumptions!$G$10))","v":1292.7472699514722},{"$f":"_xlfn.XLOOKUP(B850,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B850,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K850)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B850,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B850,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2028,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C851)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C851)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C851)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C851)","v":1483.4572262644899},1483.4572262644899,{"$f":"I851/((1+real_disc)^(C851-Assumptions!$G$10))","v":1249.0311786970749},{"$f":"_xlfn.XLOOKUP(B851,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B851,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K851)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B851,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B851,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2029,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C852)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C852)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C852)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C852)","v":1483.4572262644899},1483.4572262644899,{"$f":"I852/((1+real_disc)^(C852-Assumptions!$G$10))","v":1206.7934093691542},{"$f":"_xlfn.XLOOKUP(B852,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B852,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K852)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B852,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B852,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2030,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B853,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C853)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B853,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C853)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B853,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C853)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B853,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C853)","v":1483.4572262644899},1483.4572262644899,{"$f":"I853/((1+real_disc)^(C853-Assumptions!$G$10))","v":1165.98397040498},{"$f":"_xlfn.XLOOKUP(B853,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B853,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K853)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B853,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B853,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2031,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B854,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C854)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B854,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C854)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B854,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C854)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B854,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C854)","v":1483.4572262644899},1483.4572262644899,{"$f":"I854/((1+real_disc)^(C854-Assumptions!$G$10))","v":1126.5545607777588},{"$f":"_xlfn.XLOOKUP(B854,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B854,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K854)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B854,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B854,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2032,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C855)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C855)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C855)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C855)","v":1483.4572262644899},1483.4572262644899,{"$f":"I855/((1+real_disc)^(C855-Assumptions!$G$10))","v":1088.4585128287526},{"$f":"_xlfn.XLOOKUP(B855,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B855,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K855)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B855,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B855,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2033,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B856,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C856)","v":109.281294348212},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B856,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C856)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B856,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C856)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B856,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C856)","v":1483.4572262644899},1592.7385206127019,{"$f":"I856/((1+real_disc)^(C856-Assumptions!$G$10))","v":1129.1223025826141},{"$f":"_xlfn.XLOOKUP(B856,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B856,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K856)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B856,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B856,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C857)","v":108.71313818234501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C857)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C857)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C857)","v":1483.4572262644899},1592.1703644468348,{"$f":"I857/((1+real_disc)^(C857-Assumptions!$G$10))","v":1090.5502666545949},{"$f":"_xlfn.XLOOKUP(B857,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B857,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K857)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B857,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B857,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2035,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C858)","v":4.3968285700895997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C858)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C858)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C858)","v":1483.4572262644899},1487.8540548345795,{"$f":"I858/((1+real_disc)^(C858-Assumptions!$G$10))","v":984.63696378128259},{"$f":"_xlfn.XLOOKUP(B858,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B858,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K858)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B858,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B858,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2036,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B859,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C859)","v":4.3968285700895997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B859,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C859)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B859,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C859)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B859,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C859)","v":1483.4572262644899},1487.8540548345795,{"$f":"I859/((1+real_disc)^(C859-Assumptions!$G$10))","v":951.3400616244279},{"$f":"_xlfn.XLOOKUP(B859,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B859,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K859)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B859,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B859,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2037,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C860)","v":4.3968285700895997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C860)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C860)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C860)","v":1483.4572262644899},1487.8540548345795,{"$f":"I860/((1+real_disc)^(C860-Assumptions!$G$10))","v":919.16914166611377},{"$f":"_xlfn.XLOOKUP(B860,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B860,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K860)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B860,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B860,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2038,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C861)","v":4.3968285700895997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C861)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C861)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C861)","v":1483.4572262644899},1487.8540548345795,{"$f":"I861/((1+real_disc)^(C861-Assumptions!$G$10))","v":888.08612721363659},{"$f":"_xlfn.XLOOKUP(B861,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B861,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K861)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B861,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B861,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2039,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C862)","v":4.3968285700895997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C862)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C862)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C862)","v":1483.4572262644899},1487.8540548345795,{"$f":"I862/((1+real_disc)^(C862-Assumptions!$G$10))","v":858.0542291919196},{"$f":"_xlfn.XLOOKUP(B862,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B862,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K862)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B862,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B862,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2040,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C863)","v":4.3968285700895997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C863)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C863)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C863)","v":1483.4572262644899},1487.8540548345795,{"$f":"I863/((1+real_disc)^(C863-Assumptions!$G$10))","v":829.03790260088851},{"$f":"_xlfn.XLOOKUP(B863,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B863,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K863)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B863,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B863,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2041,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C864)","v":4.3968285700895997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C864)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C864)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C864)","v":1483.4572262644899},1487.8540548345795,{"$f":"I864/((1+real_disc)^(C864-Assumptions!$G$10))","v":801.00280444530301},{"$f":"_xlfn.XLOOKUP(B864,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B864,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K864)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B864,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B864,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2042,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B865,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C865)","v":4.3968285700895997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B865,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C865)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B865,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C865)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B865,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C865)","v":1483.4572262644899},1487.8540548345795,{"$f":"I865/((1+real_disc)^(C865-Assumptions!$G$10))","v":773.91575308724941},{"$f":"_xlfn.XLOOKUP(B865,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B865,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K865)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B865,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B865,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2043,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C866)","v":4.3968285700895997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C866)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C866)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C866)","v":1483.4572262644899},1487.8540548345795,{"$f":"I866/((1+real_disc)^(C866-Assumptions!$G$10))","v":747.74468897318786},{"$f":"_xlfn.XLOOKUP(B866,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B866,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K866)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B866,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B866,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2044,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C867)","v":4.3968285700895997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C867)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C867)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C867)","v":1483.4572262644899},1487.8540548345795,{"$f":"I867/((1+real_disc)^(C867-Assumptions!$G$10))","v":722.45863668907054},{"$f":"_xlfn.XLOOKUP(B867,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B867,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K867)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B867,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B867,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2045,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B868,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C868)","v":4.3968285700895997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B868,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C868)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B868,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C868)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B868,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C868)","v":1483.4572262644899},1487.8540548345795,{"$f":"I868/((1+real_disc)^(C868-Assumptions!$G$10))","v":698.02766829861889},{"$f":"_xlfn.XLOOKUP(B868,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B868,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K868)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B868,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B868,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909236,2046,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C869)","v":4.3968285700895997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C869)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C869)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C869)","v":1483.4572262644899},1487.8540548345795,{"$f":"I869/((1+real_disc)^(C869-Assumptions!$G$10))","v":674.42286792137088},{"$f":"_xlfn.XLOOKUP(B869,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1028456.07427},1140267.6331954764,{"$f":"_xlfn.XLOOKUP(B869,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K869)","v":1028456.07427},{"$f":"_xlfn.XLOOKUP($B869,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B869,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2023,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C870)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C870)","v":98.441734669154997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C870)","v":127.159056738134},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C870)","v":1182.3891102279699},1407.989901635259,{"$f":"I870/((1+real_disc)^(C870-Assumptions!$G$10))","v":1407.989901635259},{"$f":"_xlfn.XLOOKUP(B870,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B870,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K870)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B870,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B870,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2024,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B871,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C871)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B871,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C871)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B871,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C871)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B871,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C871)","v":1182.3891102279699},1182.3891102279699,{"$f":"I871/((1+real_disc)^(C871-Assumptions!$G$10))","v":1142.4049374183285},{"$f":"_xlfn.XLOOKUP(B871,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B871,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K871)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B871,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B871,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2025,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C872)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C872)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C872)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C872)","v":1182.3891102279699},1182.3891102279699,{"$f":"I872/((1+real_disc)^(C872-Assumptions!$G$10))","v":1103.7728863945204},{"$f":"_xlfn.XLOOKUP(B872,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B872,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K872)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B872,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B872,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2026,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C873)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C873)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C873)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C873)","v":1182.3891102279699},1182.3891102279699,{"$f":"I873/((1+real_disc)^(C873-Assumptions!$G$10))","v":1066.4472332314208},{"$f":"_xlfn.XLOOKUP(B873,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B873,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K873)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B873,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B873,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2027,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C874)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C874)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C874)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C874)","v":1182.3891102279699},1182.3891102279699,{"$f":"I874/((1+real_disc)^(C874-Assumptions!$G$10))","v":1030.383800223595},{"$f":"_xlfn.XLOOKUP(B874,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B874,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K874)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B874,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B874,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2028,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C875)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C875)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C875)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C875)","v":1182.3891102279699},1182.3891102279699,{"$f":"I875/((1+real_disc)^(C875-Assumptions!$G$10))","v":995.53990359767647},{"$f":"_xlfn.XLOOKUP(B875,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B875,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K875)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2029,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C876)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C876)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C876)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C876)","v":1182.3891102279699},1182.3891102279699,{"$f":"I876/((1+real_disc)^(C876-Assumptions!$G$10))","v":961.87430299292407},{"$f":"_xlfn.XLOOKUP(B876,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B876,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K876)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B876,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B876,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2030,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B877,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C877)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B877,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C877)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B877,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C877)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B877,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C877)","v":1182.3891102279699},1182.3891102279699,{"$f":"I877/((1+real_disc)^(C877-Assumptions!$G$10))","v":929.34715265016825},{"$f":"_xlfn.XLOOKUP(B877,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B877,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K877)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B877,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B877,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2031,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C878)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C878)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C878)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C878)","v":1182.3891102279699},1182.3891102279699,{"$f":"I878/((1+real_disc)^(C878-Assumptions!$G$10))","v":897.91995425137043},{"$f":"_xlfn.XLOOKUP(B878,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B878,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K878)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B878,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B878,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2032,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C879)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C879)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C879)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C879)","v":1182.3891102279699},1182.3891102279699,{"$f":"I879/((1+real_disc)^(C879-Assumptions!$G$10))","v":867.55551135398127},{"$f":"_xlfn.XLOOKUP(B879,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B879,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K879)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B879,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B879,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2033,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C880)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C880)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C880)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C880)","v":1182.3891102279699},1182.3891102279699,{"$f":"I880/((1+real_disc)^(C880-Assumptions!$G$10))","v":838.21788536616555},{"$f":"_xlfn.XLOOKUP(B880,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B880,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K880)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B880,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B880,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C881)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C881)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C881)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C881)","v":1182.3891102279699},1182.3891102279699,{"$f":"I881/((1+real_disc)^(C881-Assumptions!$G$10))","v":809.87235301078783},{"$f":"_xlfn.XLOOKUP(B881,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B881,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K881)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B881,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B881,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2035,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C882)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C882)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C882)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C882)","v":1182.3891102279699},1182.3891102279699,{"$f":"I882/((1+real_disc)^(C882-Assumptions!$G$10))","v":782.48536522781444},{"$f":"_xlfn.XLOOKUP(B882,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B882,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K882)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B882,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B882,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2036,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B883,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C883)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B883,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C883)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B883,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C883)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B883,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C883)","v":1182.3891102279699},1182.3891102279699,{"$f":"I883/((1+real_disc)^(C883-Assumptions!$G$10))","v":756.02450746648753},{"$f":"_xlfn.XLOOKUP(B883,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B883,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K883)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B883,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B883,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2037,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C884)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C884)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C884)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C884)","v":1182.3891102279699},1182.3891102279699,{"$f":"I884/((1+real_disc)^(C884-Assumptions!$G$10))","v":730.45846132027771},{"$f":"_xlfn.XLOOKUP(B884,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B884,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K884)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B884,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B884,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2038,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C885)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C885)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C885)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C885)","v":1182.3891102279699},1182.3891102279699,{"$f":"I885/((1+real_disc)^(C885-Assumptions!$G$10))","v":705.75696745920561},{"$f":"_xlfn.XLOOKUP(B885,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B885,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K885)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B885,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B885,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2039,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B886,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C886)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B886,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C886)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B886,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C886)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B886,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C886)","v":1182.3891102279699},1182.3891102279699,{"$f":"I886/((1+real_disc)^(C886-Assumptions!$G$10))","v":681.89078981565774},{"$f":"_xlfn.XLOOKUP(B886,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B886,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K886)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B886,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B886,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2040,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C887)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C887)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C887)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C887)","v":1182.3891102279699},1182.3891102279699,{"$f":"I887/((1+real_disc)^(C887-Assumptions!$G$10))","v":658.83168098131182},{"$f":"_xlfn.XLOOKUP(B887,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B887,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K887)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B887,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B887,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2041,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C888)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C888)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C888)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C888)","v":1182.3891102279699},1182.3891102279699,{"$f":"I888/((1+real_disc)^(C888-Assumptions!$G$10))","v":636.55234877421447},{"$f":"_xlfn.XLOOKUP(B888,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B888,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K888)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B888,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B888,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2042,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B889,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C889)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B889,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C889)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B889,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C889)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B889,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C889)","v":1182.3891102279699},1182.3891102279699,{"$f":"I889/((1+real_disc)^(C889-Assumptions!$G$10))","v":615.02642393643907},{"$f":"_xlfn.XLOOKUP(B889,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B889,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K889)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B889,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B889,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2043,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C890)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C890)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C890)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C890)","v":1182.3891102279699},1182.3891102279699,{"$f":"I890/((1+real_disc)^(C890-Assumptions!$G$10))","v":594.22842892409585},{"$f":"_xlfn.XLOOKUP(B890,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B890,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K890)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B890,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B890,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2044,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C891)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C891)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C891)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C891)","v":1182.3891102279699},1182.3891102279699,{"$f":"I891/((1+real_disc)^(C891-Assumptions!$G$10))","v":574.13374775274974},{"$f":"_xlfn.XLOOKUP(B891,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B891,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K891)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B891,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B891,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2045,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B892,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C892)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B892,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C892)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B892,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C892)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B892,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C892)","v":1182.3891102279699},1182.3891102279699,{"$f":"I892/((1+real_disc)^(C892-Assumptions!$G$10))","v":554.71859686256005},{"$f":"_xlfn.XLOOKUP(B892,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B892,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K892)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B892,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B892,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19909287,2046,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C893)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C893)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C893)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C893)","v":1182.3891102279699},1182.3891102279699,{"$f":"I893/((1+real_disc)^(C893-Assumptions!$G$10))","v":535.95999696865704},{"$f":"_xlfn.XLOOKUP(B893,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1100318.21893},1219942.4775158542,{"$f":"_xlfn.XLOOKUP(B893,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K893)","v":1100318.21893},{"$f":"_xlfn.XLOOKUP($B893,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B893,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2023,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C894)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C894)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C894)","v":9.3277380974230106E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C894)","v":789.83854911548895},789.93182649646315,{"$f":"I894/((1+real_disc)^(C894-Assumptions!$G$10))","v":789.93182649646315},{"$f":"_xlfn.XLOOKUP(B894,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B894,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K894)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B894,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B894,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2024,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B895,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C895)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B895,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C895)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B895,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C895)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B895,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C895)","v":789.83854911548895},789.83854911548895,{"$f":"I895/((1+real_disc)^(C895-Assumptions!$G$10))","v":763.12903296182515},{"$f":"_xlfn.XLOOKUP(B895,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B895,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K895)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B895,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B895,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2025,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C896)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C896)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C896)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C896)","v":789.83854911548895},789.83854911548895,{"$f":"I896/((1+real_disc)^(C896-Assumptions!$G$10))","v":737.32273716118368},{"$f":"_xlfn.XLOOKUP(B896,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B896,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K896)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B896,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B896,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2026,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C897)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C897)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C897)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C897)","v":789.83854911548895},789.83854911548895,{"$f":"I897/((1+real_disc)^(C897-Assumptions!$G$10))","v":712.38911803012934},{"$f":"_xlfn.XLOOKUP(B897,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B897,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K897)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B897,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B897,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2027,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C898)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C898)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C898)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C898)","v":789.83854911548895},789.83854911548895,{"$f":"I898/((1+real_disc)^(C898-Assumptions!$G$10))","v":688.29866476340999},{"$f":"_xlfn.XLOOKUP(B898,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B898,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K898)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B898,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B898,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2028,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C899)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C899)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C899)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C899)","v":789.83854911548895},789.83854911548895,{"$f":"I899/((1+real_disc)^(C899-Assumptions!$G$10))","v":665.02286450571023},{"$f":"_xlfn.XLOOKUP(B899,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B899,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K899)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B899,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B899,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2029,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C900)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C900)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C900)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C900)","v":789.83854911548895},789.83854911548895,{"$f":"I900/((1+real_disc)^(C900-Assumptions!$G$10))","v":642.53416860455093},{"$f":"_xlfn.XLOOKUP(B900,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B900,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K900)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B900,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B900,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2030,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B901,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C901)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B901,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C901)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B901,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C901)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B901,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C901)","v":789.83854911548895},789.83854911548895,{"$f":"I901/((1+real_disc)^(C901-Assumptions!$G$10))","v":620.80596000439709},{"$f":"_xlfn.XLOOKUP(B901,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B901,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K901)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B901,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B901,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2031,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C902)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C902)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C902)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C902)","v":789.83854911548895},789.83854911548895,{"$f":"I902/((1+real_disc)^(C902-Assumptions!$G$10))","v":599.81252174337897},{"$f":"_xlfn.XLOOKUP(B902,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},{"$f":"K902/((1 + real_disc) ^ (2023 - 2026))","v":359448.6050307157},{"$f":"_xlfn.XLOOKUP(B902,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K902)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B902,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B902,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2032,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C903)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C903)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C903)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C903)","v":789.83854911548895},{"$f":"SUM(E903:H903)","v":789.83854911548895},{"$f":"I903/((1+real_disc)^(C903-Assumptions!$G$10))","v":579.52900651534208},{"$f":"_xlfn.XLOOKUP(B903,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B903,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K903)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B903,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B903,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2033,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C904)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C904)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C904)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C904)","v":789.83854911548895},789.83854911548895,{"$f":"I904/((1+real_disc)^(C904-Assumptions!$G$10))","v":559.93140726120009},{"$f":"_xlfn.XLOOKUP(B904,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B904,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K904)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B904,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B904,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C905)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C905)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C905)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C905)","v":789.83854911548895},789.83854911548895,{"$f":"I905/((1+real_disc)^(C905-Assumptions!$G$10))","v":540.99652875478262},{"$f":"_xlfn.XLOOKUP(B905,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B905,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K905)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B905,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B905,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2035,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B906,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C906)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B906,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C906)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B906,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C906)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B906,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C906)","v":789.83854911548895},789.83854911548895,{"$f":"I906/((1+real_disc)^(C906-Assumptions!$G$10))","v":522.70196014954843},{"$f":"_xlfn.XLOOKUP(B906,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B906,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K906)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B906,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B906,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2036,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B907,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C907)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B907,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C907)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B907,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C907)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B907,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C907)","v":789.83854911548895},789.83854911548895,{"$f":"I907/((1+real_disc)^(C907-Assumptions!$G$10))","v":505.02604845367011},{"$f":"_xlfn.XLOOKUP(B907,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B907,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K907)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B907,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B907,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2037,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C908)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C908)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C908)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C908)","v":789.83854911548895},789.83854911548895,{"$f":"I908/((1+real_disc)^(C908-Assumptions!$G$10))","v":487.94787290209672},{"$f":"_xlfn.XLOOKUP(B908,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B908,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K908)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B908,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B908,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2038,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C909)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C909)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C909)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C909)","v":789.83854911548895},789.83854911548895,{"$f":"I909/((1+real_disc)^(C909-Assumptions!$G$10))","v":471.44722019526256},{"$f":"_xlfn.XLOOKUP(B909,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B909,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K909)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B909,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B909,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2039,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C910)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C910)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C910)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C910)","v":789.83854911548895},789.83854911548895,{"$f":"I910/((1+real_disc)^(C910-Assumptions!$G$10))","v":455.50456057513304},{"$f":"_xlfn.XLOOKUP(B910,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B910,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K910)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B910,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B910,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2040,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C911)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C911)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C911)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C911)","v":789.83854911548895},789.83854911548895,{"$f":"I911/((1+real_disc)^(C911-Assumptions!$G$10))","v":440.10102471027346},{"$f":"_xlfn.XLOOKUP(B911,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B911,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K911)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B911,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B911,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2041,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B912,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C912)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B912,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C912)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B912,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C912)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B912,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C912)","v":789.83854911548895},789.83854911548895,{"$f":"I912/((1+real_disc)^(C912-Assumptions!$G$10))","v":425.2183813625831},{"$f":"_xlfn.XLOOKUP(B912,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B912,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K912)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B912,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B912,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2042,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C913)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C913)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C913)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C913)","v":789.83854911548895},789.83854911548895,{"$f":"I913/((1+real_disc)^(C913-Assumptions!$G$10))","v":410.83901580925908},{"$f":"_xlfn.XLOOKUP(B913,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B913,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K913)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B913,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B913,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2043,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C914)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C914)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C914)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C914)","v":789.83854911548895},789.83854911548895,{"$f":"I914/((1+real_disc)^(C914-Assumptions!$G$10))","v":396.94590899445325},{"$f":"_xlfn.XLOOKUP(B914,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B914,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K914)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B914,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B914,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2044,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B915,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C915)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B915,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C915)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B915,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C915)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B915,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C915)","v":789.83854911548895},789.83854911548895,{"$f":"I915/((1+real_disc)^(C915-Assumptions!$G$10))","v":383.52261738594524},{"$f":"_xlfn.XLOOKUP(B915,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B915,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K915)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B915,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B915,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2045,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C916)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C916)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C916)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C916)","v":789.83854911548895},789.83854911548895,{"$f":"I916/((1+real_disc)^(C916-Assumptions!$G$10))","v":370.55325351299052},{"$f":"_xlfn.XLOOKUP(B916,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B916,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K916)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B916,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B916,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19910067,2046,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C917)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C917)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C917)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C917)","v":789.83854911548895},789.83854911548895,{"$f":"I917/((1+real_disc)^(C917-Assumptions!$G$10))","v":358.02246716230968},{"$f":"_xlfn.XLOOKUP(B917,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324202.04737000004},359448.6050307157,{"$f":"_xlfn.XLOOKUP(B917,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K917)","v":324202.04737000004},{"$f":"_xlfn.XLOOKUP($B917,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B917,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2023,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B918,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C918)","v":21.881527503857502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B918,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C918)","v":9.3880625342291999E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B918,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C918)","v":3.3872951254486097E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B918,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C918)","v":4308.0296097473301},4329.9543982649766,{"$f":"I918/((1+real_disc)^(C918-Assumptions!$G$10))","v":4329.9543982649766},{"$f":"_xlfn.XLOOKUP(B918,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B918,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K918)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B918,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B918,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2024,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B919,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C919)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B919,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C919)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B919,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C919)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B919,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C919)","v":4308.0296097473301},4308.0296097473301,{"$f":"I919/((1+real_disc)^(C919-Assumptions!$G$10))","v":4162.3474490312374},{"$f":"_xlfn.XLOOKUP(B919,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B919,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K919)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B919,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B919,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2025,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C920)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C920)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C920)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C920)","v":4308.0296097473301},4308.0296097473301,{"$f":"I920/((1+real_disc)^(C920-Assumptions!$G$10))","v":4021.5917381944323},{"$f":"_xlfn.XLOOKUP(B920,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B920,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K920)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B920,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B920,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2026,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C921)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C921)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C921)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C921)","v":4308.0296097473301},4308.0296097473301,{"$f":"I921/((1+real_disc)^(C921-Assumptions!$G$10))","v":3885.5958823134615},{"$f":"_xlfn.XLOOKUP(B921,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B921,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K921)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B921,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B921,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2027,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C922)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C922)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C922)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C922)","v":4308.0296097473301},4308.0296097473301,{"$f":"I922/((1+real_disc)^(C922-Assumptions!$G$10))","v":3754.1989201096249},{"$f":"_xlfn.XLOOKUP(B922,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B922,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K922)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B922,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B922,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2028,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C923)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C923)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C923)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C923)","v":4308.0296097473301},4308.0296097473301,{"$f":"I923/((1+real_disc)^(C923-Assumptions!$G$10))","v":3627.2453334392517},{"$f":"_xlfn.XLOOKUP(B923,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B923,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K923)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B923,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B923,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2029,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B924,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C924)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B924,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C924)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B924,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C924)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B924,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C924)","v":4308.0296097473301},4308.0296097473301,{"$f":"I924/((1+real_disc)^(C924-Assumptions!$G$10))","v":3504.5848632263296},{"$f":"_xlfn.XLOOKUP(B924,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B924,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K924)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B924,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B924,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2030,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C925)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C925)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C925)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C925)","v":4308.0296097473301},4308.0296097473301,{"$f":"I925/((1+real_disc)^(C925-Assumptions!$G$10))","v":3386.0723316196427},{"$f":"_xlfn.XLOOKUP(B925,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B925,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K925)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B925,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B925,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2031,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C926)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C926)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C926)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C926)","v":4308.0296097473301},4308.0296097473301,{"$f":"I926/((1+real_disc)^(C926-Assumptions!$G$10))","v":3271.5674701639064},{"$f":"_xlfn.XLOOKUP(B926,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B926,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K926)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B926,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B926,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2032,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B927,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C927)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B927,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C927)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B927,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C927)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B927,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C927)","v":4308.0296097473301},4308.0296097473301,{"$f":"I927/((1+real_disc)^(C927-Assumptions!$G$10))","v":3160.9347537815529},{"$f":"_xlfn.XLOOKUP(B927,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B927,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K927)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B927,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B927,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2033,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C928)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C928)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C928)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C928)","v":4308.0296097473301},4308.0296097473301,{"$f":"I928/((1+real_disc)^(C928-Assumptions!$G$10))","v":3054.04324036865},{"$f":"_xlfn.XLOOKUP(B928,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B928,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K928)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B928,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B928,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2034,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C929)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C929)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C929)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C929)","v":4308.0296097473301},4308.0296097473301,{"$f":"I929/((1+real_disc)^(C929-Assumptions!$G$10))","v":2950.7664158151206},{"$f":"_xlfn.XLOOKUP(B929,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B929,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K929)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B929,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B929,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2035,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C930)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C930)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C930)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C930)","v":4308.0296097473301},4308.0296097473301,{"$f":"I930/((1+real_disc)^(C930-Assumptions!$G$10))","v":2850.9820442658174},{"$f":"_xlfn.XLOOKUP(B930,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B930,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K930)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B930,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B930,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2036,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C931)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C931)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C931)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C931)","v":4308.0296097473301},4308.0296097473301,{"$f":"I931/((1+real_disc)^(C931-Assumptions!$G$10))","v":2754.5720234452347},{"$f":"_xlfn.XLOOKUP(B931,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B931,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K931)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B931,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B931,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2037,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C932)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C932)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C932)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C932)","v":4308.0296097473301},4308.0296097473301,{"$f":"I932/((1+real_disc)^(C932-Assumptions!$G$10))","v":2661.4222448746227},{"$f":"_xlfn.XLOOKUP(B932,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B932,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K932)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B932,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B932,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2038,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B933,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C933)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B933,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C933)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B933,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C933)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B933,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C933)","v":4308.0296097473301},4308.0296097473301,{"$f":"I933/((1+real_disc)^(C933-Assumptions!$G$10))","v":2571.422458816061},{"$f":"_xlfn.XLOOKUP(B933,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B933,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K933)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B933,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B933,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2039,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C934)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C934)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C934)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C934)","v":4308.0296097473301},4308.0296097473301,{"$f":"I934/((1+real_disc)^(C934-Assumptions!$G$10))","v":2484.4661437836344},{"$f":"_xlfn.XLOOKUP(B934,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B934,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K934)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B934,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B934,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2040,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C935)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C935)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C935)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C935)","v":4308.0296097473301},4308.0296097473301,{"$f":"I935/((1+real_disc)^(C935-Assumptions!$G$10))","v":2400.4503804672795},{"$f":"_xlfn.XLOOKUP(B935,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B935,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K935)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B935,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B935,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2041,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B936,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C936)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B936,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C936)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B936,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C936)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B936,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C936)","v":4308.0296097473301},4308.0296097473301,{"$f":"I936/((1+real_disc)^(C936-Assumptions!$G$10))","v":2319.2757299200771},{"$f":"_xlfn.XLOOKUP(B936,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B936,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K936)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B936,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B936,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2042,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C937)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C937)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C937)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C937)","v":4308.0296097473301},4308.0296097473301,{"$f":"I937/((1+real_disc)^(C937-Assumptions!$G$10))","v":2240.8461158648088},{"$f":"_xlfn.XLOOKUP(B937,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B937,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K937)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B937,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B937,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2043,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C938)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C938)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C938)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C938)","v":4308.0296097473301},4308.0296097473301,{"$f":"I938/((1+real_disc)^(C938-Assumptions!$G$10))","v":2165.0687109804921},{"$f":"_xlfn.XLOOKUP(B938,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B938,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K938)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B938,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B938,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2044,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C939)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C939)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C939)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C939)","v":4308.0296097473301},4308.0296097473301,{"$f":"I939/((1+real_disc)^(C939-Assumptions!$G$10))","v":2091.853827034292},{"$f":"_xlfn.XLOOKUP(B939,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B939,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K939)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B939,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B939,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2045,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C940)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C940)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C940)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C940)","v":4308.0296097473301},4308.0296097473301,{"$f":"I940/((1+real_disc)^(C940-Assumptions!$G$10))","v":2021.1148087287845},{"$f":"_xlfn.XLOOKUP(B940,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B940,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K940)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B940,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B940,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912672,2046,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C941)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C941)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C941)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C941)","v":4308.0296097473301},4308.0296097473301,{"$f":"I941/((1+real_disc)^(C941-Assumptions!$G$10))","v":1952.7679311389222},{"$f":"_xlfn.XLOOKUP(B941,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856963.64402999997},950130.91036119778,{"$f":"_xlfn.XLOOKUP(B941,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K941)","v":856963.64402999997},{"$f":"_xlfn.XLOOKUP($B941,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B941,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2023,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B942,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C942)","v":1.6458660335103999E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B942,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C942)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B942,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C942)","v":0.29272872952703599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B942,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C942)","v":848.98524149371099},849.27961608927149,{"$f":"I942/((1+real_disc)^(C942-Assumptions!$G$10))","v":849.27961608927149},{"$f":"_xlfn.XLOOKUP(B942,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B942,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K942)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B942,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B942,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2024,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C943)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C943)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C943)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C943)","v":848.98524149371099},848.98524149371099,{"$f":"I943/((1+real_disc)^(C943-Assumptions!$G$10))","v":820.2755956460976},{"$f":"_xlfn.XLOOKUP(B943,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B943,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K943)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B943,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B943,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2025,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C944)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C944)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C944)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C944)","v":848.98524149371099},848.98524149371099,{"$f":"I944/((1+real_disc)^(C944-Assumptions!$G$10))","v":792.53680738753394},{"$f":"_xlfn.XLOOKUP(B944,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B944,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K944)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B944,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B944,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2026,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C945)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C945)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C945)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C945)","v":848.98524149371099},848.98524149371099,{"$f":"I945/((1+real_disc)^(C945-Assumptions!$G$10))","v":765.73604578505706},{"$f":"_xlfn.XLOOKUP(B945,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B945,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K945)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B945,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B945,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2027,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C946)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C946)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C946)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C946)","v":848.98524149371099},848.98524149371099,{"$f":"I946/((1+real_disc)^(C946-Assumptions!$G$10))","v":739.84159013048998},{"$f":"_xlfn.XLOOKUP(B946,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B946,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K946)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B946,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B946,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2028,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C947)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C947)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C947)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C947)","v":848.98524149371099},848.98524149371099,{"$f":"I947/((1+real_disc)^(C947-Assumptions!$G$10))","v":714.82279239660875},{"$f":"_xlfn.XLOOKUP(B947,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B947,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K947)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B947,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B947,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2029,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B948,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C948)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B948,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C948)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B948,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C948)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B948,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C948)","v":848.98524149371099},848.98524149371099,{"$f":"I948/((1+real_disc)^(C948-Assumptions!$G$10))","v":690.65004096290693},{"$f":"_xlfn.XLOOKUP(B948,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B948,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K948)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B948,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B948,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2030,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C949)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C949)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C949)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C949)","v":848.98524149371099},848.98524149371099,{"$f":"I949/((1+real_disc)^(C949-Assumptions!$G$10))","v":667.29472556802614},{"$f":"_xlfn.XLOOKUP(B949,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B949,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K949)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B949,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B949,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2031,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C950)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C950)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C950)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C950)","v":848.98524149371099},848.98524149371099,{"$f":"I950/((1+real_disc)^(C950-Assumptions!$G$10))","v":644.72920344736838},{"$f":"_xlfn.XLOOKUP(B950,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B950,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K950)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B950,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B950,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2032,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B951,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C951)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B951,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C951)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B951,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C951)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B951,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C951)","v":848.98524149371099},848.98524149371099,{"$f":"I951/((1+real_disc)^(C951-Assumptions!$G$10))","v":622.92676661581493},{"$f":"_xlfn.XLOOKUP(B951,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B951,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K951)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B951,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B951,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2033,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C952)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C952)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C952)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C952)","v":848.98524149371099},848.98524149371099,{"$f":"I952/((1+real_disc)^(C952-Assumptions!$G$10))","v":601.861610256826},{"$f":"_xlfn.XLOOKUP(B952,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B952,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K952)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B952,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B952,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2034,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C953)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C953)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C953)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C953)","v":848.98524149371099},848.98524149371099,{"$f":"I953/((1+real_disc)^(C953-Assumptions!$G$10))","v":581.50880218050827},{"$f":"_xlfn.XLOOKUP(B953,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B953,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K953)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B953,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B953,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2035,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C954)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C954)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C954)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C954)","v":848.98524149371099},848.98524149371099,{"$f":"I954/((1+real_disc)^(C954-Assumptions!$G$10))","v":561.84425331450075},{"$f":"_xlfn.XLOOKUP(B954,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B954,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K954)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B954,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B954,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2036,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C955)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C955)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C955)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C955)","v":848.98524149371099},848.98524149371099,{"$f":"I955/((1+real_disc)^(C955-Assumptions!$G$10))","v":542.84468919275446},{"$f":"_xlfn.XLOOKUP(B955,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B955,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K955)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B955,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B955,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2037,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C956)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C956)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C956)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C956)","v":848.98524149371099},848.98524149371099,{"$f":"I956/((1+real_disc)^(C956-Assumptions!$G$10))","v":524.48762240845838},{"$f":"_xlfn.XLOOKUP(B956,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B956,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K956)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B956,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B956,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2038,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C957)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C957)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C957)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C957)","v":848.98524149371099},848.98524149371099,{"$f":"I957/((1+real_disc)^(C957-Assumptions!$G$10))","v":506.75132599851054},{"$f":"_xlfn.XLOOKUP(B957,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B957,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K957)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B957,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B957,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2039,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C958)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C958)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C958)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C958)","v":848.98524149371099},848.98524149371099,{"$f":"I958/((1+real_disc)^(C958-Assumptions!$G$10))","v":489.61480772802963},{"$f":"_xlfn.XLOOKUP(B958,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B958,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K958)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B958,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B958,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2040,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C959)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C959)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C959)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C959)","v":848.98524149371099},848.98524149371099,{"$f":"I959/((1+real_disc)^(C959-Assumptions!$G$10))","v":473.05778524447311},{"$f":"_xlfn.XLOOKUP(B959,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B959,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K959)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B959,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B959,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2041,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B960,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C960)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B960,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C960)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B960,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C960)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B960,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C960)","v":848.98524149371099},848.98524149371099,{"$f":"I960/((1+real_disc)^(C960-Assumptions!$G$10))","v":457.06066207195471},{"$f":"_xlfn.XLOOKUP(B960,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B960,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K960)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B960,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B960,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2042,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C961)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C961)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C961)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C961)","v":848.98524149371099},848.98524149371099,{"$f":"I961/((1+real_disc)^(C961-Assumptions!$G$10))","v":441.60450441734758},{"$f":"_xlfn.XLOOKUP(B961,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B961,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K961)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B961,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B961,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2043,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C962)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C962)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C962)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C962)","v":848.98524149371099},848.98524149371099,{"$f":"I962/((1+real_disc)^(C962-Assumptions!$G$10))","v":426.67101876072235},{"$f":"_xlfn.XLOOKUP(B962,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B962,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K962)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B962,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B962,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2044,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B963,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C963)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B963,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C963)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B963,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C963)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B963,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C963)","v":848.98524149371099},848.98524149371099,{"$f":"I963/((1+real_disc)^(C963-Assumptions!$G$10))","v":412.24253020359657},{"$f":"_xlfn.XLOOKUP(B963,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B963,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K963)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B963,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B963,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2045,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C964)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C964)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C964)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C964)","v":848.98524149371099},848.98524149371099,{"$f":"I964/((1+real_disc)^(C964-Assumptions!$G$10))","v":398.30196154936863},{"$f":"_xlfn.XLOOKUP(B964,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B964,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K964)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B964,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B964,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19912690,2046,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C965)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C965)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C965)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C965)","v":848.98524149371099},848.98524149371099,{"$f":"I965/((1+real_disc)^(C965-Assumptions!$G$10))","v":384.8328130911774},{"$f":"_xlfn.XLOOKUP(B965,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":159018.33067},176306.46566648968,{"$f":"_xlfn.XLOOKUP(B965,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K965)","v":159018.33067},{"$f":"_xlfn.XLOOKUP($B965,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B965,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2023,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B966,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C966)","v":972.72801318220399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B966,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C966)","v":0.800427587280923},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B966,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C966)","v":1.30126392750548},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B966,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C966)","v":3771.0289385381998},4745.8586432351904,{"$f":"I966/((1+real_disc)^(C966-Assumptions!$G$10))","v":4745.8586432351904},{"$f":"_xlfn.XLOOKUP(B966,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},{"$f":"K966/((1 + real_disc) ^ (2023 - 2026))","v":2234845.5032818001},{"$f":"_xlfn.XLOOKUP(B966,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K966)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B966,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B966,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2024,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C967)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C967)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C967)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C967)","v":3771.0289385381998},{"$f":"SUM(E967:H967)","v":3771.0289385381998},{"$f":"I967/((1+real_disc)^(C967-Assumptions!$G$10))","v":3643.5062208098552},{"$f":"_xlfn.XLOOKUP(B967,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B967,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K967)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B967,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B967,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2025,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C968)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C968)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C968)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C968)","v":3771.0289385381998},3771.0289385381998,{"$f":"I968/((1+real_disc)^(C968-Assumptions!$G$10))","v":3520.2958655167686},{"$f":"_xlfn.XLOOKUP(B968,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B968,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K968)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B968,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B968,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2026,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C969)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C969)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C969)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C969)","v":3771.0289385381998},3771.0305201607571,{"$f":"I969/((1+real_disc)^(C969-Assumptions!$G$10))","v":3401.2534705104831},{"$f":"_xlfn.XLOOKUP(B969,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B969,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K969)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B969,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B969,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2027,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C970)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C970)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C970)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C970)","v":3771.0289385381998},3771.0305201607571,{"$f":"I970/((1+real_disc)^(C970-Assumptions!$G$10))","v":3286.2352372081964},{"$f":"_xlfn.XLOOKUP(B970,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B970,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K970)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B970,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B970,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2028,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B971,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C971)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B971,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C971)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B971,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C971)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B971,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C971)","v":3771.0289385381998},3771.0305201607571,{"$f":"I971/((1+real_disc)^(C971-Assumptions!$G$10))","v":3175.1065093799002},{"$f":"_xlfn.XLOOKUP(B971,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B971,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K971)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B971,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B971,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2029,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B972,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C972)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B972,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C972)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B972,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C972)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B972,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C972)","v":3771.0289385381998},3771.0305201607571,{"$f":"I972/((1+real_disc)^(C972-Assumptions!$G$10))","v":3067.7357578549759},{"$f":"_xlfn.XLOOKUP(B972,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B972,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K972)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B972,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B972,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2030,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C973)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C973)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C973)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C973)","v":3771.0289385381998},3771.0305201607571,{"$f":"I973/((1+real_disc)^(C973-Assumptions!$G$10))","v":2963.9959013091557},{"$f":"_xlfn.XLOOKUP(B973,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B973,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K973)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B973,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B973,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2031,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C974)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C974)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C974)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C974)","v":3771.0289385381998},3771.0305201607571,{"$f":"I974/((1+real_disc)^(C974-Assumptions!$G$10))","v":2863.7641558542573},{"$f":"_xlfn.XLOOKUP(B974,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B974,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K974)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B974,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B974,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2032,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C975)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C975)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C975)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C975)","v":3771.0289385381998},3771.0305201607571,{"$f":"I975/((1+real_disc)^(C975-Assumptions!$G$10))","v":2766.9218897142587},{"$f":"_xlfn.XLOOKUP(B975,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B975,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K975)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B975,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B975,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2033,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C976)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C976)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C976)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C976)","v":3771.0289385381998},3771.0305201607571,{"$f":"I976/((1+real_disc)^(C976-Assumptions!$G$10))","v":2673.3544828157092},{"$f":"_xlfn.XLOOKUP(B976,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B976,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K976)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B976,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B976,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2034,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B977,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C977)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B977,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C977)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B977,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C977)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B977,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C977)","v":3771.0289385381998},3771.0305201607571,{"$f":"I977/((1+real_disc)^(C977-Assumptions!$G$10))","v":2582.9511911262889},{"$f":"_xlfn.XLOOKUP(B977,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B977,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K977)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B977,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B977,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2035,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B978,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C978)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B978,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C978)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B978,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C978)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B978,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C978)","v":3771.0289385381998},3771.0305201607571,{"$f":"I978/((1+real_disc)^(C978-Assumptions!$G$10))","v":2495.6050155809558},{"$f":"_xlfn.XLOOKUP(B978,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B978,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K978)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B978,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B978,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2036,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C979)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C979)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C979)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C979)","v":3771.0289385381998},3771.0305201607571,{"$f":"I979/((1+real_disc)^(C979-Assumptions!$G$10))","v":2411.2125754405374},{"$f":"_xlfn.XLOOKUP(B979,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B979,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K979)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B979,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B979,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2037,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B980,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C980)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B980,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C980)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B980,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C980)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B980,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C980)","v":3771.0289385381998},3771.0305201607571,{"$f":"I980/((1+real_disc)^(C980-Assumptions!$G$10))","v":2329.6739859328859},{"$f":"_xlfn.XLOOKUP(B980,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B980,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K980)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B980,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B980,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2038,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C981)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C981)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C981)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C981)","v":3771.0289385381998},3771.0305201607571,{"$f":"I981/((1+real_disc)^(C981-Assumptions!$G$10))","v":2250.8927400317743},{"$f":"_xlfn.XLOOKUP(B981,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B981,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K981)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B981,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B981,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2039,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C982)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C982)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C982)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C982)","v":3771.0289385381998},3771.0305201607571,{"$f":"I982/((1+real_disc)^(C982-Assumptions!$G$10))","v":2174.7755942335989},{"$f":"_xlfn.XLOOKUP(B982,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B982,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K982)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B982,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B982,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2040,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B983,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C983)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B983,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C983)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B983,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C983)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B983,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C983)","v":3771.0289385381998},3771.0305201607571,{"$f":"I983/((1+real_disc)^(C983-Assumptions!$G$10))","v":2101.2324581967137},{"$f":"_xlfn.XLOOKUP(B983,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B983,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K983)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B983,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B983,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2041,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B984,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C984)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B984,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C984)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B984,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C984)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B984,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C984)","v":3771.0289385381998},3771.0305201607571,{"$f":"I984/((1+real_disc)^(C984-Assumptions!$G$10))","v":2030.1762881127672},{"$f":"_xlfn.XLOOKUP(B984,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B984,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K984)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B984,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B984,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2042,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C985)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C985)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C985)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C985)","v":3771.0289385381998},3771.0305201607571,{"$f":"I985/((1+real_disc)^(C985-Assumptions!$G$10))","v":1961.5229836838332},{"$f":"_xlfn.XLOOKUP(B985,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B985,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K985)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B985,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B985,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2043,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C986)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C986)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C986)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C986)","v":3771.0289385381998},3771.0305201607571,{"$f":"I986/((1+real_disc)^(C986-Assumptions!$G$10))","v":1895.191288583414},{"$f":"_xlfn.XLOOKUP(B986,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B986,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K986)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B986,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B986,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2044,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C987)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C987)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C987)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C987)","v":3771.0289385381998},3771.0305201607571,{"$f":"I987/((1+real_disc)^(C987-Assumptions!$G$10))","v":1831.1026942834919},{"$f":"_xlfn.XLOOKUP(B987,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B987,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K987)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B987,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B987,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2045,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C988)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C988)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C988)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C988)","v":3771.0289385381998},3771.0305201607571,{"$f":"I988/((1+real_disc)^(C988-Assumptions!$G$10))","v":1769.1813471338087},{"$f":"_xlfn.XLOOKUP(B988,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B988,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K988)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B988,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B988,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919777,2046,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B989,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C989)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B989,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C989)","v":3.7221349100639102E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B989,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C989)","v":1.2094090663109E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B989,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C989)","v":3771.0289385381998},3771.0305201607571,{"$f":"I989/((1+real_disc)^(C989-Assumptions!$G$10))","v":1709.3539585833901},{"$f":"_xlfn.XLOOKUP(B989,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2015702.5999799999},2234845.5032818001,{"$f":"_xlfn.XLOOKUP(B989,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K989)","v":2015702.5999799999},{"$f":"_xlfn.XLOOKUP($B989,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B989,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2023,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B990,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C990)","v":725.05450397889797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B990,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C990)","v":7.8265909579860704},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B990,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C990)","v":13.432792701175099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B990,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C990)","v":8481.6041675014003},9227.9180551394602,{"$f":"I990/((1+real_disc)^(C990-Assumptions!$G$10))","v":9227.9180551394602},{"$f":"_xlfn.XLOOKUP(B990,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B990,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K990)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B990,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B990,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2024,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C991)","v":55.152040162503098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C991)","v":7.7242129231092997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C991)","v":12.9925075799759},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C991)","v":8481.6041675014003},8557.4729281669879,{"$f":"I991/((1+real_disc)^(C991-Assumptions!$G$10))","v":8268.0897856685879},{"$f":"_xlfn.XLOOKUP(B991,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B991,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K991)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B991,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B991,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2025,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C992)","v":55.152040162503098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C992)","v":7.7242129231092997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C992)","v":12.9925075799759},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C992)","v":8481.6041675014003},8557.4729281669879,{"$f":"I992/((1+real_disc)^(C992-Assumptions!$G$10))","v":7988.4925465396991},{"$f":"_xlfn.XLOOKUP(B992,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B992,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K992)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B992,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B992,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2026,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C993)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C993)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C993)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C993)","v":8481.6041675014003},8481.6041675014003,{"$f":"I993/((1+real_disc)^(C993-Assumptions!$G$10))","v":7649.9210112413875},{"$f":"_xlfn.XLOOKUP(B993,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B993,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K993)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B993,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B993,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2027,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C994)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C994)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C994)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C994)","v":8481.6041675014003},8481.6041675014003,{"$f":"I994/((1+real_disc)^(C994-Assumptions!$G$10))","v":7391.228030184916},{"$f":"_xlfn.XLOOKUP(B994,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B994,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K994)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B994,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B994,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2028,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C995)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C995)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C995)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C995)","v":8481.6041675014003},8481.6041675014003,{"$f":"I995/((1+real_disc)^(C995-Assumptions!$G$10))","v":7141.2831209516107},{"$f":"_xlfn.XLOOKUP(B995,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B995,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K995)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B995,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B995,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2029,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C996)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C996)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C996)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C996)","v":8481.6041675014003},8481.6041675014003,{"$f":"I996/((1+real_disc)^(C996-Assumptions!$G$10))","v":6899.7904550257099},{"$f":"_xlfn.XLOOKUP(B996,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B996,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K996)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B996,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B996,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2030,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C997)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C997)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C997)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C997)","v":8481.6041675014003},8481.6041675014003,{"$f":"I997/((1+real_disc)^(C997-Assumptions!$G$10))","v":6666.4642077543103},{"$f":"_xlfn.XLOOKUP(B997,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B997,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K997)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B997,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B997,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2031,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B998,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C998)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B998,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C998)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B998,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C998)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B998,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C998)","v":8481.6041675014003},8481.6041675014003,{"$f":"I998/((1+real_disc)^(C998-Assumptions!$G$10))","v":6441.0282200524744},{"$f":"_xlfn.XLOOKUP(B998,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B998,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K998)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B998,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B998,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2032,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C999)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C999)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C999)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C999)","v":8481.6041675014003},8481.6041675014003,{"$f":"I999/((1+real_disc)^(C999-Assumptions!$G$10))","v":6223.2156715482852},{"$f":"_xlfn.XLOOKUP(B999,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B999,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K999)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B999,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B999,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2033,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1000)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1000)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1000)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1000)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1000/((1+real_disc)^(C1000-Assumptions!$G$10))","v":6012.7687647809526},{"$f":"_xlfn.XLOOKUP(B1000,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1000,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1000)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1000,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1000,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2034,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1001,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1001)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1001,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1001)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1001,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1001)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1001,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1001)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1001/((1+real_disc)^(C1001-Assumptions!$G$10))","v":5809.4384200782151},{"$f":"_xlfn.XLOOKUP(B1001,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1001,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1001)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1001,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1001,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2035,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1002)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1002)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1002)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1002)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1002/((1+real_disc)^(C1002-Assumptions!$G$10))","v":5612.9839807518983},{"$f":"_xlfn.XLOOKUP(B1002,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1002,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1002)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1002,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1002,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2036,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1003,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1003)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1003,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1003)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1003,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1003)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1003,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1003)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1003/((1+real_disc)^(C1003-Assumptions!$G$10))","v":5423.1729282627057},{"$f":"_xlfn.XLOOKUP(B1003,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1003,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1003)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1003,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1003,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2037,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1004,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1004)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1004,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1004)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1004,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1004)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1004,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1004)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1004/((1+real_disc)^(C1004-Assumptions!$G$10))","v":5239.7806070171055},{"$f":"_xlfn.XLOOKUP(B1004,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1004,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1004)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1004,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1004,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2038,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1005)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1005)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1005)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1005)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1005/((1+real_disc)^(C1005-Assumptions!$G$10))","v":5062.589958470634},{"$f":"_xlfn.XLOOKUP(B1005,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1005,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1005)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1005,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1005,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2039,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1006,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1006)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1006,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1006)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1006,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1006)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1006,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1006)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1006/((1+real_disc)^(C1006-Assumptions!$G$10))","v":4891.3912642228361},{"$f":"_xlfn.XLOOKUP(B1006,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1006,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1006)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1006,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1006,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2040,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1007,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1007)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1007,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1007)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1007,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1007)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1007,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1007)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1007/((1+real_disc)^(C1007-Assumptions!$G$10))","v":4725.981897799842},{"$f":"_xlfn.XLOOKUP(B1007,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1007,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1007)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1007,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1007,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2041,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1008,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1008)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1008,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1008)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1008,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1008)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1008,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1008)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1008/((1+real_disc)^(C1008-Assumptions!$G$10))","v":4566.1660848307656},{"$f":"_xlfn.XLOOKUP(B1008,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1008,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1008)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1008,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1008,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2042,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1009)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1009)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1009)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1009)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1009/((1+real_disc)^(C1009-Assumptions!$G$10))","v":4411.7546713340735},{"$f":"_xlfn.XLOOKUP(B1009,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1009,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1009)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1009,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1009,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2043,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1010)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1010)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1010)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1010)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1010/((1+real_disc)^(C1010-Assumptions!$G$10))","v":4262.5648998396846},{"$f":"_xlfn.XLOOKUP(B1010,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1010,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1010)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1010,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1010,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2044,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1011)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1011)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1011)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1011)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1011/((1+real_disc)^(C1011-Assumptions!$G$10))","v":4118.4201930818217},{"$f":"_xlfn.XLOOKUP(B1011,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1011,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1011)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1011,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1011,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2045,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1012)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1012)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1012)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1012)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1012/((1+real_disc)^(C1012-Assumptions!$G$10))","v":3979.1499450065912},{"$f":"_xlfn.XLOOKUP(B1012,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1012,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1012)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1012,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1012,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19919905,2046,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1013,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1013)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1013,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1013)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1013,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1013)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1013,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1013)","v":8481.6041675014003},8481.6041675014003,{"$f":"I1013/((1+real_disc)^(C1013-Assumptions!$G$10))","v":3844.5893188469481},{"$f":"_xlfn.XLOOKUP(B1013,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3108378.1225699997},3446314.386752299,{"$f":"_xlfn.XLOOKUP(B1013,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1013)","v":3108378.1225699997},{"$f":"_xlfn.XLOOKUP($B1013,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1013,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2023,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1014)","v":11391.0336094333},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1014)","v":7.4584585772340501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1014)","v":14.166337556754801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1014)","v":13959.1092644535},25371.767670020789,{"$f":"I1014/((1+real_disc)^(C1014-Assumptions!$G$10))","v":25371.767670020789},{"$f":"_xlfn.XLOOKUP(B1014,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1014,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1014)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1014,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1014,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2024,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1015,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1015)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1015,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1015)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1015,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1015)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1015,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1015)","v":13959.1092644535},13959.1092644535,{"$f":"I1015/((1+real_disc)^(C1015-Assumptions!$G$10))","v":13487.062091259422},{"$f":"_xlfn.XLOOKUP(B1015,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1015,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1015)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1015,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1015,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2025,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1016,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1016)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1016,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1016)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1016,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1016)","v":0.60849672507127694},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1016,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1016)","v":13959.1092644535},13959.717761178572,{"$f":"I1016/((1+real_disc)^(C1016-Assumptions!$G$10))","v":13031.545904155124},{"$f":"_xlfn.XLOOKUP(B1016,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1016,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1016)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1016,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1016,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2026,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1017,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1017)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1017,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1017)","v":5.5490043759274597E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1017,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1017)","v":0.59710450217240896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1017,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1017)","v":13959.1092644535},13959.761858999433,{"$f":"I1017/((1+real_disc)^(C1017-Assumptions!$G$10))","v":12590.90538158721},{"$f":"_xlfn.XLOOKUP(B1017,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1017,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1017)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1017,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1017,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2027,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1018,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1018)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1018,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1018)","v":5.3923517741817598E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1018,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1018)","v":1.0149360016109601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1018,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1018)","v":13959.1092644535},13960.178123972853,{"$f":"I1018/((1+real_disc)^(C1018-Assumptions!$G$10))","v":12165.488723423781},{"$f":"_xlfn.XLOOKUP(B1018,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1018,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1018)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1018,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1018,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2028,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1019,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1019)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1019,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1019)","v":7.8460223874579904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1019,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1019)","v":1.44400302364175},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1019,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1019)","v":13959.1092644535},13960.631727701017,{"$f":"I1019/((1+real_disc)^(C1019-Assumptions!$G$10))","v":11754.477307118015},{"$f":"_xlfn.XLOOKUP(B1019,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1019,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1019)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1019,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1019,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2029,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1020)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1020)","v":0.12910529765082601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1020)","v":1.6999029148459801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1020)","v":13959.1092644535},13960.938272665997,{"$f":"I1020/((1+real_disc)^(C1020-Assumptions!$G$10))","v":11357.232279954553},{"$f":"_xlfn.XLOOKUP(B1020,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1020,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1020)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1020,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1020,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2030,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1021,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1021)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1021,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1021)","v":6.96149004534658E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1021,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1021)","v":2.9404703351373702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1021,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1021)","v":13959.1092644535},13962.11934968909,{"$f":"I1021/((1+real_disc)^(C1021-Assumptions!$G$10))","v":10974.099600844269},{"$f":"_xlfn.XLOOKUP(B1021,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1021,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1021)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1021,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1021,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2031,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1022,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1022)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1022,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1022)","v":3.49679435794732E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1022,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1022)","v":5.9810895667033401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1022,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1022)","v":13959.1092644535},13965.125321963784,{"$f":"I1022/((1+real_disc)^(C1022-Assumptions!$G$10))","v":10605.277553507483},{"$f":"_xlfn.XLOOKUP(B1022,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1022,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1022)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1022,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1022,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2032,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1023)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1023)","v":0.53713375907443095},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1023)","v":12.688983055016701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1023)","v":13959.1092644535},13972.33538126759,{"$f":"I1023/((1+real_disc)^(C1023-Assumptions!$G$10))","v":10251.935223056813},{"$f":"_xlfn.XLOOKUP(B1023,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1023,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1023)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1023,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1023,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2033,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1024)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1024)","v":4.6412709130001999E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1024)","v":12.3163695159525},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1024)","v":13959.1092644535},13971.472046678582,{"$f":"I1024/((1+real_disc)^(C1024-Assumptions!$G$10))","v":9904.6393891106236},{"$f":"_xlfn.XLOOKUP(B1024,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1024,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1024)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1024,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1024,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2034,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1025,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1025)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1025,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1025)","v":2.9620939468350498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1025,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1025)","v":14.115551051553499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1025,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1025)","v":13959.1092644535},13976.186909451888,{"$f":"I1025/((1+real_disc)^(C1025-Assumptions!$G$10))","v":9572.9293179079032},{"$f":"_xlfn.XLOOKUP(B1025,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1025,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1025)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1025,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1025,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2035,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1026,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1026)","v":28.584297838770699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1026,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1026)","v":12.502499476256},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1026,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1026)","v":22.948834046588502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1026,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1026)","v":13959.1092644535},14023.144895815116,{"$f":"I1026/((1+real_disc)^(C1026-Assumptions!$G$10))","v":9280.2830815388916},{"$f":"_xlfn.XLOOKUP(B1026,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1026,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1026)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1026,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1026,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2036,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1027)","v":28.584297838770699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1027)","v":12.502499476256},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1027)","v":22.948834046588502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1027)","v":13959.1092644535},14023.144895815116,{"$f":"I1027/((1+real_disc)^(C1027-Assumptions!$G$10))","v":8966.4570836124567},{"$f":"_xlfn.XLOOKUP(B1027,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1027,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1027)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1027,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1027,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2037,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1028,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1028)","v":28.584297838770699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1028,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1028)","v":12.502499476256},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1028,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1028)","v":22.948834046588502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1028,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1028)","v":13959.1092644535},14023.144895815116,{"$f":"I1028/((1+real_disc)^(C1028-Assumptions!$G$10))","v":8663.2435590458517},{"$f":"_xlfn.XLOOKUP(B1028,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1028,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1028)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1028,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1028,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2038,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1029)","v":28.584297838770699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1029)","v":12.502499476256},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1029)","v":22.948834046588502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1029)","v":13959.1092644535},14023.144895815116,{"$f":"I1029/((1+real_disc)^(C1029-Assumptions!$G$10))","v":8370.2836319283597},{"$f":"_xlfn.XLOOKUP(B1029,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1029,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1029)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1029,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1029,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2039,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1030,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1030)","v":28.584297838770699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1030,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1030)","v":12.502499476256},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1030,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1030)","v":22.948834046588502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1030,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1030)","v":13959.1092644535},14023.144895815116,{"$f":"I1030/((1+real_disc)^(C1030-Assumptions!$G$10))","v":8087.2305622496251},{"$f":"_xlfn.XLOOKUP(B1030,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},{"$f":"K1030/((1 + real_disc) ^ (2023 - 2026))","v":3444881.5128326165},{"$f":"_xlfn.XLOOKUP(B1030,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1030)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1030,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1030,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2040,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1031,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1031)","v":28.584297838770699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1031,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1031)","v":12.502499476256},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1031,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1031)","v":22.948834046588502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1031,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1031)","v":13959.1092644535},{"$f":"SUM(E1031:H1031)","v":14023.144895815116},{"$f":"I1031/((1+real_disc)^(C1031-Assumptions!$G$10))","v":7813.7493355068846},{"$f":"_xlfn.XLOOKUP(B1031,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1031,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1031)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1031,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1031,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2041,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1032,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1032)","v":28.584297838770699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1032,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1032)","v":12.502499476256},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1032,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1032)","v":22.948834046588502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1032,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1032)","v":13959.1092644535},14023.144895815116,{"$f":"I1032/((1+real_disc)^(C1032-Assumptions!$G$10))","v":7549.5162661902268},{"$f":"_xlfn.XLOOKUP(B1032,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1032,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1032)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1032,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1032,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2042,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1033)","v":28.584297838770699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1033)","v":12.502499476256},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1033)","v":22.948834046588502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1033)","v":13959.1092644535},14023.144895815116,{"$f":"I1033/((1+real_disc)^(C1033-Assumptions!$G$10))","v":7294.2186146765489},{"$f":"_xlfn.XLOOKUP(B1033,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1033,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1033)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1033,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1033,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2043,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1034,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1034)","v":28.584297838770699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1034,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1034)","v":12.502499476256},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1034,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1034)","v":22.948834046588502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1034,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1034)","v":13959.1092644535},14023.144895815116,{"$f":"I1034/((1+real_disc)^(C1034-Assumptions!$G$10))","v":7047.5542170787921},{"$f":"_xlfn.XLOOKUP(B1034,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1034,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1034)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1034,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1034,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2044,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1035,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1035)","v":28.584297838770699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1035,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1035)","v":12.502499476256},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1035,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1035)","v":22.948834046588502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1035,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1035)","v":13959.1092644535},14023.144895815116,{"$f":"I1035/((1+real_disc)^(C1035-Assumptions!$G$10))","v":6809.2311276123601},{"$f":"_xlfn.XLOOKUP(B1035,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1035,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1035)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1035,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1035,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2045,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1036,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1036)","v":28.584297838770699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1036,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1036)","v":12.502499476256},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1036,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1036)","v":22.948834046588502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1036,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1036)","v":13959.1092644535},14023.144895815116,{"$f":"I1036/((1+real_disc)^(C1036-Assumptions!$G$10))","v":6578.9672730554203},{"$f":"_xlfn.XLOOKUP(B1036,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1036,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1036)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1036,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1036,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19922723,2046,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1037,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1037)","v":28.584297838770699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1037,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1037)","v":12.502499476256},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1037,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1037)","v":22.948834046588502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1037,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1037)","v":13959.1092644535},14023.144895815116,{"$f":"I1037/((1+real_disc)^(C1037-Assumptions!$G$10))","v":6356.4901188941258},{"$f":"_xlfn.XLOOKUP(B1037,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3107085.75239},3444881.5128326165,{"$f":"_xlfn.XLOOKUP(B1037,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1037)","v":3107085.75239},{"$f":"_xlfn.XLOOKUP($B1037,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1037,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2023,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1038)","v":5373.1302998974797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1038)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1038)","v":0.165077212723058},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1038)","v":3120.4720657776402},8493.7674428878436,{"$f":"I1038/((1+real_disc)^(C1038-Assumptions!$G$10))","v":8493.7674428878436},{"$f":"_xlfn.XLOOKUP(B1038,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1038,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1038)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1038,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1038,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2024,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1039,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1039)","v":6885.9851928605003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1039,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1039)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1039,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1039)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1039,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1039)","v":3120.4720657776402},10006.45725863814,{"$f":"I1039/((1+real_disc)^(C1039-Assumptions!$G$10))","v":9668.0746460271894},{"$f":"_xlfn.XLOOKUP(B1039,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1039,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1039)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1039,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1039,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2025,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1040,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1040)","v":5021.8805161247901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1040,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1040)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1040,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1040)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1040,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1040)","v":3120.4720657776402},8142.3525819024308,{"$f":"I1040/((1+real_disc)^(C1040-Assumptions!$G$10))","v":7600.9732613619281},{"$f":"_xlfn.XLOOKUP(B1040,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1040,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1040)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1040,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1040,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2026,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1041)","v":1500.7653812921401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1041)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1041)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1041)","v":3120.4720657776402},4621.2374470697805,{"$f":"I1041/((1+real_disc)^(C1041-Assumptions!$G$10))","v":4168.0914065445022},{"$f":"_xlfn.XLOOKUP(B1041,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1041,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1041)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1041,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1041,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2027,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1042,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1042)","v":478.27056408892702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1042,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1042)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1042,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1042)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1042,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1042)","v":3120.4720657776402},3598.7426298665673,{"$f":"I1042/((1+real_disc)^(C1042-Assumptions!$G$10))","v":3136.0962942847405},{"$f":"_xlfn.XLOOKUP(B1042,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1042,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1042)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1042,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1042,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2028,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1043,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1043)","v":242.629158166911},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1043,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1043)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1043,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1043)","v":1.30235600478127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1043,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1043)","v":3120.4720657776402},3363.114247504599,{"$f":"I1043/((1+real_disc)^(C1043-Assumptions!$G$10))","v":2831.6519534784697},{"$f":"_xlfn.XLOOKUP(B1043,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1043,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1043)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1043,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1043,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2029,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1044)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1044)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1044)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1044)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1044/((1+real_disc)^(C1044-Assumptions!$G$10))","v":4349.8630525279668},{"$f":"_xlfn.XLOOKUP(B1044,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1044,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1044)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1044,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1044,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2030,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1045,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1045)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1045,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1045)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1045,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1045)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1045,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1045)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1045/((1+real_disc)^(C1045-Assumptions!$G$10))","v":4202.7662343265383},{"$f":"_xlfn.XLOOKUP(B1045,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1045,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1045)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1045,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1045,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2031,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1046,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1046)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1046,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1046)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1046,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1046)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1046,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1046)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1046/((1+real_disc)^(C1046-Assumptions!$G$10))","v":4060.6437046633228},{"$f":"_xlfn.XLOOKUP(B1046,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1046,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1046)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1046,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1046,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2032,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1047)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1047)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1047)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1047)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1047/((1+real_disc)^(C1047-Assumptions!$G$10))","v":3923.327250882438},{"$f":"_xlfn.XLOOKUP(B1047,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1047,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1047)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1047,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1047,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2033,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1048,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1048)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1048,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1048)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1048,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1048)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1048,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1048)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1048/((1+real_disc)^(C1048-Assumptions!$G$10))","v":3790.6543486786845},{"$f":"_xlfn.XLOOKUP(B1048,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1048,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1048)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1048,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1048,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2034,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1049,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1049)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1049,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1049)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1049,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1049)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1049,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1049)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1049/((1+real_disc)^(C1049-Assumptions!$G$10))","v":3662.4679697378592},{"$f":"_xlfn.XLOOKUP(B1049,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1049,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1049)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1049,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1049,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2035,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1050)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1050)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1050)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1050)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1050/((1+real_disc)^(C1050-Assumptions!$G$10))","v":3538.6163958819898},{"$f":"_xlfn.XLOOKUP(B1050,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1050,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1050)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1050,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1050,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1051)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1051)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1051)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1051)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1051/((1+real_disc)^(C1051-Assumptions!$G$10))","v":3418.9530394995077},{"$f":"_xlfn.XLOOKUP(B1051,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1051,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1051)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1051,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1051,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2037,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1052)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1052)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1052)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1052)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1052/((1+real_disc)^(C1052-Assumptions!$G$10))","v":3303.3362700478333},{"$f":"_xlfn.XLOOKUP(B1052,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1052,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1052)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1052,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1052,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2038,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1053,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1053)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1053,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1053)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1053,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1053)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1053,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1053)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1053/((1+real_disc)^(C1053-Assumptions!$G$10))","v":3191.6292464230278},{"$f":"_xlfn.XLOOKUP(B1053,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1053,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1053)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1053,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1053,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2039,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1054,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1054)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1054,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1054)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1054,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1054)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1054,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1054)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1054/((1+real_disc)^(C1054-Assumptions!$G$10))","v":3083.6997549980952},{"$f":"_xlfn.XLOOKUP(B1054,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1054,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1054)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1054,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1054,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2040,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1055,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1055)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1055,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1055)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1055,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1055)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1055,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1055)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1055/((1+real_disc)^(C1055-Assumptions!$G$10))","v":2979.4200531382562},{"$f":"_xlfn.XLOOKUP(B1055,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1055,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1055)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1055,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1055,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2041,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1056)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1056)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1056)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1056)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1056/((1+real_disc)^(C1056-Assumptions!$G$10))","v":2878.6667180079771},{"$f":"_xlfn.XLOOKUP(B1056,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1056,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1056)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1056,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1056,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2042,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1057,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1057)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1057,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1057)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1057,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1057)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1057,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1057)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1057/((1+real_disc)^(C1057-Assumptions!$G$10))","v":2781.3205004907995},{"$f":"_xlfn.XLOOKUP(B1057,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1057,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1057)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1057,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1057,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2043,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1058,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1058)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1058,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1058)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1058,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1058)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1058,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1058)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1058/((1+real_disc)^(C1058-Assumptions!$G$10))","v":2687.2661840490819},{"$f":"_xlfn.XLOOKUP(B1058,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1058,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1058)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1058,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1058,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2044,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1059,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1059)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1059,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1059)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1059,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1059)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1059,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1059)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1059/((1+real_disc)^(C1059-Assumptions!$G$10))","v":2596.3924483566016},{"$f":"_xlfn.XLOOKUP(B1059,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1059,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1059)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1059,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1059,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2045,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1060,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1060)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1060,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1060)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1060,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1060)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1060,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1060)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1060/((1+real_disc)^(C1060-Assumptions!$G$10))","v":2508.5917375426097},{"$f":"_xlfn.XLOOKUP(B1060,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1060,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1060)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1060,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1060,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923657,2046,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1061,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1061)","v":2226.5599193213602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1061,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1061)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1061,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1061)","v":6.03410902143127E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1061,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1061)","v":3120.4720657776402},5347.0923261892149,{"$f":"I1061/((1+real_disc)^(C1061-Assumptions!$G$10))","v":2423.7601328914106},{"$f":"_xlfn.XLOOKUP(B1061,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1993132.4181300001},2209821.5392227047,{"$f":"_xlfn.XLOOKUP(B1061,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1061)","v":1993132.4181300001},{"$f":"_xlfn.XLOOKUP($B1061,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1061,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2023,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1062,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1062)","v":8595.9439723867308},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1062,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1062)","v":12.838568611651301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1062,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1062)","v":36.562663613139399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1062,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1062)","v":9679.2222412880801},18324.5674458996,{"$f":"I1062/((1+real_disc)^(C1062-Assumptions!$G$10))","v":18324.5674458996},{"$f":"_xlfn.XLOOKUP(B1062,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1062,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1062)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1062,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1062,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2024,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1063,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1063)","v":71839.446754272096},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1063,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1063)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1063,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1063)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1063,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1063)","v":9679.2222412880801},81518.668995560176,{"$f":"I1063/((1+real_disc)^(C1063-Assumptions!$G$10))","v":78761.999029526749},{"$f":"_xlfn.XLOOKUP(B1063,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1063,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1063)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1063,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1063,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2025,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1064)","v":75234.935375309404},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1064)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1064)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1064)","v":9679.2222412880801},84914.157616597484,{"$f":"I1064/((1+real_disc)^(C1064-Assumptions!$G$10))","v":79268.274747693053},{"$f":"_xlfn.XLOOKUP(B1064,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1064,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1064)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1064,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1064,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2026,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1065)","v":76967.1486398212},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1065)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1065)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1065)","v":9679.2222412880801},86646.37088110928,{"$f":"I1065/((1+real_disc)^(C1065-Assumptions!$G$10))","v":78150.06218882266},{"$f":"_xlfn.XLOOKUP(B1065,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1065,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1065)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1065,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1065,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2027,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1066,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1066)","v":70198.6320324478},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1066,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1066)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1066,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1066)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1066,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1066)","v":9679.2222412880801},79877.85427373588,{"$f":"I1066/((1+real_disc)^(C1066-Assumptions!$G$10))","v":69608.935272086324},{"$f":"_xlfn.XLOOKUP(B1066,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1066,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1066)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1066,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1066,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2028,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1067,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1067)","v":65454.311721198399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1067,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1067)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1067,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1067)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1067,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1067)","v":9679.2222412880801},75133.533962486486,{"$f":"I1067/((1+real_disc)^(C1067-Assumptions!$G$10))","v":63260.419527667225},{"$f":"_xlfn.XLOOKUP(B1067,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1067,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1067)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1067,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1067,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2029,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1068)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1068)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1068)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1068)","v":9679.2222412880801},71923.93991327098,{"$f":"I1068/((1+real_disc)^(C1068-Assumptions!$G$10))","v":58510.171460598038},{"$f":"_xlfn.XLOOKUP(B1068,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1068,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1068)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1068,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1068,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2030,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1069,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1069)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1069,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1069)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1069,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1069)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1069,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1069)","v":9679.2222412880801},71923.93991327098,{"$f":"I1069/((1+real_disc)^(C1069-Assumptions!$G$10))","v":56531.566628597146},{"$f":"_xlfn.XLOOKUP(B1069,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1069,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1069)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1069,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1069,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2031,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1070)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1070)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1070)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1070)","v":9679.2222412880801},71923.93991327098,{"$f":"I1070/((1+real_disc)^(C1070-Assumptions!$G$10))","v":54619.871138741211},{"$f":"_xlfn.XLOOKUP(B1070,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1070,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1070)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1070,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1070,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2032,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1071)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1071)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1071)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1071)","v":9679.2222412880801},71923.93991327098,{"$f":"I1071/((1+real_disc)^(C1071-Assumptions!$G$10))","v":52772.82235627171},{"$f":"_xlfn.XLOOKUP(B1071,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1071,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1071)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1071,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1071,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2033,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1072,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1072)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1072,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1072)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1072,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1072)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1072,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1072)","v":9679.2222412880801},71923.93991327098,{"$f":"I1072/((1+real_disc)^(C1072-Assumptions!$G$10))","v":50988.234160649001},{"$f":"_xlfn.XLOOKUP(B1072,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1072,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1072)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1072,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1072,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2034,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1073,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1073)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1073,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1073)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1073,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1073)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1073,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1073)","v":9679.2222412880801},71923.93991327098,{"$f":"I1073/((1+real_disc)^(C1073-Assumptions!$G$10))","v":49263.994358114971},{"$f":"_xlfn.XLOOKUP(B1073,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1073,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1073)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1073,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1073,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2035,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1074)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1074)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1074)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1074)","v":9679.2222412880801},71923.93991327098,{"$f":"I1074/((1+real_disc)^(C1074-Assumptions!$G$10))","v":47598.062181753601},{"$f":"_xlfn.XLOOKUP(B1074,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1074,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1074)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1074,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1074,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1075,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1075)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1075,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1075)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1075,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1075)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1075,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1075)","v":9679.2222412880801},71923.93991327098,{"$f":"I1075/((1+real_disc)^(C1075-Assumptions!$G$10))","v":45988.465876090442},{"$f":"_xlfn.XLOOKUP(B1075,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1075,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1075)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1075,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1075,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2037,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1076)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1076)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1076)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1076)","v":9679.2222412880801},71923.93991327098,{"$f":"I1076/((1+real_disc)^(C1076-Assumptions!$G$10))","v":44433.300363372407},{"$f":"_xlfn.XLOOKUP(B1076,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1076,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1076)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1076,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1076,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2038,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1077)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1077)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1077)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1077)","v":9679.2222412880801},71923.93991327098,{"$f":"I1077/((1+real_disc)^(C1077-Assumptions!$G$10))","v":42930.724988765614},{"$f":"_xlfn.XLOOKUP(B1077,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1077,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1077)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1077,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1077,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2039,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1078,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1078)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1078,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1078)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1078,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1078)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1078,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1078)","v":9679.2222412880801},71923.93991327098,{"$f":"I1078/((1+real_disc)^(C1078-Assumptions!$G$10))","v":41478.961341802533},{"$f":"_xlfn.XLOOKUP(B1078,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1078,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1078)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1078,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1078,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2040,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1079)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1079)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1079)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1079)","v":9679.2222412880801},71923.93991327098,{"$f":"I1079/((1+real_disc)^(C1079-Assumptions!$G$10))","v":40076.291151500038},{"$f":"_xlfn.XLOOKUP(B1079,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1079,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1079)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1079,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1079,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2041,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1080)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1080)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1080)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1080)","v":9679.2222412880801},71923.93991327098,{"$f":"I1080/((1+real_disc)^(C1080-Assumptions!$G$10))","v":38721.054252657043},{"$f":"_xlfn.XLOOKUP(B1080,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1080,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1080)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1080,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1080,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2042,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1081,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1081)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1081,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1081)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1081,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1081)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1081,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1081)","v":9679.2222412880801},71923.93991327098,{"$f":"I1081/((1+real_disc)^(C1081-Assumptions!$G$10))","v":37411.646620924679},{"$f":"_xlfn.XLOOKUP(B1081,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1081,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1081)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1081,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1081,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2043,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1082,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1082)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1082,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1082)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1082,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1082)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1082,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1082)","v":9679.2222412880801},71923.93991327098,{"$f":"I1082/((1+real_disc)^(C1082-Assumptions!$G$10))","v":36146.518474323369},{"$f":"_xlfn.XLOOKUP(B1082,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1082,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1082)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1082,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1082,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2044,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1083,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1083)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1083,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1083)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1083,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1083)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1083,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1083)","v":9679.2222412880801},71923.93991327098,{"$f":"I1083/((1+real_disc)^(C1083-Assumptions!$G$10))","v":34924.17243895978},{"$f":"_xlfn.XLOOKUP(B1083,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1083,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1083)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1083,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1083,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2045,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1084,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1084)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1084,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1084)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1084,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1084)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1084,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1084)","v":9679.2222412880801},71923.93991327098,{"$f":"I1084/((1+real_disc)^(C1084-Assumptions!$G$10))","v":33743.161776772737},{"$f":"_xlfn.XLOOKUP(B1084,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1084,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1084)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1084,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1084,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19923796,2046,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1085)","v":62244.7176719829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1085)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1085)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1085)","v":9679.2222412880801},71923.93991327098,{"$f":"I1085/((1+real_disc)^(C1085-Assumptions!$G$10))","v":32602.088673210372},{"$f":"_xlfn.XLOOKUP(B1085,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2666904.83861},2956845.0654908963,{"$f":"_xlfn.XLOOKUP(B1085,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1085)","v":2666904.83861},{"$f":"_xlfn.XLOOKUP($B1085,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1085,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2023,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1086,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1086)","v":11426.393561589301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1086,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1086)","v":6.0425168888713596},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1086,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1086)","v":13.306752108701099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1086,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1086)","v":50484.002439278302},61929.745269865176,{"$f":"I1086/((1+real_disc)^(C1086-Assumptions!$G$10))","v":61929.745269865176},{"$f":"_xlfn.XLOOKUP(B1086,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1086,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1086)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1086,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1086,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2024,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1087,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1087)","v":3680.79920701936},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1087,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1087)","v":0.68995362584606501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1087,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1087)","v":1.5755433238884999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1087,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1087)","v":50484.002439278302},54167.067143247397,{"$f":"I1087/((1+real_disc)^(C1087-Assumptions!$G$10))","v":52335.330573185893},{"$f":"_xlfn.XLOOKUP(B1087,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1087,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1087)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1087,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1087,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2025,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1088)","v":2607.5250061658498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1088)","v":0.68995362584606501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1088)","v":1.5755433238884999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1088)","v":50484.002439278302},53093.792942393884,{"$f":"I1088/((1+real_disc)^(C1088-Assumptions!$G$10))","v":49563.623834762904},{"$f":"_xlfn.XLOOKUP(B1088,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1088,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1088)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1088,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1088,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2026,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1089)","v":963.23750100700602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1089)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1089)","v":1.9164103062770201E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1089)","v":50484.002439278302},51447.259104388373,{"$f":"I1089/((1+real_disc)^(C1089-Assumptions!$G$10))","v":46402.480075815845},{"$f":"_xlfn.XLOOKUP(B1089,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1089,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1089)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1089,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1089,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2027,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1090,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1090)","v":625.36215162268002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1090,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1090)","v":3.5912373484291001E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1090,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1090)","v":0.289400681135763},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1090,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1090)","v":50484.002439278302},51109.689903955601,{"$f":"I1090/((1+real_disc)^(C1090-Assumptions!$G$10))","v":44539.1420268863},{"$f":"_xlfn.XLOOKUP(B1090,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1090,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1090)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1090,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1090,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2028,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1091,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1091)","v":433.50470274180702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1091,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1091)","v":0.95692404610494997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1091,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1091)","v":3.1755703789830201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1091,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1091)","v":50484.002439278302},50921.639636445194,{"$f":"I1091/((1+real_disc)^(C1091-Assumptions!$G$10))","v":42874.654186326305},{"$f":"_xlfn.XLOOKUP(B1091,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1091,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1091)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1091,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1091,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2029,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1092,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1092)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1092,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1092)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1092,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1092)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1092,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1092)","v":50484.002439278302},51034.738362620927,{"$f":"I1092/((1+real_disc)^(C1092-Assumptions!$G$10))","v":41516.792540069713},{"$f":"_xlfn.XLOOKUP(B1092,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1092,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1092)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1092,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1092,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2030,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1093,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1093)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1093,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1093)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1093,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1093)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1093,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1093)","v":50484.002439278302},51034.738362620927,{"$f":"I1093/((1+real_disc)^(C1093-Assumptions!$G$10))","v":40112.843033883786},{"$f":"_xlfn.XLOOKUP(B1093,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1093,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1093)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1093,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1093,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2031,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1094)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1094)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1094)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1094)","v":50484.002439278302},51034.738362620927,{"$f":"I1094/((1+real_disc)^(C1094-Assumptions!$G$10))","v":38756.370081047142},{"$f":"_xlfn.XLOOKUP(B1094,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},{"$f":"K1094/((1 + real_disc) ^ (2023 - 2026))","v":4941247.73152762},{"$f":"_xlfn.XLOOKUP(B1094,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1094)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2032,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1095,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1095)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1095,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1095)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1095,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1095)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1095,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1095)","v":50484.002439278302},{"$f":"SUM(E1095:H1095)","v":51034.738362620927},{"$f":"I1095/((1+real_disc)^(C1095-Assumptions!$G$10))","v":37445.768194248449},{"$f":"_xlfn.XLOOKUP(B1095,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1095,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1095)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1095,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1095,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2033,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1096,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1096)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1096,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1096)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1096,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1096)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1096,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1096)","v":50484.002439278302},51034.738362620927,{"$f":"I1096/((1+real_disc)^(C1096-Assumptions!$G$10))","v":36179.486178017825},{"$f":"_xlfn.XLOOKUP(B1096,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1096,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1096)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1096,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1096,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2034,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1097,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1097)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1097,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1097)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1097,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1097)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1097,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1097)","v":50484.002439278302},51034.738362620927,{"$f":"I1097/((1+real_disc)^(C1097-Assumptions!$G$10))","v":34956.02529277085},{"$f":"_xlfn.XLOOKUP(B1097,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1097,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1097)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1097,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1097,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2035,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1098)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1098)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1098)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1098)","v":50484.002439278302},51034.738362620927,{"$f":"I1098/((1+real_disc)^(C1098-Assumptions!$G$10))","v":33773.937480938017},{"$f":"_xlfn.XLOOKUP(B1098,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1098,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1098)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1098,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1098,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1099,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1099)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1099,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1099)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1099,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1099)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1099,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1099)","v":50484.002439278302},51034.738362620927,{"$f":"I1099/((1+real_disc)^(C1099-Assumptions!$G$10))","v":32631.823653080221},{"$f":"_xlfn.XLOOKUP(B1099,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1099,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1099)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1099,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1099,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2037,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1100)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1100)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1100)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1100)","v":50484.002439278302},51034.738362620927,{"$f":"I1100/((1+real_disc)^(C1100-Assumptions!$G$10))","v":31528.33203196156},{"$f":"_xlfn.XLOOKUP(B1100,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1100,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1100)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1100,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1100,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2038,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1101,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1101)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1101,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1101)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1101,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1101)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1101,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1101)","v":50484.002439278302},51034.738362620927,{"$f":"I1101/((1+real_disc)^(C1101-Assumptions!$G$10))","v":30462.156552619868},{"$f":"_xlfn.XLOOKUP(B1101,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1101,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1101)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1101,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1101,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2039,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1102,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1102)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1102,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1102)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1102,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1102)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1102,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1102)","v":50484.002439278302},51034.738362620927,{"$f":"I1102/((1+real_disc)^(C1102-Assumptions!$G$10))","v":29432.035316540943},{"$f":"_xlfn.XLOOKUP(B1102,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1102,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1102)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1102,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1102,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2040,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1103)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1103)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1103)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1103)","v":50484.002439278302},51034.738362620927,{"$f":"I1103/((1+real_disc)^(C1103-Assumptions!$G$10))","v":28436.749098107193},{"$f":"_xlfn.XLOOKUP(B1103,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1103,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1103)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1103,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1103,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2041,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1104)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1104)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1104)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1104)","v":50484.002439278302},51034.738362620927,{"$f":"I1104/((1+real_disc)^(C1104-Assumptions!$G$10))","v":27475.119901552844},{"$f":"_xlfn.XLOOKUP(B1104,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1104,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1104)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1104,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1104,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2042,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1105,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1105)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1105,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1105)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1105,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1105)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1105,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1105)","v":50484.002439278302},51034.738362620927,{"$f":"I1105/((1+real_disc)^(C1105-Assumptions!$G$10))","v":26546.009566717727},{"$f":"_xlfn.XLOOKUP(B1105,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1105,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1105)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1105,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1105,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2043,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1106)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1106)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1106)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1106)","v":50484.002439278302},51034.738362620927,{"$f":"I1106/((1+real_disc)^(C1106-Assumptions!$G$10))","v":25648.318421949498},{"$f":"_xlfn.XLOOKUP(B1106,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1106,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1106)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1106,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1106,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2044,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1107)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1107)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1107)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1107)","v":50484.002439278302},51034.738362620927,{"$f":"I1107/((1+real_disc)^(C1107-Assumptions!$G$10))","v":24780.983982559905},{"$f":"_xlfn.XLOOKUP(B1107,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1107,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1107)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1107,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1107,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2045,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1108,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1108)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1108,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1108)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1108,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1108)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1108,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1108)","v":50484.002439278302},51034.738362620927,{"$f":"I1108/((1+real_disc)^(C1108-Assumptions!$G$10))","v":23942.979693294594},{"$f":"_xlfn.XLOOKUP(B1108,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1108,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1108)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1108,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1108,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924342,2046,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1109)","v":545.21207392689905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1109)","v":1.70201296115066},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1109)","v":3.8218364545744099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1109)","v":50484.002439278302},51034.738362620927,{"$f":"I1109/((1+real_disc)^(C1109-Assumptions!$G$10))","v":23133.313713328109},{"$f":"_xlfn.XLOOKUP(B1109,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4456722.3483499996},4941247.73152762,{"$f":"_xlfn.XLOOKUP(B1109,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1109)","v":4456722.3483499996},{"$f":"_xlfn.XLOOKUP($B1109,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1109,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2023,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1110,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1110)","v":3412.7418497296699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1110,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1110)","v":57.009596729723697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1110,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1110)","v":165.07740547806},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1110,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1110)","v":9343.7719602957804},12978.600812233235,{"$f":"I1110/((1+real_disc)^(C1110-Assumptions!$G$10))","v":12978.600812233235},{"$f":"_xlfn.XLOOKUP(B1110,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1110,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1110)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1110,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1110,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2024,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1111,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1111)","v":94.831133408032599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1111,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1111)","v":14.8394392097345},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1111,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1111)","v":43.085983241090503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1111,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1111)","v":9343.7719602957804},9496.5285161546381,{"$f":"I1111/((1+real_disc)^(C1111-Assumptions!$G$10))","v":9175.3898706808104},{"$f":"_xlfn.XLOOKUP(B1111,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1111,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1111)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1111,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1111,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2025,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1112)","v":94.831133408032599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1112)","v":14.8394392097345},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1112)","v":43.085983241090503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1112)","v":9343.7719602957804},9496.5285161546381,{"$f":"I1112/((1+real_disc)^(C1112-Assumptions!$G$10))","v":8865.1109861650348},{"$f":"_xlfn.XLOOKUP(B1112,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1112,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1112)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1112,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1112,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2026,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1113,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1113)","v":469.26726886212202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1113,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1113)","v":1.44819169724884},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1113,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1113)","v":13.6362454410918},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1113,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1113)","v":9343.7719602957804},9828.1236662962438,{"$f":"I1113/((1+real_disc)^(C1113-Assumptions!$G$10))","v":8864.4044512191576},{"$f":"_xlfn.XLOOKUP(B1113,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1113,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1113)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1113,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1113,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2027,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1114,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1114)","v":623.707429949789},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1114,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1114)","v":3.1967158057534402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1114,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1114)","v":9.8613456533268504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1114,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1114)","v":9343.7719602957804},9980.5374517046494,{"$f":"I1114/((1+real_disc)^(C1114-Assumptions!$G$10))","v":8697.461790542533},{"$f":"_xlfn.XLOOKUP(B1114,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1114,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1114)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1114,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1114,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2028,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1115)","v":681.29847166293405},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1115)","v":18.2893441769906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1115)","v":38.785818556435103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1115)","v":9343.7719602957804},10082.14559469214,{"$f":"I1115/((1+real_disc)^(C1115-Assumptions!$G$10))","v":8488.8960550916599},{"$f":"_xlfn.XLOOKUP(B1115,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1115,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1115)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1115,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1115,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2029,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1116)","v":520.55869857033395},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1116)","v":18.465448282617199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1116)","v":39.464197725881597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1116)","v":9343.7719602957804},9922.2603048746132,{"$f":"I1116/((1+real_disc)^(C1116-Assumptions!$G$10))","v":8071.7651510047372},{"$f":"_xlfn.XLOOKUP(B1116,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1116,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1116)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1116,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1116,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2030,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1117)","v":8594.6405897653603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1117)","v":40.232380027878399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1117)","v":93.162454154585106},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1117)","v":9343.7719602957804},18071.807384243606,{"$f":"I1117/((1+real_disc)^(C1117-Assumptions!$G$10))","v":14204.27724723457},{"$f":"_xlfn.XLOOKUP(B1117,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1117,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1117)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1117,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1117,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2031,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1118)","v":6738.9523217928299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1118)","v":89.151485201034603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1118)","v":181.75355437759799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1118)","v":9343.7719602957804},16353.629321667244,{"$f":"I1118/((1+real_disc)^(C1118-Assumptions!$G$10))","v":12419.135092951028},{"$f":"_xlfn.XLOOKUP(B1118,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1118,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1118)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1118,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1118,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2032,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1119,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1119)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1119,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1119)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1119,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1119)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1119,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1119)","v":9343.7719602957804},17156.471004602223,{"$f":"I1119/((1+real_disc)^(C1119-Assumptions!$G$10))","v":12588.234149549715},{"$f":"_xlfn.XLOOKUP(B1119,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1119,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1119)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1119,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1119,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2033,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1120,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1120)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1120,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1120)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1120,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1120)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1120,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1120)","v":9343.7719602957804},17156.471004602223,{"$f":"I1120/((1+real_disc)^(C1120-Assumptions!$G$10))","v":12162.545072028712},{"$f":"_xlfn.XLOOKUP(B1120,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1120,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1120)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1120,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1120,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2034,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1121)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1121)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1121)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1121)","v":9343.7719602957804},17156.471004602223,{"$f":"I1121/((1+real_disc)^(C1121-Assumptions!$G$10))","v":11751.251277322426},{"$f":"_xlfn.XLOOKUP(B1121,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1121,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1121)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1121,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1121,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2035,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1122)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1122)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1122)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1122)","v":9343.7719602957804},17156.471004602223,{"$f":"I1122/((1+real_disc)^(C1122-Assumptions!$G$10))","v":11353.865968427464},{"$f":"_xlfn.XLOOKUP(B1122,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1122,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1122)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1122,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1122,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2036,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1123)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1123)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1123)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1123)","v":9343.7719602957804},17156.471004602223,{"$f":"I1123/((1+real_disc)^(C1123-Assumptions!$G$10))","v":10969.918810074849},{"$f":"_xlfn.XLOOKUP(B1123,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1123,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1123)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1123,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1123,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2037,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1124)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1124)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1124)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1124)","v":9343.7719602957804},17156.471004602223,{"$f":"I1124/((1+real_disc)^(C1124-Assumptions!$G$10))","v":10598.955372052991},{"$f":"_xlfn.XLOOKUP(B1124,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1124,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1124)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1124,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1124,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2038,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1125,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1125)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1125,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1125)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1125,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1125)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1125,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1125)","v":9343.7719602957804},17156.471004602223,{"$f":"I1125/((1+real_disc)^(C1125-Assumptions!$G$10))","v":10240.536591355549},{"$f":"_xlfn.XLOOKUP(B1125,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1125,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1125)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1125,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1125,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2039,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1126)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1126)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1126)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1126)","v":9343.7719602957804},17156.471004602223,{"$f":"I1126/((1+real_disc)^(C1126-Assumptions!$G$10))","v":9894.2382525174417},{"$f":"_xlfn.XLOOKUP(B1126,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1126,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1126)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1126,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1126,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2040,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1127)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1127)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1127)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1127)","v":9343.7719602957804},17156.471004602223,{"$f":"I1127/((1+real_disc)^(C1127-Assumptions!$G$10))","v":9559.6504855240983},{"$f":"_xlfn.XLOOKUP(B1127,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1127,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1127)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1127,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1127,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2041,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1128,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1128)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1128,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1128)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1128,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1128)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1128,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1128)","v":9343.7719602957804},17156.471004602223,{"$f":"I1128/((1+real_disc)^(C1128-Assumptions!$G$10))","v":9236.377280699613},{"$f":"_xlfn.XLOOKUP(B1128,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1128,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1128)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1128,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1128,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2042,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1129)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1129)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1129)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1129)","v":9343.7719602957804},17156.471004602223,{"$f":"I1129/((1+real_disc)^(C1129-Assumptions!$G$10))","v":8924.0360199996267},{"$f":"_xlfn.XLOOKUP(B1129,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1129,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1129)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1129,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1129,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2043,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1130)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1130)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1130)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1130)","v":9343.7719602957804},17156.471004602223,{"$f":"I1130/((1+real_disc)^(C1130-Assumptions!$G$10))","v":8622.2570241542289},{"$f":"_xlfn.XLOOKUP(B1130,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1130,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1130)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1130,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1130,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2044,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1131)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1131)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1131)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1131)","v":9343.7719602957804},17156.471004602223,{"$f":"I1131/((1+real_disc)^(C1131-Assumptions!$G$10))","v":8330.6831151248607},{"$f":"_xlfn.XLOOKUP(B1131,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1131,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1131)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1131,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1131,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2045,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1132)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1132)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1132)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1132)","v":9343.7719602957804},17156.471004602223,{"$f":"I1132/((1+real_disc)^(C1132-Assumptions!$G$10))","v":8048.9691933573531},{"$f":"_xlfn.XLOOKUP(B1132,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1132,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1132)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1132,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1132,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924679,2046,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1133)","v":7329.4803292876204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1133)","v":129.977612705063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1133)","v":353.24110231375897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1133)","v":9343.7719602957804},17156.471004602223,{"$f":"I1133/((1+real_disc)^(C1133-Assumptions!$G$10))","v":7776.7818293307755},{"$f":"_xlfn.XLOOKUP(B1133,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2196433.9278300004},2435225.5570415808,{"$f":"_xlfn.XLOOKUP(B1133,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1133)","v":2196433.9278300004},{"$f":"_xlfn.XLOOKUP($B1133,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1133,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2023,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1134,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1134)","v":53.889636955435499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1134,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1134)","v":61.2610983231205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1134,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1134)","v":118.522071826638},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1134,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1134)","v":2289.5923802751599},2523.2651873803538,{"$f":"I1134/((1+real_disc)^(C1134-Assumptions!$G$10))","v":2523.2651873803538},{"$f":"_xlfn.XLOOKUP(B1134,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1134,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1134)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1134,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1134,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2024,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1135)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1135)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1135)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1135)","v":2289.5923802751599},2289.5923802751599,{"$f":"I1135/((1+real_disc)^(C1135-Assumptions!$G$10))","v":2212.1665509904929},{"$f":"_xlfn.XLOOKUP(B1135,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1135,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1135)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1135,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1135,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2025,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1136)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1136)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1136)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1136)","v":2289.5923802751599},2289.5923802751599,{"$f":"I1136/((1+real_disc)^(C1136-Assumptions!$G$10))","v":2137.3589864642445},{"$f":"_xlfn.XLOOKUP(B1136,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1136,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1136)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1136,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1136,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2026,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1137,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1137)","v":1.52802563051803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1137,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1137)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1137,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1137)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1137,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1137)","v":2289.5923802751599},2291.1204059056781,{"$f":"I1137/((1+real_disc)^(C1137-Assumptions!$G$10))","v":2066.459337913785},{"$f":"_xlfn.XLOOKUP(B1137,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1137,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1137)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1137,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1137,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2027,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1138,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1138)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1138,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1138)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1138,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1138)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1138,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1138)","v":2289.5923802751599},2289.5923802751599,{"$f":"I1138/((1+real_disc)^(C1138-Assumptions!$G$10))","v":1995.2474843886623},{"$f":"_xlfn.XLOOKUP(B1138,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1138,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1138)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1138,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1138,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2028,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1139)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1139)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1139)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1139)","v":2289.5923802751599},2289.5923802751599,{"$f":"I1139/((1+real_disc)^(C1139-Assumptions!$G$10))","v":1927.7753472354227},{"$f":"_xlfn.XLOOKUP(B1139,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1139,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1139)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1139,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1139,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2029,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1140)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1140)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1140)","v":1.0913267723178001E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1140)","v":2289.5923802751599},2289.5934716019324,{"$f":"I1140/((1+real_disc)^(C1140-Assumptions!$G$10))","v":1862.5857643509964},{"$f":"_xlfn.XLOOKUP(B1140,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1140,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1140)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1140,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1140,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2030,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1141)","v":37.7256079096286},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1141)","v":5.7516226336542402E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1141)","v":8.6058098180408799E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1141)","v":2289.5923802751599},2327.4615625093056,{"$f":"I1141/((1+real_disc)^(C1141-Assumptions!$G$10))","v":1829.3637494713519},{"$f":"_xlfn.XLOOKUP(B1141,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1141,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1141)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1141,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1141,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2031,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1142)","v":28.4615736342034},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1142)","v":0.21452177065809999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1142)","v":0.47900287654905999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1142)","v":2289.5923802751599},2318.7474785565705,{"$f":"I1142/((1+real_disc)^(C1142-Assumptions!$G$10))","v":1760.8836311631524},{"$f":"_xlfn.XLOOKUP(B1142,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1142,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1142)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1142,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1142,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2032,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1143,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1143)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1143,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1143)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1143,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1143)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1143,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1143)","v":2289.5923802751599},2328.563406576136,{"$f":"I1143/((1+real_disc)^(C1143-Assumptions!$G$10))","v":1708.539092112268},{"$f":"_xlfn.XLOOKUP(B1143,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1143,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1143)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1143,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1143,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2033,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1144)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1144)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1144)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1144)","v":2289.5923802751599},2328.563406576136,{"$f":"I1144/((1+real_disc)^(C1144-Assumptions!$G$10))","v":1650.7624078379404},{"$f":"_xlfn.XLOOKUP(B1144,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1144,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1144)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1144,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1144,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2034,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1145)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1145)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1145)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1145)","v":2289.5923802751599},2328.563406576136,{"$f":"I1145/((1+real_disc)^(C1145-Assumptions!$G$10))","v":1594.9395244811017},{"$f":"_xlfn.XLOOKUP(B1145,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1145,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1145)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1145,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1145,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2035,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1146,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1146)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1146,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1146)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1146,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1146)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1146,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1146)","v":2289.5923802751599},2328.563406576136,{"$f":"I1146/((1+real_disc)^(C1146-Assumptions!$G$10))","v":1541.0043714793253},{"$f":"_xlfn.XLOOKUP(B1146,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1146,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1146)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1146,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1146,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2036,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1147)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1147)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1147)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1147)","v":2289.5923802751599},2328.563406576136,{"$f":"I1147/((1+real_disc)^(C1147-Assumptions!$G$10))","v":1488.8931125404113},{"$f":"_xlfn.XLOOKUP(B1147,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1147,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1147)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1147,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1147,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2037,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1148)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1148)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1148)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1148)","v":2289.5923802751599},2328.563406576136,{"$f":"I1148/((1+real_disc)^(C1148-Assumptions!$G$10))","v":1438.5440700873537},{"$f":"_xlfn.XLOOKUP(B1148,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1148,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1148)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1148,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1148,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2038,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1149,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1149)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1149,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1149)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1149,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1149)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1149,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1149)","v":2289.5923802751599},2328.563406576136,{"$f":"I1149/((1+real_disc)^(C1149-Assumptions!$G$10))","v":1389.897652258313},{"$f":"_xlfn.XLOOKUP(B1149,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1149,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1149)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1149,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1149,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2039,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1150)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1150)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1150)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1150)","v":2289.5923802751599},2328.563406576136,{"$f":"I1150/((1+real_disc)^(C1150-Assumptions!$G$10))","v":1342.896282375182},{"$f":"_xlfn.XLOOKUP(B1150,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1150,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1150)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1150,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1150,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2040,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1151)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1151)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1151)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1151)","v":2289.5923802751599},2328.563406576136,{"$f":"I1151/((1+real_disc)^(C1151-Assumptions!$G$10))","v":1297.4843307972772},{"$f":"_xlfn.XLOOKUP(B1151,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1151,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1151)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1151,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1151,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2041,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1152,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1152)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1152,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1152)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1152,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1152)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1152,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1152)","v":2289.5923802751599},2328.563406576136,{"$f":"I1152/((1+real_disc)^(C1152-Assumptions!$G$10))","v":1253.608049079495},{"$f":"_xlfn.XLOOKUP(B1152,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1152,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1152)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1152,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1152,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2042,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1153)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1153)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1153)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1153)","v":2289.5923802751599},2328.563406576136,{"$f":"I1153/((1+real_disc)^(C1153-Assumptions!$G$10))","v":1211.2155063570001},{"$f":"_xlfn.XLOOKUP(B1153,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1153,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1153)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1153,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1153,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2043,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1154)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1154)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1154)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1154)","v":2289.5923802751599},2328.563406576136,{"$f":"I1154/((1+real_disc)^(C1154-Assumptions!$G$10))","v":1170.2565278811596},{"$f":"_xlfn.XLOOKUP(B1154,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1154,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1154)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1154,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1154,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2044,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1155,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1155)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1155,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1155)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1155,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1155)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1155,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1155)","v":2289.5923802751599},2328.563406576136,{"$f":"I1155/((1+real_disc)^(C1155-Assumptions!$G$10))","v":1130.6826356339709},{"$f":"_xlfn.XLOOKUP(B1155,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1155,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1155)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1155,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1155,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2045,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1156)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1156)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1156)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1156)","v":2289.5923802751599},2328.563406576136,{"$f":"I1156/((1+real_disc)^(C1156-Assumptions!$G$10))","v":1092.4469909506965},{"$f":"_xlfn.XLOOKUP(B1156,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1156,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1156)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1156,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1156,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19924741,2046,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1157)","v":36.994417131253797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1157)","v":0.57084508908111398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1157)","v":1.40576408064118},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1157)","v":2289.5923802751599},2328.563406576136,{"$f":"I1157/((1+real_disc)^(C1157-Assumptions!$G$10))","v":1055.5043390827987},{"$f":"_xlfn.XLOOKUP(B1157,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":695200.93533999997},770781.703728177,{"$f":"_xlfn.XLOOKUP(B1157,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1157)","v":695200.93533999997},{"$f":"_xlfn.XLOOKUP($B1157,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1157,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2023,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1158)","v":409.440739878687},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1158)","v":1.4893177009432999E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1158)","v":4.1402766973514298E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1158)","v":1426.46777638903},1835.9514083523914,{"$f":"I1158/((1+real_disc)^(C1158-Assumptions!$G$10))","v":1835.9514083523914},{"$f":"_xlfn.XLOOKUP(B1158,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},{"$f":"K1158/((1 + real_disc) ^ (2023 - 2026))","v":590797.73391518684},{"$f":"_xlfn.XLOOKUP(B1158,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1158)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1158,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1158,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2024,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1159)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1159)","v":1.0256374837697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1159)","v":3.5803698928582599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1159)","v":1426.46777638903},{"$f":"SUM(E1159:H1159)","v":1431.0737837656579},{"$f":"I1159/((1+real_disc)^(C1159-Assumptions!$G$10))","v":1382.6799843146455},{"$f":"_xlfn.XLOOKUP(B1159,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1159,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1159)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2025,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1160)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1160)","v":1.1902991450347999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1160)","v":4.2313438207911798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1160)","v":1426.46777638903},1431.8894193548558,{"$f":"I1160/((1+real_disc)^(C1160-Assumptions!$G$10))","v":1336.6840947091937},{"$f":"_xlfn.XLOOKUP(B1160,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1160,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1160)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1160,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1160,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2026,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1161,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1161)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1161,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1161)","v":0.34502378038600301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1161,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1161)","v":2.76023957555087},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1161,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1161)","v":1426.46777638903},1429.5730397449668,{"$f":"I1161/((1+real_disc)^(C1161-Assumptions!$G$10))","v":1289.3929754176347},{"$f":"_xlfn.XLOOKUP(B1161,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1161,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1161)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1161,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1161,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2027,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1162)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1162)","v":1.4113576585752401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1162)","v":3.7136223992856201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1162)","v":1426.46777638903},1431.5927564468909,{"$f":"I1162/((1+real_disc)^(C1162-Assumptions!$G$10))","v":1247.5503808352184},{"$f":"_xlfn.XLOOKUP(B1162,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1162,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1162)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1162,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1162,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2028,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1163)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1163)","v":3.7648616143063798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1163)","v":7.7911864020531496},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1163)","v":1426.46777638903},1438.0238244053894,{"$f":"I1163/((1+real_disc)^(C1163-Assumptions!$G$10))","v":1210.777473452612},{"$f":"_xlfn.XLOOKUP(B1163,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1163,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1163)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1163,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1163,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2029,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1164,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1164)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1164,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1164)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1164,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1164)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1164,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1164)","v":1426.46777638903},1495.6018583895145,{"$f":"I1164/((1+real_disc)^(C1164-Assumptions!$G$10))","v":1216.6730754277426},{"$f":"_xlfn.XLOOKUP(B1164,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1164,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1164)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1164,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1164,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2030,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1165)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1165)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1165)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1165)","v":1426.46777638903},1495.6018583895145,{"$f":"I1165/((1+real_disc)^(C1165-Assumptions!$G$10))","v":1175.5295414760799},{"$f":"_xlfn.XLOOKUP(B1165,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1165,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1165)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1165,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1165,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2031,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1166,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1166)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1166,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1166)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1166,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1166)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1166,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1166)","v":1426.46777638903},1495.6018583895145,{"$f":"I1166/((1+real_disc)^(C1166-Assumptions!$G$10))","v":1135.7773347594975},{"$f":"_xlfn.XLOOKUP(B1166,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1166,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1166)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1166,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1166,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2032,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1167,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1167)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1167,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1167)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1167,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1167)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1167,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1167)","v":1426.46777638903},1495.6018583895145,{"$f":"I1167/((1+real_disc)^(C1167-Assumptions!$G$10))","v":1097.3694055647322},{"$f":"_xlfn.XLOOKUP(B1167,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1167,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1167)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1167,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1167,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2033,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1168)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1168)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1168)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1168)","v":1426.46777638903},1495.6018583895145,{"$f":"I1168/((1+real_disc)^(C1168-Assumptions!$G$10))","v":1060.2602952316254},{"$f":"_xlfn.XLOOKUP(B1168,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1168,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1168)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1168,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1168,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2034,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1169)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1169)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1169)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1169)","v":1426.46777638903},1495.6018583895145,{"$f":"I1169/((1+real_disc)^(C1169-Assumptions!$G$10))","v":1024.4060823493965},{"$f":"_xlfn.XLOOKUP(B1169,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1169,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1169)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1169,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1169,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2035,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1170)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1170)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1170)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1170)","v":1426.46777638903},1495.6018583895145,{"$f":"I1170/((1+real_disc)^(C1170-Assumptions!$G$10))","v":989.76433077236368},{"$f":"_xlfn.XLOOKUP(B1170,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1170,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1170)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1170,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1170,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1171)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1171)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1171)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1171)","v":1426.46777638903},1495.6018583895145,{"$f":"I1171/((1+real_disc)^(C1171-Assumptions!$G$10))","v":956.29403939358838},{"$f":"_xlfn.XLOOKUP(B1171,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1171,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1171)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1171,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1171,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2037,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1172)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1172)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1172)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1172)","v":1426.46777638903},1495.6018583895145,{"$f":"I1172/((1+real_disc)^(C1172-Assumptions!$G$10))","v":923.9555936169935},{"$f":"_xlfn.XLOOKUP(B1172,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1172,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1172)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1172,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1172,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2038,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1173,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1173)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1173,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1173)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1173,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1173)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1173,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1173)","v":1426.46777638903},1495.6018583895145,{"$f":"I1173/((1+real_disc)^(C1173-Assumptions!$G$10))","v":892.71071847052519},{"$f":"_xlfn.XLOOKUP(B1173,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1173,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1173)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1173,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1173,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2039,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1174)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1174)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1174)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1174)","v":1426.46777638903},1495.6018583895145,{"$f":"I1174/((1+real_disc)^(C1174-Assumptions!$G$10))","v":862.52243330485544},{"$f":"_xlfn.XLOOKUP(B1174,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1174,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1174)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1174,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1174,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2040,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1175)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1175)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1175)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1175)","v":1426.46777638903},1495.6018583895145,{"$f":"I1175/((1+real_disc)^(C1175-Assumptions!$G$10))","v":833.35500802401498},{"$f":"_xlfn.XLOOKUP(B1175,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1175,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1175)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1175,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1175,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2041,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1176,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1176)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1176,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1176)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1176,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1176)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1176,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1176)","v":1426.46777638903},1495.6018583895145,{"$f":"I1176/((1+real_disc)^(C1176-Assumptions!$G$10))","v":805.17392079614979},{"$f":"_xlfn.XLOOKUP(B1176,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1176,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1176)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1176,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1176,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2042,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1177)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1177)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1177)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1177)","v":1426.46777638903},1495.6018583895145,{"$f":"I1177/((1+real_disc)^(C1177-Assumptions!$G$10))","v":777.94581719434768},{"$f":"_xlfn.XLOOKUP(B1177,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1177,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1177)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2043,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1178,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1178)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1178,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1178)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1178,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1178)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1178,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1178)","v":1426.46777638903},1495.6018583895145,{"$f":"I1178/((1+real_disc)^(C1178-Assumptions!$G$10))","v":751.63847071917655},{"$f":"_xlfn.XLOOKUP(B1178,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1178,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1178)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1178,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1178,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2044,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1179,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1179)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1179,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1179)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1179,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1179)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1179,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1179)","v":1426.46777638903},1495.6018583895145,{"$f":"I1179/((1+real_disc)^(C1179-Assumptions!$G$10))","v":726.22074465620938},{"$f":"_xlfn.XLOOKUP(B1179,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1179,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1179)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1179,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1179,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2045,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1180)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1180)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1180)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1180)","v":1426.46777638903},1495.6018583895145,{"$f":"I1180/((1+real_disc)^(C1180-Assumptions!$G$10))","v":701.66255522339065},{"$f":"_xlfn.XLOOKUP(B1180,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1180,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1180)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1180,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1180,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19925177,2046,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1181)","v":51.301288733235701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1181)","v":6.3132771950797997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1181)","v":11.519516072169001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1181)","v":1426.46777638903},1495.6018583895145,{"$f":"I1181/((1+real_disc)^(C1181-Assumptions!$G$10))","v":677.93483596462875},{"$f":"_xlfn.XLOOKUP(B1181,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":532865.70662999991},590797.73391518684,{"$f":"_xlfn.XLOOKUP(B1181,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1181)","v":532865.70662999991},{"$f":"_xlfn.XLOOKUP($B1181,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1181,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2023,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1182)","v":273838.14990186901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1182)","v":258.62071356620601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1182)","v":797.70767192834001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1182)","v":8306.5536744356195},283201.03196179913,{"$f":"I1182/((1+real_disc)^(C1182-Assumptions!$G$10))","v":283201.03196179913},{"$f":"_xlfn.XLOOKUP(B1182,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1182,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1182)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1182,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1182,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2024,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1183)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1183)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1183)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1183)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1183/((1+real_disc)^(C1183-Assumptions!$G$10))","v":8025.6557240923867},{"$f":"_xlfn.XLOOKUP(B1183,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1183,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1183)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1183,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1183,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2025,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1184,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1184)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1184,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1184)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1184,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1184)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1184,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1184)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1184/((1+real_disc)^(C1184-Assumptions!$G$10))","v":7754.2567382535144},{"$f":"_xlfn.XLOOKUP(B1184,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1184,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1184)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1184,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1184,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2026,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1185,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1185)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1185,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1185)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1185,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1185)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1185,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1185)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1185/((1+real_disc)^(C1185-Assumptions!$G$10))","v":7492.0354958971157},{"$f":"_xlfn.XLOOKUP(B1185,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1185,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1185)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1185,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1185,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2027,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1186)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1186)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1186)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1186)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1186/((1+real_disc)^(C1186-Assumptions!$G$10))","v":7238.6816385479387},{"$f":"_xlfn.XLOOKUP(B1186,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1186,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1186)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1186,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1186,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2028,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1187)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1187/((1+real_disc)^(C1187-Assumptions!$G$10))","v":6993.8953029448694},{"$f":"_xlfn.XLOOKUP(B1187,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1187,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1187)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1187,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1187,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2029,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1188)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1188)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1188)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1188)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1188/((1+real_disc)^(C1188-Assumptions!$G$10))","v":6757.3867661303075},{"$f":"_xlfn.XLOOKUP(B1188,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1188,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1188)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1188,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1188,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2030,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1189)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1189)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1189)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1189)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1189/((1+real_disc)^(C1189-Assumptions!$G$10))","v":6528.8761025413605},{"$f":"_xlfn.XLOOKUP(B1189,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1189,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1189)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1189,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1189,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2031,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1190)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1190)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1190)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1190)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1190/((1+real_disc)^(C1190-Assumptions!$G$10))","v":6308.0928526969683},{"$f":"_xlfn.XLOOKUP(B1190,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1190,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1190)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1190,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1190,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2032,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1191,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1191)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1191,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1191)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1191,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1191)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1191,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1191)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1191/((1+real_disc)^(C1191-Assumptions!$G$10))","v":6094.7757030888588},{"$f":"_xlfn.XLOOKUP(B1191,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1191,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1191)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1191,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1191,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2033,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1192)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1192)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1192)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1192)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1192/((1+real_disc)^(C1192-Assumptions!$G$10))","v":5888.6721768974485},{"$f":"_xlfn.XLOOKUP(B1192,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1192,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1192)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1192,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1192,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2034,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1193,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1193)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1193,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1193)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1193,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1193)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1193,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1193)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1193/((1+real_disc)^(C1193-Assumptions!$G$10))","v":5689.5383351666169},{"$f":"_xlfn.XLOOKUP(B1193,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1193,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1193)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1193,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1193,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2035,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1194,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1194)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1194,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1194)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1194,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1194)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1194,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1194)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1194/((1+real_disc)^(C1194-Assumptions!$G$10))","v":5497.1384880836877},{"$f":"_xlfn.XLOOKUP(B1194,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1194,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1194)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1194,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1194,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1195)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1195)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1195)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1195)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1195/((1+real_disc)^(C1195-Assumptions!$G$10))","v":5311.244916022888},{"$f":"_xlfn.XLOOKUP(B1195,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1195,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1195)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1195,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1195,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2037,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1196,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1196)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1196,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1196)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1196,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1196)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1196,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1196)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1196/((1+real_disc)^(C1196-Assumptions!$G$10))","v":5131.6376000221135},{"$f":"_xlfn.XLOOKUP(B1196,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1196,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1196)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1196,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1196,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2038,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1197)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1197)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1197)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1197)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1197/((1+real_disc)^(C1197-Assumptions!$G$10))","v":4958.1039613740231},{"$f":"_xlfn.XLOOKUP(B1197,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1197,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1197)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1197,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1197,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2039,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1198)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1198)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1198)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1198)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1198/((1+real_disc)^(C1198-Assumptions!$G$10))","v":4790.4386100232123},{"$f":"_xlfn.XLOOKUP(B1198,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1198,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1198)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1198,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1198,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2040,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1199)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1199)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1199)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1199)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1199/((1+real_disc)^(C1199-Assumptions!$G$10))","v":4628.4431014717029},{"$f":"_xlfn.XLOOKUP(B1199,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1199,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1199)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1199,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1199,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2041,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1200)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1200)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1200)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1200)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1200/((1+real_disc)^(C1200-Assumptions!$G$10))","v":4471.9257019050274},{"$f":"_xlfn.XLOOKUP(B1200,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1200,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1200)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1200,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1200,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2042,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1201)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1201)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1201)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1201)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1201/((1+real_disc)^(C1201-Assumptions!$G$10))","v":4320.7011612608958},{"$f":"_xlfn.XLOOKUP(B1201,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1201,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1201)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1201,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1201,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2043,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1202,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1202)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1202,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1202)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1202,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1202)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1202,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1202)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1202/((1+real_disc)^(C1202-Assumptions!$G$10))","v":4174.5904939718812},{"$f":"_xlfn.XLOOKUP(B1202,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1202,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1202)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1202,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1202,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2044,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1203,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1203)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1203,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1203)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1203,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1203)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1203,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1203)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1203/((1+real_disc)^(C1203-Assumptions!$G$10))","v":4033.4207671225909},{"$f":"_xlfn.XLOOKUP(B1203,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1203,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1203)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1203,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1203,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2045,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1204)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1204)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1204)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1204)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1204/((1+real_disc)^(C1204-Assumptions!$G$10))","v":3897.024895770619},{"$f":"_xlfn.XLOOKUP(B1204,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1204,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1204)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1204,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1204,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19926947,2046,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1205)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1205)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1205)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1205)","v":8306.5536744356195},8306.5536744356195,{"$f":"I1205/((1+real_disc)^(C1205-Assumptions!$G$10))","v":3765.241445189004},{"$f":"_xlfn.XLOOKUP(B1205,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507245.54132000008},562392.19867553504,{"$f":"_xlfn.XLOOKUP(B1205,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1205)","v":507245.54132000008},{"$f":"_xlfn.XLOOKUP($B1205,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1205,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2023,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1206)","v":273.06614604768299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1206)","v":4.1975793907866299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1206)","v":16.447200107574901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1206)","v":20948.664412425798},21242.375337971844,{"$f":"I1206/((1+real_disc)^(C1206-Assumptions!$G$10))","v":21242.375337971844},{"$f":"_xlfn.XLOOKUP(B1206,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1206,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1206)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1206,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1206,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2024,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1207)","v":7440.8131686889001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1207)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1207)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1207)","v":20948.664412425798},28389.477581114697,{"$f":"I1207/((1+real_disc)^(C1207-Assumptions!$G$10))","v":27429.446938275072},{"$f":"_xlfn.XLOOKUP(B1207,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1207,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1207)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1207,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1207,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2025,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1208,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1208)","v":7970.3857646893402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1208,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1208)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1208,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1208)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1208,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1208)","v":20948.664412425798},28919.050177115139,{"$f":"I1208/((1+real_disc)^(C1208-Assumptions!$G$10))","v":26996.242784769907},{"$f":"_xlfn.XLOOKUP(B1208,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1208,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1208)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1208,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1208,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2026,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1209)","v":6660.4129040957496},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1209)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1209)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1209)","v":20948.664412425798},27609.077316521547,{"$f":"I1209/((1+real_disc)^(C1209-Assumptions!$G$10))","v":24901.805895861067},{"$f":"_xlfn.XLOOKUP(B1209,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1209,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1209)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1209,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1209,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2027,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1210)","v":5715.6030632688799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1210)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1210)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1210)","v":20948.664412425798},26664.26747569468,{"$f":"I1210/((1+real_disc)^(C1210-Assumptions!$G$10))","v":23236.368648969961},{"$f":"_xlfn.XLOOKUP(B1210,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1210,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1210)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1210,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1210,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2028,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1211,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1211)","v":5228.0990160021302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1211,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1211)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1211,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1211)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1211,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1211)","v":20948.664412425798},26176.763428427927,{"$f":"I1211/((1+real_disc)^(C1211-Assumptions!$G$10))","v":22040.13240193986},{"$f":"_xlfn.XLOOKUP(B1211,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1211,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1211)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1211,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1211,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2029,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1212)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1212)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1212)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1212)","v":20948.664412425798},26632.115496811988,{"$f":"I1212/((1+real_disc)^(C1212-Assumptions!$G$10))","v":21665.243115935038},{"$f":"_xlfn.XLOOKUP(B1212,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1212,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1212)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1212,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1212,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2030,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1213)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1213)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1213)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1213)","v":20948.664412425798},26632.115496811988,{"$f":"I1213/((1+real_disc)^(C1213-Assumptions!$G$10))","v":20932.602044381681},{"$f":"_xlfn.XLOOKUP(B1213,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1213,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1213)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1213,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1213,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2031,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1214)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1214)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1214)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1214)","v":20948.664412425798},26632.115496811988,{"$f":"I1214/((1+real_disc)^(C1214-Assumptions!$G$10))","v":20224.736274764913},{"$f":"_xlfn.XLOOKUP(B1214,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1214,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1214)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1214,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1214,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2032,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1215)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1215)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1215)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1215)","v":20948.664412425798},26632.115496811988,{"$f":"I1215/((1+real_disc)^(C1215-Assumptions!$G$10))","v":19540.807994941948},{"$f":"_xlfn.XLOOKUP(B1215,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1215,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1215)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1215,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1215,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2033,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1216)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1216)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1216)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1216)","v":20948.664412425798},26632.115496811988,{"$f":"I1216/((1+real_disc)^(C1216-Assumptions!$G$10))","v":18880.007724581596},{"$f":"_xlfn.XLOOKUP(B1216,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1216,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1216)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1216,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1216,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2034,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1217,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1217)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1217,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1217)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1217,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1217)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1217,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1217)","v":20948.664412425798},26632.115496811988,{"$f":"I1217/((1+real_disc)^(C1217-Assumptions!$G$10))","v":18241.553357083667},{"$f":"_xlfn.XLOOKUP(B1217,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1217,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1217)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1217,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1217,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2035,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1218)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1218)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1218)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1218)","v":20948.664412425798},26632.115496811988,{"$f":"I1218/((1+real_disc)^(C1218-Assumptions!$G$10))","v":17624.689233897261},{"$f":"_xlfn.XLOOKUP(B1218,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1218,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1218)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1218,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1218,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1219)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1219)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1219)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1219)","v":20948.664412425798},26632.115496811988,{"$f":"I1219/((1+real_disc)^(C1219-Assumptions!$G$10))","v":17028.685250142287},{"$f":"_xlfn.XLOOKUP(B1219,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1219,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1219)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1219,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1219,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2037,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1220,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1220)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1220,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1220)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1220,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1220)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1220,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1220)","v":20948.664412425798},26632.115496811988,{"$f":"I1220/((1+real_disc)^(C1220-Assumptions!$G$10))","v":16452.835990475636},{"$f":"_xlfn.XLOOKUP(B1220,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1220,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1220)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1220,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1220,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2038,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1221,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1221)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1221,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1221)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1221,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1221)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1221,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1221)","v":20948.664412425798},26632.115496811988,{"$f":"I1221/((1+real_disc)^(C1221-Assumptions!$G$10))","v":15896.459894179361},{"$f":"_xlfn.XLOOKUP(B1221,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1221,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1221)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1221,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1221,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2039,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1222)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1222)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1222)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1222)","v":20948.664412425798},26632.115496811988,{"$f":"I1222/((1+real_disc)^(C1222-Assumptions!$G$10))","v":15358.898448482478},{"$f":"_xlfn.XLOOKUP(B1222,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},{"$f":"K1222/((1 + real_disc) ^ (2023 - 2026))","v":1751687.7192990142},{"$f":"_xlfn.XLOOKUP(B1222,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1222)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1222,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1222,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2040,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1223)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1223)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1223)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1223)","v":20948.664412425798},{"$f":"SUM(E1223:H1223)","v":26632.115496811988},{"$f":"I1223/((1+real_disc)^(C1223-Assumptions!$G$10))","v":14839.515409161815},{"$f":"_xlfn.XLOOKUP(B1223,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1223,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1223)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1223,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1223,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2041,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1224)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1224)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1224)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1224)","v":20948.664412425798},26632.115496811988,{"$f":"I1224/((1+real_disc)^(C1224-Assumptions!$G$10))","v":14337.696047499339},{"$f":"_xlfn.XLOOKUP(B1224,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1224,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1224)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1224,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1224,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2042,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1225)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1225)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1225)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1225)","v":20948.664412425798},26632.115496811988,{"$f":"I1225/((1+real_disc)^(C1225-Assumptions!$G$10))","v":13852.846422704677},{"$f":"_xlfn.XLOOKUP(B1225,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1225,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1225)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1225,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1225,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2043,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1226,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1226)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1226,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1226)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1226,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1226)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1226,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1226)","v":20948.664412425798},26632.115496811988,{"$f":"I1226/((1+real_disc)^(C1226-Assumptions!$G$10))","v":13384.392678941718},{"$f":"_xlfn.XLOOKUP(B1226,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1226,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1226)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1226,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1226,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2044,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1227)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1227)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1227)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1227)","v":20948.664412425798},26632.115496811988,{"$f":"I1227/((1+real_disc)^(C1227-Assumptions!$G$10))","v":12931.780366127266},{"$f":"_xlfn.XLOOKUP(B1227,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1227,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1227)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1227,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1227,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2045,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1228)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1228)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1228)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1228)","v":20948.664412425798},26632.115496811988,{"$f":"I1228/((1+real_disc)^(C1228-Assumptions!$G$10))","v":12494.473783697842},{"$f":"_xlfn.XLOOKUP(B1228,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1228,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1228)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1228,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1228,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927300,2046,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1229)","v":5683.4510843861899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1229)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1229)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1229)","v":20948.664412425798},26632.115496811988,{"$f":"I1229/((1+real_disc)^(C1229-Assumptions!$G$10))","v":12071.955346567964},{"$f":"_xlfn.XLOOKUP(B1229,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1579921.9610300001},1751687.7192990142,{"$f":"_xlfn.XLOOKUP(B1229,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1229)","v":1579921.9610300001},{"$f":"_xlfn.XLOOKUP($B1229,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1229,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2023,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1230)","v":7436.2556717042698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1230)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1230)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1230)","v":44107.502722562902},51543.75839426717,{"$f":"I1230/((1+real_disc)^(C1230-Assumptions!$G$10))","v":51543.75839426717},{"$f":"_xlfn.XLOOKUP(B1230,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1230,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1230)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1230,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1230,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2024,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1231)","v":11552.8086523642},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1231)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1231)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1231)","v":44107.502722562902},55660.3113749271,{"$f":"I1231/((1+real_disc)^(C1231-Assumptions!$G$10))","v":53778.078623117974},{"$f":"_xlfn.XLOOKUP(B1231,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1231,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1231)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1231,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1231,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2025,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1232,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1232)","v":15038.1433097147},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1232,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1232)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1232,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1232)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1232,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1232)","v":44107.502722562902},59145.646032277604,{"$f":"I1232/((1+real_disc)^(C1232-Assumptions!$G$10))","v":55213.093451214838},{"$f":"_xlfn.XLOOKUP(B1232,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1232,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1232)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1232,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1232,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2026,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1233)","v":15926.532172527301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1233)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1233)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1233)","v":44107.502722562902},60034.034895090204,{"$f":"I1233/((1+real_disc)^(C1233-Assumptions!$G$10))","v":54147.259865446133},{"$f":"_xlfn.XLOOKUP(B1233,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1233,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1233)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1233,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1233,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2027,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1234)","v":17507.122021155599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1234)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1234)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1234)","v":44107.502722562902},61614.624743718501,{"$f":"I1234/((1+real_disc)^(C1234-Assumptions!$G$10))","v":53693.585845477632},{"$f":"_xlfn.XLOOKUP(B1234,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1234,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1234)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1234,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1234,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2028,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1235,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1235)","v":13881.971379135401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1235,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1235)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1235,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1235)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1235,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1235)","v":44107.502722562902},57989.474101698303,{"$f":"I1235/((1+real_disc)^(C1235-Assumptions!$G$10))","v":48825.581153867293},{"$f":"_xlfn.XLOOKUP(B1235,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1235,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1235)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1235,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1235,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2029,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1236)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1236)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1236)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1236)","v":44107.502722562902},56287.816955960603,{"$f":"I1236/((1+real_disc)^(C1236-Assumptions!$G$10))","v":45790.175360350804},{"$f":"_xlfn.XLOOKUP(B1236,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1236,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1236)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1236,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1236,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2030,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1237)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1237)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1237)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1237)","v":44107.502722562902},56287.816955960603,{"$f":"I1237/((1+real_disc)^(C1237-Assumptions!$G$10))","v":44241.715324010438},{"$f":"_xlfn.XLOOKUP(B1237,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1237,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1237)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1237,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1237,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2031,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1238,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1238)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1238,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1238)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1238,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1238)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1238,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1238)","v":44107.502722562902},56287.816955960603,{"$f":"I1238/((1+real_disc)^(C1238-Assumptions!$G$10))","v":42745.618670541495},{"$f":"_xlfn.XLOOKUP(B1238,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1238,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1238)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1238,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1238,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2032,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1239)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1239)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1239)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1239)","v":44107.502722562902},56287.816955960603,{"$f":"I1239/((1+real_disc)^(C1239-Assumptions!$G$10))","v":41300.114657528022},{"$f":"_xlfn.XLOOKUP(B1239,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1239,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1239)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1239,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1239,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2033,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1240)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1240)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1240)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1240)","v":44107.502722562902},56287.816955960603,{"$f":"I1240/((1+real_disc)^(C1240-Assumptions!$G$10))","v":39903.492422732394},{"$f":"_xlfn.XLOOKUP(B1240,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1240,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1240)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1240,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1240,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2034,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1241,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1241)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1241,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1241)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1241,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1241)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1241,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1241)","v":44107.502722562902},56287.816955960603,{"$f":"I1241/((1+real_disc)^(C1241-Assumptions!$G$10))","v":38554.098959161725},{"$f":"_xlfn.XLOOKUP(B1241,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1241,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1241)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1241,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1241,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2035,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1242)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1242)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1242)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1242)","v":44107.502722562902},56287.816955960603,{"$f":"I1242/((1+real_disc)^(C1242-Assumptions!$G$10))","v":37250.337158610368},{"$f":"_xlfn.XLOOKUP(B1242,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1242,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1242)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1243)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1243)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1243)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1243)","v":44107.502722562902},56287.816955960603,{"$f":"I1243/((1+real_disc)^(C1243-Assumptions!$G$10))","v":35990.663921362684},{"$f":"_xlfn.XLOOKUP(B1243,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1243,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1243)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1243,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1243,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2037,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1244,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1244)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1244,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1244)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1244,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1244)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1244,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1244)","v":44107.502722562902},56287.816955960603,{"$f":"I1244/((1+real_disc)^(C1244-Assumptions!$G$10))","v":34773.588329819009},{"$f":"_xlfn.XLOOKUP(B1244,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1244,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1244)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1244,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1244,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2038,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1245)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1245)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1245)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1245)","v":44107.502722562902},56287.816955960603,{"$f":"I1245/((1+real_disc)^(C1245-Assumptions!$G$10))","v":33597.669883883107},{"$f":"_xlfn.XLOOKUP(B1245,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1245,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1245)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1245,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1245,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2039,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1246)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1246)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1246)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1246)","v":44107.502722562902},56287.816955960603,{"$f":"I1246/((1+real_disc)^(C1246-Assumptions!$G$10))","v":32461.516796022333},{"$f":"_xlfn.XLOOKUP(B1246,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1246,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1246)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1246,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1246,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2040,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1247,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1247)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1247,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1247)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1247,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1247)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1247,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1247)","v":44107.502722562902},56287.816955960603,{"$f":"I1247/((1+real_disc)^(C1247-Assumptions!$G$10))","v":31363.784343982934},{"$f":"_xlfn.XLOOKUP(B1247,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1247,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1247)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1247,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1247,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2041,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1248)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1248)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1248)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1248)","v":44107.502722562902},56287.816955960603,{"$f":"I1248/((1+real_disc)^(C1248-Assumptions!$G$10))","v":30303.173279210565},{"$f":"_xlfn.XLOOKUP(B1248,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1248,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1248)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1248,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1248,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2042,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1249,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1249)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1249,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1249)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1249,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1249)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1249,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1249)","v":44107.502722562902},56287.816955960603,{"$f":"I1249/((1+real_disc)^(C1249-Assumptions!$G$10))","v":29278.428289092335},{"$f":"_xlfn.XLOOKUP(B1249,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1249,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1249)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1249,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1249,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2043,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1250,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1250)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1250,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1250)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1250,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1250)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1250,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1250)","v":44107.502722562902},56287.816955960603,{"$f":"I1250/((1+real_disc)^(C1250-Assumptions!$G$10))","v":28288.336511200327},{"$f":"_xlfn.XLOOKUP(B1250,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1250,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1250)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1250,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1250,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2044,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1251)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1251)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1251)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1251)","v":44107.502722562902},56287.816955960603,{"$f":"I1251/((1+real_disc)^(C1251-Assumptions!$G$10))","v":27331.726097778101},{"$f":"_xlfn.XLOOKUP(B1251,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1251,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1251)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1251,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1251,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2045,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1252)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1252)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1252)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1252)","v":44107.502722562902},56287.816955960603,{"$f":"I1252/((1+real_disc)^(C1252-Assumptions!$G$10))","v":26407.46482877111},{"$f":"_xlfn.XLOOKUP(B1252,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1252,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1252)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1252,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1252,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19927505,2046,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1253)","v":12180.314233397699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1253)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1253)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1253)","v":44107.502722562902},56287.816955960603,{"$f":"I1253/((1+real_disc)^(C1253-Assumptions!$G$10))","v":25514.458771759528},{"$f":"_xlfn.XLOOKUP(B1253,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2815725.8525899998},3121845.5838661473,{"$f":"_xlfn.XLOOKUP(B1253,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1253)","v":2815725.8525899998},{"$f":"_xlfn.XLOOKUP($B1253,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1253,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929810,2023,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1254)","v":793016.37100633502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1254)","v":24.108355457553099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1254)","v":60.298639046469297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1254)","v":41121.619651540001},834222.397652379,{"$f":"I1254/((1+real_disc)^(C1254-Assumptions!$G$10))","v":834222.397652379},{"$f":"_xlfn.XLOOKUP(B1254,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1254,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1254)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1254,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1254,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2024,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1255)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1255)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1255)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1255)","v":41121.619651540001},209177.650153617,{"$f":"I1255/((1+real_disc)^(C1255-Assumptions!$G$10))","v":202104.00981025799},{"$f":"_xlfn.XLOOKUP(B1255,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1255,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1255)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1255,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1255,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2025,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1256,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1256)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1256,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1256)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1256,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1256)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1256,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1256)","v":41121.619651540001},209177.650153617,{"$f":"I1256/((1+real_disc)^(C1256-Assumptions!$G$10))","v":195269.57469590145},{"$f":"_xlfn.XLOOKUP(B1256,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1256,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1256)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1256,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1256,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2026,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1257)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1257)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1257)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1257)","v":41121.619651540001},209177.650153617,{"$f":"I1257/((1+real_disc)^(C1257-Assumptions!$G$10))","v":188666.25574483234},{"$f":"_xlfn.XLOOKUP(B1257,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1257,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1257)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1257,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1257,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2027,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1258,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1258)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1258,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1258)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1258,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1258)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1258,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1258)","v":41121.619651540001},209177.650153617,{"$f":"I1258/((1+real_disc)^(C1258-Assumptions!$G$10))","v":182286.23743462062},{"$f":"_xlfn.XLOOKUP(B1258,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1258,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1258)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1258,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1258,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2028,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1259)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1259)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1259)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1259)","v":41121.619651540001},209177.650153617,{"$f":"I1259/((1+real_disc)^(C1259-Assumptions!$G$10))","v":176121.96853586537},{"$f":"_xlfn.XLOOKUP(B1259,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1259,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1259)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1259,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1259,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2029,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1260)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1260)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1260)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1260)","v":41121.619651540001},209177.650153617,{"$f":"I1260/((1+real_disc)^(C1260-Assumptions!$G$10))","v":170166.15317474914},{"$f":"_xlfn.XLOOKUP(B1260,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1260,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1260)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1260,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1260,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2030,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1261,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1261)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1261,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1261)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1261,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1261)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1261,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1261)","v":41121.619651540001},209177.650153617,{"$f":"I1261/((1+real_disc)^(C1261-Assumptions!$G$10))","v":164411.74219782525},{"$f":"_xlfn.XLOOKUP(B1261,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1261,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1261)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1261,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1261,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2031,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1262)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1262)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1262)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1262)","v":41121.619651540001},209177.650153617,{"$f":"I1262/((1+real_disc)^(C1262-Assumptions!$G$10))","v":158851.9248288167},{"$f":"_xlfn.XLOOKUP(B1262,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1262,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1262)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1262,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1262,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2032,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1263)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1263)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1263)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1263)","v":41121.619651540001},209177.650153617,{"$f":"I1263/((1+real_disc)^(C1263-Assumptions!$G$10))","v":153480.12060755241},{"$f":"_xlfn.XLOOKUP(B1263,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1263,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1263)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1263,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1263,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2033,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1264)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1264)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1264)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1264)","v":41121.619651540001},209177.650153617,{"$f":"I1264/((1+real_disc)^(C1264-Assumptions!$G$10))","v":148289.97160149991},{"$f":"_xlfn.XLOOKUP(B1264,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1264,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1264)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1264,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1264,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2034,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1265)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1265)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1265)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1265)","v":41121.619651540001},209177.650153617,{"$f":"I1265/((1+real_disc)^(C1265-Assumptions!$G$10))","v":143275.33488067624},{"$f":"_xlfn.XLOOKUP(B1265,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1265,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1265)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1265,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1265,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2035,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1266)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1266)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1266)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1266)","v":41121.619651540001},209177.650153617,{"$f":"I1266/((1+real_disc)^(C1266-Assumptions!$G$10))","v":138430.27524703019},{"$f":"_xlfn.XLOOKUP(B1266,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1266,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1266)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1266,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1266,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2036,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1267,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1267)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1267,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1267)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1267,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1267)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1267,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1267)","v":41121.619651540001},209177.650153617,{"$f":"I1267/((1+real_disc)^(C1267-Assumptions!$G$10))","v":133749.05820969102},{"$f":"_xlfn.XLOOKUP(B1267,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1267,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1267)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1267,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1267,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2037,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1268,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1268)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1268,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1268)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1268,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1268)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1268,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1268)","v":41121.619651540001},209177.650153617,{"$f":"I1268/((1+real_disc)^(C1268-Assumptions!$G$10))","v":129226.1431977691},{"$f":"_xlfn.XLOOKUP(B1268,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1268,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1268)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1268,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1268,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2038,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1269)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1269)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1269)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1269)","v":41121.619651540001},209177.650153617,{"$f":"I1269/((1+real_disc)^(C1269-Assumptions!$G$10))","v":124856.17700267547},{"$f":"_xlfn.XLOOKUP(B1269,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1269,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1269)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1269,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1269,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2039,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1270)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1270)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1270)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1270)","v":41121.619651540001},209177.650153617,{"$f":"I1270/((1+real_disc)^(C1270-Assumptions!$G$10))","v":120633.98744219854},{"$f":"_xlfn.XLOOKUP(B1270,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1270,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1270)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1270,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1270,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2040,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1271)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1271)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1271)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1271)","v":41121.619651540001},209177.650153617,{"$f":"I1271/((1+real_disc)^(C1271-Assumptions!$G$10))","v":116554.57723883918},{"$f":"_xlfn.XLOOKUP(B1271,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1271,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1271)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1271,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1271,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2041,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1272)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1272)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1272)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1272)","v":41121.619651540001},209177.650153617,{"$f":"I1272/((1+real_disc)^(C1272-Assumptions!$G$10))","v":112613.11810515863},{"$f":"_xlfn.XLOOKUP(B1272,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1272,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1272)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1272,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1272,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2042,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1273,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1273)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1273,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1273)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1273,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1273)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1273,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1273)","v":41121.619651540001},209177.650153617,{"$f":"I1273/((1+real_disc)^(C1273-Assumptions!$G$10))","v":108804.94502913879},{"$f":"_xlfn.XLOOKUP(B1273,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1273,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1273)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1273,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1273,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2043,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1274)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1274)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1274)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1274)","v":41121.619651540001},209177.650153617,{"$f":"I1274/((1+real_disc)^(C1274-Assumptions!$G$10))","v":105125.55075279111},{"$f":"_xlfn.XLOOKUP(B1274,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1274,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1274)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1274,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1274,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2044,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1275)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1275)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1275)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1275)","v":41121.619651540001},209177.650153617,{"$f":"I1275/((1+real_disc)^(C1275-Assumptions!$G$10))","v":101570.58043747935},{"$f":"_xlfn.XLOOKUP(B1275,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1275,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1275)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1275,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1275,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2045,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1276)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1276)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1276)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1276)","v":41121.619651540001},209177.650153617,{"$f":"I1276/((1+real_disc)^(C1276-Assumptions!$G$10))","v":98135.826509641891},{"$f":"_xlfn.XLOOKUP(B1276,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1276,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1276)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1276,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1276,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929810,2046,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1277)","v":168056.03050207699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1277)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1277)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1277)","v":41121.619651540001},209177.650153617,{"$f":"I1277/((1+real_disc)^(C1277-Assumptions!$G$10))","v":94817.223680813418},{"$f":"_xlfn.XLOOKUP(B1277,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2357741.6698500002},2614070.3339950433,{"$f":"_xlfn.XLOOKUP(B1277,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1277)","v":2357741.6698500002},{"$f":"_xlfn.XLOOKUP($B1277,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1277,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19929872,2023,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1278)","v":43.977512648450798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1278)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1278)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1278)","v":14323.012298852},14366.989811500451,{"$f":"I1278/((1+real_disc)^(C1278-Assumptions!$G$10))","v":14366.989811500451},{"$f":"_xlfn.XLOOKUP(B1278,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1278,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1278)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1278,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1278,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2024,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1279)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1279)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1279)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1279)","v":14323.012298852},14323.012298852,{"$f":"I1279/((1+real_disc)^(C1279-Assumptions!$G$10))","v":13838.659225943962},{"$f":"_xlfn.XLOOKUP(B1279,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1279,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1279)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1279,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1279,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2025,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1280)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1280)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1280)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1280)","v":14323.012298852},14323.012298852,{"$f":"I1280/((1+real_disc)^(C1280-Assumptions!$G$10))","v":13370.685242457936},{"$f":"_xlfn.XLOOKUP(B1280,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1280,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1280)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1280,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1280,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2026,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1281)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1281)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1281)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1281)","v":14323.012298852},14323.012298852,{"$f":"I1281/((1+real_disc)^(C1281-Assumptions!$G$10))","v":12918.536466142934},{"$f":"_xlfn.XLOOKUP(B1281,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1281,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1281)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1281,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1281,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2027,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1282)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1282)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1282)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1282)","v":14323.012298852},14323.012298852,{"$f":"I1282/((1+real_disc)^(C1282-Assumptions!$G$10))","v":12481.677745065637},{"$f":"_xlfn.XLOOKUP(B1282,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1282,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1282)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1282,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1282,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2028,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1283)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1283)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1283)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1283)","v":14323.012298852},14323.012298852,{"$f":"I1283/((1+real_disc)^(C1283-Assumptions!$G$10))","v":12059.592024218009},{"$f":"_xlfn.XLOOKUP(B1283,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1283,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1283)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1283,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1283,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2029,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1284)","v":14323.012298852},14323.012298852,{"$f":"I1284/((1+real_disc)^(C1284-Assumptions!$G$10))","v":11651.779733543968},{"$f":"_xlfn.XLOOKUP(B1284,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1284,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1284)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1284,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1284,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2030,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1285,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1285)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1285,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1285)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1285,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1285)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1285,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1285)","v":14323.012298852},14323.012298852,{"$f":"I1285/((1+real_disc)^(C1285-Assumptions!$G$10))","v":11257.758196660841},{"$f":"_xlfn.XLOOKUP(B1285,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1285,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1285)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1285,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1285,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2031,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1286)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1286)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1286)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1286)","v":14323.012298852},14323.012298852,{"$f":"I1286/((1+real_disc)^(C1286-Assumptions!$G$10))","v":10877.061059575693},{"$f":"_xlfn.XLOOKUP(B1286,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},{"$f":"K1286/((1 + real_disc) ^ (2023 - 2026))","v":904317.74709669128},{"$f":"_xlfn.XLOOKUP(B1286,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1286)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1286,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1286,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2032,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1287)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1287)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1287)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1287)","v":14323.012298852},{"$f":"SUM(E1287:H1287)","v":14323.012298852},{"$f":"I1287/((1+real_disc)^(C1287-Assumptions!$G$10))","v":10509.237738720478},{"$f":"_xlfn.XLOOKUP(B1287,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1287,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1287)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1287,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1287,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2033,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1288)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1288)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1288)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1288)","v":14323.012298852},14323.012298852,{"$f":"I1288/((1+real_disc)^(C1288-Assumptions!$G$10))","v":10153.852887652636},{"$f":"_xlfn.XLOOKUP(B1288,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1288,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1288)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1288,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1288,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2034,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1289)","v":14323.012298852},14323.012298852,{"$f":"I1289/((1+real_disc)^(C1289-Assumptions!$G$10))","v":9810.4858817899858},{"$f":"_xlfn.XLOOKUP(B1289,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1289,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1289)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2035,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1290)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1290)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1290)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1290)","v":14323.012298852},14323.012298852,{"$f":"I1290/((1+real_disc)^(C1290-Assumptions!$G$10))","v":9478.7303205700355},{"$f":"_xlfn.XLOOKUP(B1290,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1290,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1290)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1290,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1290,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2036,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1291)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1291)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1291)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1291)","v":14323.012298852},14323.012298852,{"$f":"I1291/((1+real_disc)^(C1291-Assumptions!$G$10))","v":9158.1935464444814},{"$f":"_xlfn.XLOOKUP(B1291,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1291,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1291)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1291,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1291,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2037,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1292)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1292)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1292)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1292)","v":14323.012298852},14323.012298852,{"$f":"I1292/((1+real_disc)^(C1292-Assumptions!$G$10))","v":8848.4961801395948},{"$f":"_xlfn.XLOOKUP(B1292,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1292,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1292)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1292,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1292,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2038,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1293)","v":14323.012298852},14323.012298852,{"$f":"I1293/((1+real_disc)^(C1293-Assumptions!$G$10))","v":8549.2716716324594},{"$f":"_xlfn.XLOOKUP(B1293,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1293,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1293)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1293,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1293,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2039,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1294)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1294)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1294)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1294)","v":14323.012298852},14323.012298852,{"$f":"I1294/((1+real_disc)^(C1294-Assumptions!$G$10))","v":8260.1658663115577},{"$f":"_xlfn.XLOOKUP(B1294,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1294,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1294)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1294,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1294,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2040,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1295)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1295)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1295)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1295)","v":14323.012298852},14323.012298852,{"$f":"I1295/((1+real_disc)^(C1295-Assumptions!$G$10))","v":7980.836585808268},{"$f":"_xlfn.XLOOKUP(B1295,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1295,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1295)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1295,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1295,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2041,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1296)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1296)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1296)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1296)","v":14323.012298852},14323.012298852,{"$f":"I1296/((1+real_disc)^(C1296-Assumptions!$G$10))","v":7710.9532230031582},{"$f":"_xlfn.XLOOKUP(B1296,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1296,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1296)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1296,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1296,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2042,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1297)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1297)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1297)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1297)","v":14323.012298852},14323.012298852,{"$f":"I1297/((1+real_disc)^(C1297-Assumptions!$G$10))","v":7450.1963507276896},{"$f":"_xlfn.XLOOKUP(B1297,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1297,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1297)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1297,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1297,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2043,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1298)","v":14323.012298852},14323.012298852,{"$f":"I1298/((1+real_disc)^(C1298-Assumptions!$G$10))","v":7198.2573436982511},{"$f":"_xlfn.XLOOKUP(B1298,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1298,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1298)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1298,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1298,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2044,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1299)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1299)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1299)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1299)","v":14323.012298852},14323.012298852,{"$f":"I1299/((1+real_disc)^(C1299-Assumptions!$G$10))","v":6954.8380132350267},{"$f":"_xlfn.XLOOKUP(B1299,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1299,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1299)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1299,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1299,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2045,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1300,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1300)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1300,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1300)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1300,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1300)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1300,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1300)","v":14323.012298852},14323.012298852,{"$f":"I1300/((1+real_disc)^(C1300-Assumptions!$G$10))","v":6719.650254333359},{"$f":"_xlfn.XLOOKUP(B1300,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1300,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1300)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1300,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1300,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19929872,2046,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1301)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1301)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1301)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1301)","v":14323.012298852},14323.012298852,{"$f":"I1301/((1+real_disc)^(C1301-Assumptions!$G$10))","v":6492.415704669912},{"$f":"_xlfn.XLOOKUP(B1301,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":815642.79560000007},904317.74709669128,{"$f":"_xlfn.XLOOKUP(B1301,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1301)","v":815642.79560000007},{"$f":"_xlfn.XLOOKUP($B1301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2023,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1302)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1302)","v":3.65788013057765},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1302)","v":10.244414822703201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1302)","v":3813.1498755041698},3827.0521704574508,{"$f":"I1302/((1+real_disc)^(C1302-Assumptions!$G$10))","v":3827.0521704574508},{"$f":"_xlfn.XLOOKUP(B1302,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1302,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1302)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1302,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1302,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2024,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1303)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1303)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1303)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1303)","v":3813.1498755041698},3813.1498755041698,{"$f":"I1303/((1+real_disc)^(C1303-Assumptions!$G$10))","v":3684.2027782648988},{"$f":"_xlfn.XLOOKUP(B1303,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1303,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1303)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1303,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1303,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2025,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1304)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1304)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1304)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1304)","v":3813.1498755041698},3813.1498755041698,{"$f":"I1304/((1+real_disc)^(C1304-Assumptions!$G$10))","v":3559.6162108839603},{"$f":"_xlfn.XLOOKUP(B1304,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1304,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1304)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1304,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1304,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2026,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1305)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1305)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1305)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1305)","v":3813.1498755041698},3813.1498755041698,{"$f":"I1305/((1+real_disc)^(C1305-Assumptions!$G$10))","v":3439.2427158299138},{"$f":"_xlfn.XLOOKUP(B1305,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1305,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1305)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1305,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1305,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2027,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1306)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1306)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1306)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1306)","v":3813.1498755041698},3813.1498755041698,{"$f":"I1306/((1+real_disc)^(C1306-Assumptions!$G$10))","v":3322.9398220578878},{"$f":"_xlfn.XLOOKUP(B1306,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1306,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1306)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1306,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1306,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2028,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1307)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1307)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1307)","v":0.127127272332522},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1307)","v":3813.1498755041698},3813.2770027765023,{"$f":"I1307/((1+real_disc)^(C1307-Assumptions!$G$10))","v":3210.676914136513},{"$f":"_xlfn.XLOOKUP(B1307,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1307,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1307)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2029,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1308)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1308)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1308)","v":0.19202250405969701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1308)","v":3813.1498755041698},3813.3418980082297,{"$f":"I1308/((1+real_disc)^(C1308-Assumptions!$G$10))","v":3102.1560909954437},{"$f":"_xlfn.XLOOKUP(B1308,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1308,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1308)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1308,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1308,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2030,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1309,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1309)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1309,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1309)","v":4.075307429155E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1309,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1309)","v":0.218020367005125},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1309,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1309)","v":3813.1498755041698},3813.4086489454667,{"$f":"I1309/((1+real_disc)^(C1309-Assumptions!$G$10))","v":2997.3047274646324},{"$f":"_xlfn.XLOOKUP(B1309,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1309,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1309)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1309,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1309,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2031,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1310)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1310)","v":0.27073632120198698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1310)","v":1.0836438540978699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1310)","v":3813.1498755041698},3814.5042556794697,{"$f":"I1310/((1+real_disc)^(C1310-Assumptions!$G$10))","v":2896.7786129990563},{"$f":"_xlfn.XLOOKUP(B1310,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1310,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1310)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1310,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1310,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2032,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1311)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1311)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1311)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1311)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1311/((1+real_disc)^(C1311-Assumptions!$G$10))","v":2817.7138552878405},{"$f":"_xlfn.XLOOKUP(B1311,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1311,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1311)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1311,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1311,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2033,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1312)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1312)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1312)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1312)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1312/((1+real_disc)^(C1312-Assumptions!$G$10))","v":2722.4288456887348},{"$f":"_xlfn.XLOOKUP(B1312,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1312,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1312)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1312,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1312,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2034,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1313)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1313)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1313)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1313)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1313/((1+real_disc)^(C1313-Assumptions!$G$10))","v":2630.3660344818691},{"$f":"_xlfn.XLOOKUP(B1313,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1313,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1313)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1313,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1313,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2035,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1314)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1314)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1314)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1314)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1314/((1+real_disc)^(C1314-Assumptions!$G$10))","v":2541.416458436589},{"$f":"_xlfn.XLOOKUP(B1314,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1314,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1314)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1314,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1314,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2036,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1315,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1315)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1315,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1315)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1315,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1315)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1315,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1315)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1315/((1+real_disc)^(C1315-Assumptions!$G$10))","v":2455.4748390691684},{"$f":"_xlfn.XLOOKUP(B1315,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1315,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1315)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1315,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1315,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2037,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1316)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1316)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1316)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1316)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1316/((1+real_disc)^(C1316-Assumptions!$G$10))","v":2372.4394580378435},{"$f":"_xlfn.XLOOKUP(B1316,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1316,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1316)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1316,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1316,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2038,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1317)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1317)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1317)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1317)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1317/((1+real_disc)^(C1317-Assumptions!$G$10))","v":2292.2120367515399},{"$f":"_xlfn.XLOOKUP(B1317,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1317,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1317)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2039,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1318)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1318)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1318)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1318)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1318/((1+real_disc)^(C1318-Assumptions!$G$10))","v":2214.6976200497975},{"$f":"_xlfn.XLOOKUP(B1318,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1318,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1318)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1318,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1318,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2040,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1319)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1319)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1319)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1319)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1319/((1+real_disc)^(C1319-Assumptions!$G$10))","v":2139.8044638162296},{"$f":"_xlfn.XLOOKUP(B1319,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1319,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1319)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1319,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1319,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2041,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1320)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1320)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1320)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1320)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1320/((1+real_disc)^(C1320-Assumptions!$G$10))","v":2067.4439263924928},{"$f":"_xlfn.XLOOKUP(B1320,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1320,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1320)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1320,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1320,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2042,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1321)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1321)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1321)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1321)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1321/((1+real_disc)^(C1321-Assumptions!$G$10))","v":1997.5303636642443},{"$f":"_xlfn.XLOOKUP(B1321,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1321,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1321)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1321,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1321,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2043,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1322)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1322)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1322)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1322)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1322/((1+real_disc)^(C1322-Assumptions!$G$10))","v":1929.9810276949222},{"$f":"_xlfn.XLOOKUP(B1322,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1322,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1322)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1322,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1322,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2044,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1323)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1323)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1323)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1323)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1323/((1+real_disc)^(C1323-Assumptions!$G$10))","v":1864.7159687873648},{"$f":"_xlfn.XLOOKUP(B1323,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1323,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1323)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1323,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1323,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2045,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1324)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1324)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1324)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1324)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1324/((1+real_disc)^(C1324-Assumptions!$G$10))","v":1801.6579408573573},{"$f":"_xlfn.XLOOKUP(B1324,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1324,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1324)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1324,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1324,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19930894,2046,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1325)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1325)","v":7.1143379512015397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1325)","v":19.990542152347199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1325)","v":3813.1498755041698},3840.2547556077184,{"$f":"I1325/((1+real_disc)^(C1325-Assumptions!$G$10))","v":1740.7323100071085},{"$f":"_xlfn.XLOOKUP(B1325,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":588257.91798999999},652212.06878579687,{"$f":"_xlfn.XLOOKUP(B1325,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1325)","v":588257.91798999999},{"$f":"_xlfn.XLOOKUP($B1325,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1325,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2023,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1326)","v":616.39029310803903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1326)","v":19.132588573833299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1326)","v":40.694024109146},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1326)","v":15046.9414182522},15723.158324043217,{"$f":"I1326/((1+real_disc)^(C1326-Assumptions!$G$10))","v":15723.158324043217},{"$f":"_xlfn.XLOOKUP(B1326,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1326,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1326)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1326,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1326,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2024,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1327)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1327)","v":13.2778905856685},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1327)","v":26.2853272493962},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1327)","v":15046.9414182522},15086.504636087264,{"$f":"I1327/((1+real_disc)^(C1327-Assumptions!$G$10))","v":14576.332981726826},{"$f":"_xlfn.XLOOKUP(B1327,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1327,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1327)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1327,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1327,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2025,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1328)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1328)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1328)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1328)","v":15046.9414182522},15108.426652391592,{"$f":"I1328/((1+real_disc)^(C1328-Assumptions!$G$10))","v":14103.877945708506},{"$f":"_xlfn.XLOOKUP(B1328,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1328,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1328)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1328,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1328,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2026,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1329)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1329)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1329)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1329)","v":15046.9414182522},15108.426652391592,{"$f":"I1329/((1+real_disc)^(C1329-Assumptions!$G$10))","v":13626.935213244935},{"$f":"_xlfn.XLOOKUP(B1329,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1329,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1329)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1329,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1329,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2027,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1330)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1330)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1330)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1330)","v":15046.9414182522},15108.426652391592,{"$f":"I1330/((1+real_disc)^(C1330-Assumptions!$G$10))","v":13166.120978980614},{"$f":"_xlfn.XLOOKUP(B1330,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1330,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1330)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1330,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1330,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2028,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1331)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1331)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1331)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1331)","v":15046.9414182522},15108.426652391592,{"$f":"I1331/((1+real_disc)^(C1331-Assumptions!$G$10))","v":12720.889834763881},{"$f":"_xlfn.XLOOKUP(B1331,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1331,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1331)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1331,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1331,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2029,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1332)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1332)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1332)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1332)","v":15046.9414182522},15108.426652391592,{"$f":"I1332/((1+real_disc)^(C1332-Assumptions!$G$10))","v":12290.714816196985},{"$f":"_xlfn.XLOOKUP(B1332,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1332,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1332)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1332,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1332,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2030,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1333)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1333)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1333)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1333)","v":15046.9414182522},15108.426652391592,{"$f":"I1333/((1+real_disc)^(C1333-Assumptions!$G$10))","v":11875.086778934286},{"$f":"_xlfn.XLOOKUP(B1333,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1333,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1333)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1333,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1333,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2031,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1334)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1334)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1334)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1334)","v":15046.9414182522},15108.426652391592,{"$f":"I1334/((1+real_disc)^(C1334-Assumptions!$G$10))","v":11473.513796071777},{"$f":"_xlfn.XLOOKUP(B1334,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1334,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1334)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1334,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1334,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2032,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1335)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1335)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1335)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1335)","v":15046.9414182522},15108.426652391592,{"$f":"I1335/((1+real_disc)^(C1335-Assumptions!$G$10))","v":11085.520575914761},{"$f":"_xlfn.XLOOKUP(B1335,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1335,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1335)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1335,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1335,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2033,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1336)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1336)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1336)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1336)","v":15046.9414182522},15108.426652391592,{"$f":"I1336/((1+real_disc)^(C1336-Assumptions!$G$10))","v":10710.647899434553},{"$f":"_xlfn.XLOOKUP(B1336,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1336,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1336)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1336,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1336,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2034,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1337)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1337)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1337)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1337)","v":15046.9414182522},15108.426652391592,{"$f":"I1337/((1+real_disc)^(C1337-Assumptions!$G$10))","v":10348.452076748359},{"$f":"_xlfn.XLOOKUP(B1337,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1337,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1337)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1337,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1337,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2035,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1338,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1338)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1338,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1338)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1338,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1338)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1338,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1338)","v":15046.9414182522},15108.426652391592,{"$f":"I1338/((1+real_disc)^(C1338-Assumptions!$G$10))","v":9998.5044219790907},{"$f":"_xlfn.XLOOKUP(B1338,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1338,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1338)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1338,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1338,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2036,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1339)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1339)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1339)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1339)","v":15046.9414182522},15108.426652391592,{"$f":"I1339/((1+real_disc)^(C1339-Assumptions!$G$10))","v":9660.3907458735212},{"$f":"_xlfn.XLOOKUP(B1339,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1339,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1339)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1339,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1339,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2037,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1340)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1340)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1340)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1340)","v":15046.9414182522},15108.426652391592,{"$f":"I1340/((1+real_disc)^(C1340-Assumptions!$G$10))","v":9333.7108655782795},{"$f":"_xlfn.XLOOKUP(B1340,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1340,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1340)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1340,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1340,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2038,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1341)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1341)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1341)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1341)","v":15046.9414182522},15108.426652391592,{"$f":"I1341/((1+real_disc)^(C1341-Assumptions!$G$10))","v":9018.0781309935082},{"$f":"_xlfn.XLOOKUP(B1341,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1341,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1341)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1341,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1341,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2039,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1342)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1342)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1342)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1342)","v":15046.9414182522},15108.426652391592,{"$f":"I1342/((1+real_disc)^(C1342-Assumptions!$G$10))","v":8713.1189671434877},{"$f":"_xlfn.XLOOKUP(B1342,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1342,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1342)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1342,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1342,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2040,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1343)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1343)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1343)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1343)","v":15046.9414182522},15108.426652391592,{"$f":"I1343/((1+real_disc)^(C1343-Assumptions!$G$10))","v":8418.4724320226942},{"$f":"_xlfn.XLOOKUP(B1343,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1343,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1343)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1343,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1343,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2041,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1344)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1344)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1344)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1344)","v":15046.9414182522},15108.426652391592,{"$f":"I1344/((1+real_disc)^(C1344-Assumptions!$G$10))","v":8133.789789393908},{"$f":"_xlfn.XLOOKUP(B1344,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1344,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1344)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1344,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1344,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2042,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1345)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1345)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1345)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1345)","v":15046.9414182522},15108.426652391592,{"$f":"I1345/((1+real_disc)^(C1345-Assumptions!$G$10))","v":7858.734096032762},{"$f":"_xlfn.XLOOKUP(B1345,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1345,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1345)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2043,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1346)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1346)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1346)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1346)","v":15046.9414182522},15108.426652391592,{"$f":"I1346/((1+real_disc)^(C1346-Assumptions!$G$10))","v":7592.9798029302056},{"$f":"_xlfn.XLOOKUP(B1346,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1346,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1346)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1346,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1346,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2044,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1347)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1347)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1347)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1347)","v":15046.9414182522},15108.426652391592,{"$f":"I1347/((1+real_disc)^(C1347-Assumptions!$G$10))","v":7336.2123699808762},{"$f":"_xlfn.XLOOKUP(B1347,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1347,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1347)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1347,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1347,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2045,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1348)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1348)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1348)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1348)","v":15046.9414182522},15108.426652391592,{"$f":"I1348/((1+real_disc)^(C1348-Assumptions!$G$10))","v":7088.1278937013294},{"$f":"_xlfn.XLOOKUP(B1348,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1348,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1348)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1348,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1348,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931033,2046,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1349)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1349)","v":19.2256374462645},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1349)","v":42.259596693128003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1349)","v":15046.9414182522},15108.426652391592,{"$f":"I1349/((1+real_disc)^(C1349-Assumptions!$G$10))","v":6848.4327475375167},{"$f":"_xlfn.XLOOKUP(B1349,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819874.1836800002},3126444.9126970489,{"$f":"_xlfn.XLOOKUP(B1349,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1349)","v":2819874.1836800002},{"$f":"_xlfn.XLOOKUP($B1349,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1349,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2023,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1350)","v":3230.7970321509702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1350)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1350)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1350)","v":3636.1008617913699},6866.8978939423396,{"$f":"I1350/((1+real_disc)^(C1350-Assumptions!$G$10))","v":6866.8978939423396},{"$f":"_xlfn.XLOOKUP(B1350,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},{"$f":"K1350/((1 + real_disc) ^ (2023 - 2026))","v":890707.87733128492},{"$f":"_xlfn.XLOOKUP(B1350,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1350)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1350,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1350,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2024,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1351)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1351)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1351)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1351)","v":3636.1008617913699},{"$f":"SUM(E1351:H1351)","v":3636.1008617913699},{"$f":"I1351/((1+real_disc)^(C1351-Assumptions!$G$10))","v":3513.1409292670241},{"$f":"_xlfn.XLOOKUP(B1351,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1351,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1351)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1351,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1351,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2025,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1352)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1352)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1352)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1352)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1352/((1+real_disc)^(C1352-Assumptions!$G$10))","v":3394.3390620937435},{"$f":"_xlfn.XLOOKUP(B1352,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1352,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1352)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1352,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1352,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2026,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1353)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1353)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1353)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1353)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1353/((1+real_disc)^(C1353-Assumptions!$G$10))","v":3279.5546493659363},{"$f":"_xlfn.XLOOKUP(B1353,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1353,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1353)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1353,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1353,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2027,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1354)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1354)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1354)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1354)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1354/((1+real_disc)^(C1354-Assumptions!$G$10))","v":3168.6518351361701},{"$f":"_xlfn.XLOOKUP(B1354,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1354,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1354)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1354,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1354,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2028,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1355)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1355)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1355)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1355)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1355/((1+real_disc)^(C1355-Assumptions!$G$10))","v":3061.4993576194888},{"$f":"_xlfn.XLOOKUP(B1355,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1355,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1355)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2029,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1356,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1356)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1356,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1356)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1356,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1356)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1356,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1356)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1356/((1+real_disc)^(C1356-Assumptions!$G$10))","v":2957.9703938352545},{"$f":"_xlfn.XLOOKUP(B1356,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1356,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1356)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1356,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1356,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2030,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1357)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1357)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1357)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1357)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1357/((1+real_disc)^(C1357-Assumptions!$G$10))","v":2857.9424095026616},{"$f":"_xlfn.XLOOKUP(B1357,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1357,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1357)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1357,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1357,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2031,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1358)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1358)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1358)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1358)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1358/((1+real_disc)^(C1358-Assumptions!$G$10))","v":2761.2970140122338},{"$f":"_xlfn.XLOOKUP(B1358,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1358,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1358)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1358,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1358,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2032,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1359)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1359)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1359)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1359)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1359/((1+real_disc)^(C1359-Assumptions!$G$10))","v":2667.9198203016758},{"$f":"_xlfn.XLOOKUP(B1359,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1359,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1359)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1359,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1359,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2033,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1360)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1360)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1360)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1360)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1360/((1+real_disc)^(C1360-Assumptions!$G$10))","v":2577.7003094702181},{"$f":"_xlfn.XLOOKUP(B1360,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1360,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1360)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1360,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1360,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2034,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1361)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1361)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1361)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1361)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1361/((1+real_disc)^(C1361-Assumptions!$G$10))","v":2490.5316999712254},{"$f":"_xlfn.XLOOKUP(B1361,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1361,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1361)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1361,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1361,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2035,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1362)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1362)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1362)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1362)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1362/((1+real_disc)^(C1362-Assumptions!$G$10))","v":2406.3108212282373},{"$f":"_xlfn.XLOOKUP(B1362,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1362,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1362)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1362,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1362,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2036,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1363)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1363)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1363)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1363)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1363/((1+real_disc)^(C1363-Assumptions!$G$10))","v":2324.9379915248674},{"$f":"_xlfn.XLOOKUP(B1363,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1363,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1363)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1363,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1363,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2037,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1364)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1364)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1364)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1364)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1364/((1+real_disc)^(C1364-Assumptions!$G$10))","v":2246.3169000240259},{"$f":"_xlfn.XLOOKUP(B1364,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1364,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1364)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1364,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1364,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2038,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1365)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1365)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1365)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1365)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1365/((1+real_disc)^(C1365-Assumptions!$G$10))","v":2170.3544927768371},{"$f":"_xlfn.XLOOKUP(B1365,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1365,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1365)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1365,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1365,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2039,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1366)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1366)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1366)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1366)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1366/((1+real_disc)^(C1366-Assumptions!$G$10))","v":2096.9608625863166},{"$f":"_xlfn.XLOOKUP(B1366,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1366,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1366)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1366,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1366,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2040,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1367)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1367)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1367)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1367)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1367/((1+real_disc)^(C1367-Assumptions!$G$10))","v":2026.0491425954749},{"$f":"_xlfn.XLOOKUP(B1367,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1367,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1367)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1367,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1367,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2041,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1368,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1368)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1368,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1368)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1368,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1368)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1368,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1368)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1368/((1+real_disc)^(C1368-Assumptions!$G$10))","v":1957.5354034738889},{"$f":"_xlfn.XLOOKUP(B1368,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1368,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1368)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1368,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1368,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2042,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1369)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1369)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1369)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1369)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1369/((1+real_disc)^(C1369-Assumptions!$G$10))","v":1891.3385540810523},{"$f":"_xlfn.XLOOKUP(B1369,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1369,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1369)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1369,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1369,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2043,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1370)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1370)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1370)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1370)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1370/((1+real_disc)^(C1370-Assumptions!$G$10))","v":1827.3802454889396},{"$f":"_xlfn.XLOOKUP(B1370,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1370,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1370)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1370,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1370,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2044,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1371)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1371)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1371)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1371)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1371/((1+real_disc)^(C1371-Assumptions!$G$10))","v":1765.5847782501835},{"$f":"_xlfn.XLOOKUP(B1371,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1371,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1371)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1371,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1371,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2045,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1372)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1372)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1372)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1372)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1372/((1+real_disc)^(C1372-Assumptions!$G$10))","v":1705.8790128021096},{"$f":"_xlfn.XLOOKUP(B1372,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1372,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1372)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931696,2046,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1373)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1373)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1373)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1373)","v":3636.1008617913699},3636.1008617913699,{"$f":"I1373/((1+real_disc)^(C1373-Assumptions!$G$10))","v":1648.1922829005891},{"$f":"_xlfn.XLOOKUP(B1373,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803367.47284000006},890707.87733128492,{"$f":"_xlfn.XLOOKUP(B1373,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1373)","v":803367.47284000006},{"$f":"_xlfn.XLOOKUP($B1373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2023,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1374,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1374)","v":251.654187859221},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1374,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1374)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1374,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1374)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1374,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1374)","v":9237.2129893157198},9520.3000931641145,{"$f":"I1374/((1+real_disc)^(C1374-Assumptions!$G$10))","v":9520.3000931641145},{"$f":"_xlfn.XLOOKUP(B1374,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1374,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1374)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1374,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1374,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2024,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1375)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1375)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1375)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1375)","v":9237.2129893157198},9237.2129893157198,{"$f":"I1375/((1+real_disc)^(C1375-Assumptions!$G$10))","v":8924.8434679378934},{"$f":"_xlfn.XLOOKUP(B1375,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1375,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1375)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1375,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1375,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2025,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1376)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1376)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1376)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1376)","v":9237.2129893157198},9237.2129893157198,{"$f":"I1376/((1+real_disc)^(C1376-Assumptions!$G$10))","v":8623.037167089753},{"$f":"_xlfn.XLOOKUP(B1376,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1376,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1376)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1376,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1376,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2026,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1377)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1377)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1377)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1377)","v":9237.2129893157198},9237.2129893157198,{"$f":"I1377/((1+real_disc)^(C1377-Assumptions!$G$10))","v":8331.4368764152223},{"$f":"_xlfn.XLOOKUP(B1377,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1377,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1377)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1377,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1377,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2027,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1378)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1378)","v":3.2223712378092602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1378)","v":6.4749899214120896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1378)","v":9237.2129893157198},9246.9103504749419,{"$f":"I1378/((1+real_disc)^(C1378-Assumptions!$G$10))","v":8058.1481551468705},{"$f":"_xlfn.XLOOKUP(B1378,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1378,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1378)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1378,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1378,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2028,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1379)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1379)","v":9.1348136377793701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1379)","v":11.770756958301501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1379)","v":9237.2129893157198},9258.1185599117998,{"$f":"I1379/((1+real_disc)^(C1379-Assumptions!$G$10))","v":7795.0874030406176},{"$f":"_xlfn.XLOOKUP(B1379,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1379,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1379)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1379,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1379,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2029,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1380,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1380)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1380,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1380)","v":8.0072478578872701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1380,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1380)","v":14.4298144592317},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1380,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1380)","v":9237.2129893157198},9259.6500516328397,{"$f":"I1380/((1+real_disc)^(C1380-Assumptions!$G$10))","v":7532.731283067631},{"$f":"_xlfn.XLOOKUP(B1380,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1380,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1380)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1380,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1380,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1381)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1381)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1381)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1381)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1381/((1+real_disc)^(C1381-Assumptions!$G$10))","v":7285.0718993487399},{"$f":"_xlfn.XLOOKUP(B1381,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1381,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1381)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1381,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1381,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1382)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1382)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1382)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1382)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1382/((1+real_disc)^(C1382-Assumptions!$G$10))","v":7038.7168109649674},{"$f":"_xlfn.XLOOKUP(B1382,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1382,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1382)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1382,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1382,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2032,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1383)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1383)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1383)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1383)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1383/((1+real_disc)^(C1383-Assumptions!$G$10))","v":6800.6925709806455},{"$f":"_xlfn.XLOOKUP(B1383,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1383,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1383)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1383,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1383,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2033,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1384)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1384)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1384)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1384)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1384/((1+real_disc)^(C1384-Assumptions!$G$10))","v":6570.7174598846823},{"$f":"_xlfn.XLOOKUP(B1384,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1384,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1384)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1384,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1384,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2034,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1385)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1385)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1385)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1385)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1385/((1+real_disc)^(C1385-Assumptions!$G$10))","v":6348.5192849127361},{"$f":"_xlfn.XLOOKUP(B1385,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1385,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1385)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1385,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1385,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1386)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1386)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1386)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1386)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1386/((1+real_disc)^(C1386-Assumptions!$G$10))","v":6133.8350578867021},{"$f":"_xlfn.XLOOKUP(B1386,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1386,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1386)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1386,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1386,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2036,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1387)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1387)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1387)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1387)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1387/((1+real_disc)^(C1387-Assumptions!$G$10))","v":5926.4106839485057},{"$f":"_xlfn.XLOOKUP(B1387,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1387,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1387)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1387,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1387,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2037,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1388)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1388)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1388)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1388)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1388/((1+real_disc)^(C1388-Assumptions!$G$10))","v":5726.0006608198119},{"$f":"_xlfn.XLOOKUP(B1388,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1388,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1388)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1388,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1388,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2038,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1389)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1389)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1389)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1389)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1389/((1+real_disc)^(C1389-Assumptions!$G$10))","v":5532.3677882317024},{"$f":"_xlfn.XLOOKUP(B1389,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1389,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1389)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1389,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1389,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1390)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1390)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1390)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1390)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1390/((1+real_disc)^(C1390-Assumptions!$G$10))","v":5345.2828871803904},{"$f":"_xlfn.XLOOKUP(B1390,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1390,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1390)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1390,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1390,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2040,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1391)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1391)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1391)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1391)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1391/((1+real_disc)^(C1391-Assumptions!$G$10))","v":5164.5245286767058},{"$f":"_xlfn.XLOOKUP(B1391,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1391,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1391)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1391,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1391,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2041,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1392)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1392)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1392)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1392)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1392/((1+real_disc)^(C1392-Assumptions!$G$10))","v":4989.8787716683155},{"$f":"_xlfn.XLOOKUP(B1392,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1392,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1392)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1392,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1392,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2042,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1393)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1393)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1393)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1393)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1393/((1+real_disc)^(C1393-Assumptions!$G$10))","v":4821.1389098244599},{"$f":"_xlfn.XLOOKUP(B1393,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1393,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1393)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1393,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1393,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2043,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1394)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1394)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1394)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1394)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1394/((1+real_disc)^(C1394-Assumptions!$G$10))","v":4658.1052268835365},{"$f":"_xlfn.XLOOKUP(B1394,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1394,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1394)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1394,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1394,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1395)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1395)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1395)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1395)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1395/((1+real_disc)^(C1395-Assumptions!$G$10))","v":4500.5847602739486},{"$f":"_xlfn.XLOOKUP(B1395,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1395,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1395)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1395,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1395,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2045,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1396)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1396)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1396)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1396)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1396/((1+real_disc)^(C1396-Assumptions!$G$10))","v":4348.3910727284529},{"$f":"_xlfn.XLOOKUP(B1396,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1396,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1396)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1396,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1396,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19931835,2046,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1397)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1397)","v":11.796118967873101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1397)","v":19.636797021299699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1397)","v":9237.2129893157198},9268.6459053048929,{"$f":"I1397/((1+real_disc)^(C1397-Assumptions!$G$10))","v":4201.3440316216938},{"$f":"_xlfn.XLOOKUP(B1397,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1958804.6242},2171761.7004831969,{"$f":"_xlfn.XLOOKUP(B1397,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1397)","v":1958804.6242},{"$f":"_xlfn.XLOOKUP($B1397,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1397,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2023,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1398,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1398)","v":290425.12323657301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1398,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1398)","v":72.510183012989799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1398,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1398)","v":146.68986848087201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1398,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1398)","v":22139.458992978001},312783.78228104487,{"$f":"I1398/((1+real_disc)^(C1398-Assumptions!$G$10))","v":312783.78228104487},{"$f":"_xlfn.XLOOKUP(B1398,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1398,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1398)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1398,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1398,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2024,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1399)","v":945.11187431257895},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1399)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1399)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1399)","v":22139.458992978001},23084.570867290582,{"$f":"I1399/((1+real_disc)^(C1399-Assumptions!$G$10))","v":22303.933205111676},{"$f":"_xlfn.XLOOKUP(B1399,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1399,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1399)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1399,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1399,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2025,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1400)","v":952.57548120198703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1400)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1400)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1400)","v":22139.458992978001},23092.034474179989,{"$f":"I1400/((1+real_disc)^(C1400-Assumptions!$G$10))","v":21556.661274876886},{"$f":"_xlfn.XLOOKUP(B1400,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1400,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1400)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2026,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1401)","v":948.74222770413905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1401)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1401)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1401)","v":22139.458992978001},23088.201220682142,{"$f":"I1401/((1+real_disc)^(C1401-Assumptions!$G$10))","v":20824.234677989789},{"$f":"_xlfn.XLOOKUP(B1401,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1401,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1401)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1401,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1401,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2027,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1402)","v":943.04041301561097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1402)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1402)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1402)","v":22139.458992978001},23082.499405993611,{"$f":"I1402/((1+real_disc)^(C1402-Assumptions!$G$10))","v":20115.064703210046},{"$f":"_xlfn.XLOOKUP(B1402,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1402,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1402)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1402,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1402,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2028,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1403)","v":1472.34339814998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1403)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1403)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1403)","v":22139.458992978001},23611.802391127982,{"$f":"I1403/((1+real_disc)^(C1403-Assumptions!$G$10))","v":19880.504034495701},{"$f":"_xlfn.XLOOKUP(B1403,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1403,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1403)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1403,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1403,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2029,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1404)","v":1014.34013013254},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1404)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1404)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1404)","v":22139.458992978001},23153.799123110541,{"$f":"I1404/((1+real_disc)^(C1404-Assumptions!$G$10))","v":18835.630504822708},{"$f":"_xlfn.XLOOKUP(B1404,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1404,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1404)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1404,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1404,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2030,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1405)","v":988.59834417565003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1405)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1405)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1405)","v":22139.458992978001},23128.057337153652,{"$f":"I1405/((1+real_disc)^(C1405-Assumptions!$G$10))","v":18178.444005179852},{"$f":"_xlfn.XLOOKUP(B1405,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1405,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1405)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1405,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1405,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2031,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1406)","v":102.483701564917},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1406)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1406)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1406)","v":22139.458992978001},22241.942694542919,{"$f":"I1406/((1+real_disc)^(C1406-Assumptions!$G$10))","v":16890.788314935504},{"$f":"_xlfn.XLOOKUP(B1406,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1406,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1406)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1406,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1406,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2032,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1407)","v":11.317112179268101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1407)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1407)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1407)","v":22139.458992978001},22150.776105157271,{"$f":"I1407/((1+real_disc)^(C1407-Assumptions!$G$10))","v":16252.710486391519},{"$f":"_xlfn.XLOOKUP(B1407,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1407,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1407)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1407,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1407,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2033,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1408)","v":1.8204338372686599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1408)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1408)","v":0.36300391262610798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1408)","v":22139.458992978001},22141.642430727898,{"$f":"I1408/((1+real_disc)^(C1408-Assumptions!$G$10))","v":15696.626885577578},{"$f":"_xlfn.XLOOKUP(B1408,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1408,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1408)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1408,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1408,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2034,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1409)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1409)","v":4.6513383557462797E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1409)","v":0.63221988534103901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1409)","v":22139.458992978001},22140.1377262469,{"$f":"I1409/((1+real_disc)^(C1409-Assumptions!$G$10))","v":15164.792436968042},{"$f":"_xlfn.XLOOKUP(B1409,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1409,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1409)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1409,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1409,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2035,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1410)","v":4341.0214052216197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1410)","v":0.85185396628165899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1410)","v":1.1535525374553099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1410)","v":22139.458992978001},26482.485804703359,{"$f":"I1410/((1+real_disc)^(C1410-Assumptions!$G$10))","v":17525.666802731626},{"$f":"_xlfn.XLOOKUP(B1410,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1410,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1410)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1410,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1410,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2036,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1411)","v":4341.0214052216197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1411)","v":0.85185396628165899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1411)","v":1.1535525374553099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1411)","v":22139.458992978001},26482.485804703359,{"$f":"I1411/((1+real_disc)^(C1411-Assumptions!$G$10))","v":16933.01140360544},{"$f":"_xlfn.XLOOKUP(B1411,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1411,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1411)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1411,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1411,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2037,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1412)","v":4341.0214052216197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1412)","v":0.85185396628165899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1412)","v":1.1535525374553099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1412)","v":22139.458992978001},26482.485804703359,{"$f":"I1412/((1+real_disc)^(C1412-Assumptions!$G$10))","v":16360.397491406222},{"$f":"_xlfn.XLOOKUP(B1412,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1412,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1412)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1412,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1412,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2038,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1413)","v":4341.0214052216197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1413)","v":0.85185396628165899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1413)","v":1.1535525374553099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1413)","v":22139.458992978001},26482.485804703359,{"$f":"I1413/((1+real_disc)^(C1413-Assumptions!$G$10))","v":15807.147334692003},{"$f":"_xlfn.XLOOKUP(B1413,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1413,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1413)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1413,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1413,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2039,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1414)","v":4341.0214052216197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1414)","v":0.85185396628165899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1414)","v":1.1535525374553099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1414)","v":22139.458992978001},26482.485804703359,{"$f":"I1414/((1+real_disc)^(C1414-Assumptions!$G$10))","v":15272.60612047537},{"$f":"_xlfn.XLOOKUP(B1414,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},{"$f":"K1414/((1 + real_disc) ^ (2023 - 2026))","v":3078173.3335308824},{"$f":"_xlfn.XLOOKUP(B1414,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1414)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1414,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1414,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2040,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1415)","v":4341.0214052216197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1415)","v":0.85185396628165899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1415)","v":1.1535525374553099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1415)","v":22139.458992978001},{"$f":"SUM(E1415:H1415)","v":26482.485804703359},{"$f":"I1415/((1+real_disc)^(C1415-Assumptions!$G$10))","v":14756.141179203256},{"$f":"_xlfn.XLOOKUP(B1415,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1415,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1415)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1415,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1415,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2041,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1416)","v":4341.0214052216197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1416)","v":0.85185396628165899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1416)","v":1.1535525374553099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1416)","v":22139.458992978001},26482.485804703359,{"$f":"I1416/((1+real_disc)^(C1416-Assumptions!$G$10))","v":14257.141235945175},{"$f":"_xlfn.XLOOKUP(B1416,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1416,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1416)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1416,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1416,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2042,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1417)","v":4341.0214052216197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1417)","v":0.85185396628165899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1417)","v":1.1535525374553099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1417)","v":22139.458992978001},26482.485804703359,{"$f":"I1417/((1+real_disc)^(C1417-Assumptions!$G$10))","v":13775.015686903553},{"$f":"_xlfn.XLOOKUP(B1417,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1417,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1417)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1417,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1417,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2043,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1418)","v":4341.0214052216197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1418)","v":0.85185396628165899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1418)","v":1.1535525374553099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1418)","v":22139.458992978001},26482.485804703359,{"$f":"I1418/((1+real_disc)^(C1418-Assumptions!$G$10))","v":13309.193900389908},{"$f":"_xlfn.XLOOKUP(B1418,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1418,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1418)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1418,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1418,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2044,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1419)","v":4341.0214052216197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1419)","v":0.85185396628165899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1419)","v":1.1535525374553099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1419)","v":22139.458992978001},26482.485804703359,{"$f":"I1419/((1+real_disc)^(C1419-Assumptions!$G$10))","v":12859.124541439525},{"$f":"_xlfn.XLOOKUP(B1419,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1419,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1419)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2045,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1420)","v":4341.0214052216197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1420)","v":0.85185396628165899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1420)","v":1.1535525374553099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1420)","v":22139.458992978001},26482.485804703359,{"$f":"I1420/((1+real_disc)^(C1420-Assumptions!$G$10))","v":12424.274919265243},{"$f":"_xlfn.XLOOKUP(B1420,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1420,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1420)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933363,2046,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1421)","v":4341.0214052216197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1421)","v":0.85185396628165899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1421)","v":1.1535525374553099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1421)","v":22139.458992978001},26482.485804703359,{"$f":"I1421/((1+real_disc)^(C1421-Assumptions!$G$10))","v":12004.130356778012},{"$f":"_xlfn.XLOOKUP(B1421,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2776335.98496},3078173.3335308824,{"$f":"_xlfn.XLOOKUP(B1421,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1421)","v":2776335.98496},{"$f":"_xlfn.XLOOKUP($B1421,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1421,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2023,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1422)","v":733.84219277088903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1422)","v":20.280091094790102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1422)","v":41.526357467426301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1422)","v":9820.8177057093908},10616.466347042497,{"$f":"I1422/((1+real_disc)^(C1422-Assumptions!$G$10))","v":10616.466347042497},{"$f":"_xlfn.XLOOKUP(B1422,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1422,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1422)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1422,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1422,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2024,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1423)","v":1.7164749466645199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1423)","v":6.1972685757616803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1423)","v":12.675680949712},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1423)","v":9820.8177057093908},9841.4071301815293,{"$f":"I1423/((1+real_disc)^(C1423-Assumptions!$G$10))","v":9508.6059228807062},{"$f":"_xlfn.XLOOKUP(B1423,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1423,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1423)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1423,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1423,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2025,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1424)","v":1.7164749466645199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1424)","v":6.1972685757616803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1424)","v":12.675680949712},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1424)","v":9820.8177057093908},9841.4071301815293,{"$f":"I1424/((1+real_disc)^(C1424-Assumptions!$G$10))","v":9187.058862686672},{"$f":"_xlfn.XLOOKUP(B1424,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1424,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1424)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1424,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1424,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2026,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1425)","v":1.7164749466645199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1425)","v":6.1972685757616803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1425)","v":12.675680949712},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1425)","v":9820.8177057093908},9841.4071301815293,{"$f":"I1425/((1+real_disc)^(C1425-Assumptions!$G$10))","v":8876.3853745764955},{"$f":"_xlfn.XLOOKUP(B1425,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1425,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1425)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1425,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1425,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2027,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1426)","v":1.7164749466645199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1426)","v":6.1972685757616803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1426)","v":12.6998082749865},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1426)","v":9820.8177057093908},9841.4312575068034,{"$f":"I1426/((1+real_disc)^(C1426-Assumptions!$G$10))","v":8576.2387787840908},{"$f":"_xlfn.XLOOKUP(B1426,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1426,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1426)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1426,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1426,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2028,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1427,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1427)","v":2.3064944750336802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1427,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1427)","v":3.0828983354903601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1427,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1427)","v":6.4766591961762803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1427,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1427)","v":9820.8177057093908},9832.6837577160913,{"$f":"I1427/((1+real_disc)^(C1427-Assumptions!$G$10))","v":8278.8558822025916},{"$f":"_xlfn.XLOOKUP(B1427,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1427,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1427)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1427,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1427,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2029,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1428)","v":1.4350871593291401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1428)","v":3.0828983354903601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1428)","v":6.9394442170666704},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1428)","v":9820.8177057093908},9832.2751354212778,{"$f":"I1428/((1+real_disc)^(C1428-Assumptions!$G$10))","v":7998.5621576763069},{"$f":"_xlfn.XLOOKUP(B1428,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1428,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1428)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1428,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1428,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2030,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1429)","v":1.4350871593291401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1429)","v":3.0828983354903601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1429)","v":7.5097844857164704},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1429)","v":9820.8177057093908},9832.8454756899264,{"$f":"I1429/((1+real_disc)^(C1429-Assumptions!$G$10))","v":7728.5276616930705},{"$f":"_xlfn.XLOOKUP(B1429,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1429,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1429)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1429,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1429,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2031,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1430)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1430)","v":0.115484794524122},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1430)","v":6.6908556593707402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1430)","v":9820.8177057093908},9827.624046163286,{"$f":"I1430/((1+real_disc)^(C1430-Assumptions!$G$10))","v":7463.2112708051063},{"$f":"_xlfn.XLOOKUP(B1430,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1430,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1430)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1430,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1430,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2032,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1431)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1431)","v":0.74310984638594202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1431)","v":15.683718018794499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1431)","v":9820.8177057093908},9837.2445335745706,{"$f":"I1431/((1+real_disc)^(C1431-Assumptions!$G$10))","v":7217.890995286637},{"$f":"_xlfn.XLOOKUP(B1431,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1431,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1431)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1431,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1431,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2033,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1432)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1432)","v":0.53691718355205498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1432)","v":28.064922088753999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1432)","v":9820.8177057093908},9849.4195449816962,{"$f":"I1432/((1+real_disc)^(C1432-Assumptions!$G$10))","v":6982.4388195582678},{"$f":"_xlfn.XLOOKUP(B1432,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1432,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1432)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1432,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1432,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2034,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1433)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1433)","v":9.8014966086327693},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1433)","v":41.756307517595701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1433)","v":9820.8177057093908},9872.3755098356196,{"$f":"I1433/((1+real_disc)^(C1433-Assumptions!$G$10))","v":6762.0412897875112},{"$f":"_xlfn.XLOOKUP(B1433,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1433,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1433)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1433,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1433,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2035,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1434)","v":131.686252033399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1434)","v":26.491364282696399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1434)","v":54.246692745616002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1434)","v":9820.8177057093908},10033.242014771102,{"$f":"I1434/((1+real_disc)^(C1434-Assumptions!$G$10))","v":6639.8319930682856},{"$f":"_xlfn.XLOOKUP(B1434,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1434,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1434)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1434,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1434,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2036,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1435)","v":131.686252033399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1435)","v":26.491364282696399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1435)","v":54.246692745616002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1435)","v":9820.8177057093908},10033.242014771102,{"$f":"I1435/((1+real_disc)^(C1435-Assumptions!$G$10))","v":6415.296611660181},{"$f":"_xlfn.XLOOKUP(B1435,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1435,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1435)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1435,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1435,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2037,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1436)","v":131.686252033399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1436)","v":26.491364282696399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1436)","v":54.246692745616002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1436)","v":9820.8177057093908},10033.242014771102,{"$f":"I1436/((1+real_disc)^(C1436-Assumptions!$G$10))","v":6198.3542141644248},{"$f":"_xlfn.XLOOKUP(B1436,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1436,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1436)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1436,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1436,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2038,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1437)","v":131.686252033399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1437)","v":26.491364282696399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1437)","v":54.246692745616002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1437)","v":9820.8177057093908},10033.242014771102,{"$f":"I1437/((1+real_disc)^(C1437-Assumptions!$G$10))","v":5988.7480330091075},{"$f":"_xlfn.XLOOKUP(B1437,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1437,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1437)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1437,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1437,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2039,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1438)","v":131.686252033399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1438)","v":26.491364282696399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1438)","v":54.246692745616002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1438)","v":9820.8177057093908},10033.242014771102,{"$f":"I1438/((1+real_disc)^(C1438-Assumptions!$G$10))","v":5786.2299835836793},{"$f":"_xlfn.XLOOKUP(B1438,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1438,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1438)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2040,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1439,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1439)","v":131.686252033399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1439,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1439)","v":26.491364282696399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1439,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1439)","v":54.246692745616002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1439,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1439)","v":9820.8177057093908},10033.242014771102,{"$f":"I1439/((1+real_disc)^(C1439-Assumptions!$G$10))","v":5590.5603706122511},{"$f":"_xlfn.XLOOKUP(B1439,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1439,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1439)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1439,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1439,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2041,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1440)","v":131.686252033399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1440)","v":26.491364282696399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1440)","v":54.246692745616002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1440)","v":9820.8177057093908},10033.242014771102,{"$f":"I1440/((1+real_disc)^(C1440-Assumptions!$G$10))","v":5401.507604456282},{"$f":"_xlfn.XLOOKUP(B1440,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1440,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1440)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1440,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1440,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2042,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1441)","v":131.686252033399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1441)","v":26.491364282696399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1441)","v":54.246692745616002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1441)","v":9820.8177057093908},10033.242014771102,{"$f":"I1441/((1+real_disc)^(C1441-Assumptions!$G$10))","v":5218.847927010901},{"$f":"_xlfn.XLOOKUP(B1441,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1441,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1441)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1441,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1441,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2043,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1442)","v":131.686252033399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1442)","v":26.491364282696399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1442)","v":54.246692745616002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1442)","v":9820.8177057093908},10033.242014771102,{"$f":"I1442/((1+real_disc)^(C1442-Assumptions!$G$10))","v":5042.3651468704356},{"$f":"_xlfn.XLOOKUP(B1442,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1442,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1442)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1442,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1442,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2044,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1443)","v":131.686252033399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1443)","v":26.491364282696399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1443)","v":54.246692745616002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1443)","v":9820.8177057093908},10033.242014771102,{"$f":"I1443/((1+real_disc)^(C1443-Assumptions!$G$10))","v":4871.8503834496978},{"$f":"_xlfn.XLOOKUP(B1443,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1443,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1443)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1443,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1443,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2045,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1444)","v":131.686252033399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1444)","v":26.491364282696399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1444)","v":54.246692745616002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1444)","v":9820.8177057093908},10033.242014771102,{"$f":"I1444/((1+real_disc)^(C1444-Assumptions!$G$10))","v":4707.1018197581616},{"$f":"_xlfn.XLOOKUP(B1444,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1444,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1444)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1444,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1444,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933414,2046,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1445,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1445)","v":131.686252033399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1445,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1445)","v":26.491364282696399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1445,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1445)","v":54.246692745616002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1445,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1445)","v":9820.8177057093908},10033.242014771102,{"$f":"I1445/((1+real_disc)^(C1445-Assumptions!$G$10))","v":4547.9244635344558},{"$f":"_xlfn.XLOOKUP(B1445,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1034768.13524},1147265.9280210051,{"$f":"_xlfn.XLOOKUP(B1445,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1445)","v":1034768.13524},{"$f":"_xlfn.XLOOKUP($B1445,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1445,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2023,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1446)","v":3008.3578951634299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1446)","v":40.571924562807403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1446)","v":70.014759294497296},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1446)","v":17804.343795269098},20923.288374289834,{"$f":"I1446/((1+real_disc)^(C1446-Assumptions!$G$10))","v":20923.288374289834},{"$f":"_xlfn.XLOOKUP(B1446,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1446,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1446)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1446,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1446,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2024,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1447)","v":0.33646968164119101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1447)","v":17804.343795269098},17804.680264950741,{"$f":"I1447/((1+real_disc)^(C1447-Assumptions!$G$10))","v":17202.589627971731},{"$f":"_xlfn.XLOOKUP(B1447,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1447,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1447)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2025,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1448)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1448)","v":1.6196103631029},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1448)","v":16.995210787906402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1448)","v":17804.343795269098},17822.958616420106,{"$f":"I1448/((1+real_disc)^(C1448-Assumptions!$G$10))","v":16637.922580615752},{"$f":"_xlfn.XLOOKUP(B1448,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1448,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1448)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1448,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1448,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2026,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1449)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1449)","v":2.0482500571086302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1449)","v":19.293876348151901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1449)","v":17804.343795269098},17825.685921674358,{"$f":"I1449/((1+real_disc)^(C1449-Assumptions!$G$10))","v":16077.747390583345},{"$f":"_xlfn.XLOOKUP(B1449,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1449,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1449)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1449,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1449,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2027,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1450)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1450)","v":1.7070122389715101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1450)","v":17.6892208306976},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1450)","v":17804.343795269098},17823.740028338769,{"$f":"I1450/((1+real_disc)^(C1450-Assumptions!$G$10))","v":15532.359716215753},{"$f":"_xlfn.XLOOKUP(B1450,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1450,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1450)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1450,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1450,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2028,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1451,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1451)","v":69.794556717827007},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1451,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1451)","v":0.60663058318055296},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1451,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1451)","v":18.456837846916599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1451,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1451)","v":17804.343795269098},17893.201820417024,{"$f":"I1451/((1+real_disc)^(C1451-Assumptions!$G$10))","v":15065.595801975231},{"$f":"_xlfn.XLOOKUP(B1451,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1451,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1451)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1451,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1451,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2029,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1452)","v":25.949852913389201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1452)","v":5.3327525204411197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1452)","v":17.398155919755101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1452)","v":17804.343795269098},17853.024556622684,{"$f":"I1452/((1+real_disc)^(C1452-Assumptions!$G$10))","v":14523.446979654685},{"$f":"_xlfn.XLOOKUP(B1452,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1452,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1452)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1452,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1452,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2030,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1453)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1453)","v":1.8394456243446},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1453)","v":26.165339145339999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1453)","v":17804.343795269098},17832.348580038783,{"$f":"I1453/((1+real_disc)^(C1453-Assumptions!$G$10))","v":14016.064791673421},{"$f":"_xlfn.XLOOKUP(B1453,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1453,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1453)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1453,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1453,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2031,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1454)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1454)","v":0.96340462521966497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1454)","v":41.174547445451097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1454)","v":17804.343795269098},17846.481747339771,{"$f":"I1454/((1+real_disc)^(C1454-Assumptions!$G$10))","v":13552.824476732205},{"$f":"_xlfn.XLOOKUP(B1454,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1454,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1454)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1454,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1454,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2032,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1455)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1455)","v":3.2244176645533398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1455)","v":60.695507484005198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1455)","v":17804.343795269098},17868.263720417657,{"$f":"I1455/((1+real_disc)^(C1455-Assumptions!$G$10))","v":13110.49851092246},{"$f":"_xlfn.XLOOKUP(B1455,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1455,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1455)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1455,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1455,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2033,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1456)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1456)","v":2.02966106877262},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1456)","v":60.185608604572302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1456)","v":17804.343795269098},17866.559064942445,{"$f":"I1456/((1+real_disc)^(C1456-Assumptions!$G$10))","v":12665.939857394575},{"$f":"_xlfn.XLOOKUP(B1456,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1456,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1456)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1456,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1456,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2034,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1457)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1457)","v":15.392806659786},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1457)","v":69.665646121331903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1457)","v":17804.343795269098},17889.402248050217,{"$f":"I1457/((1+real_disc)^(C1457-Assumptions!$G$10))","v":12253.269390980378},{"$f":"_xlfn.XLOOKUP(B1457,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1457,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1457)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1457,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1457,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2035,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1458)","v":2597.1361234235401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1458)","v":52.940639878953199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1458)","v":94.972561331634594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1458)","v":17804.343795269098},20549.393119903227,{"$f":"I1458/((1+real_disc)^(C1458-Assumptions!$G$10))","v":13599.245156729492},{"$f":"_xlfn.XLOOKUP(B1458,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1458,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1458)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1458,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1458,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2036,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1459)","v":2597.1361234235401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1459)","v":52.940639878953199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1459)","v":94.972561331634594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1459)","v":17804.343795269098},20549.393119903227,{"$f":"I1459/((1+real_disc)^(C1459-Assumptions!$G$10))","v":13139.367301187918},{"$f":"_xlfn.XLOOKUP(B1459,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1459,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1459)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1459,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1459,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2037,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1460)","v":2597.1361234235401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1460)","v":52.940639878953199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1460)","v":94.972561331634594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1460)","v":17804.343795269098},20549.393119903227,{"$f":"I1460/((1+real_disc)^(C1460-Assumptions!$G$10))","v":12695.040870712963},{"$f":"_xlfn.XLOOKUP(B1460,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1460,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1460)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1460,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1460,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2038,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1461)","v":2597.1361234235401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1461)","v":52.940639878953199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1461)","v":94.972561331634594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1461)","v":17804.343795269098},20549.393119903227,{"$f":"I1461/((1+real_disc)^(C1461-Assumptions!$G$10))","v":12265.739971703348},{"$f":"_xlfn.XLOOKUP(B1461,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1461,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1461)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1461,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1461,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2039,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1462)","v":2597.1361234235401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1462)","v":52.940639878953199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1462)","v":94.972561331634594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1462)","v":17804.343795269098},20549.393119903227,{"$f":"I1462/((1+real_disc)^(C1462-Assumptions!$G$10))","v":11850.956494399372},{"$f":"_xlfn.XLOOKUP(B1462,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1462,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1462)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1462,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1462,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2040,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1463,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1463)","v":2597.1361234235401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1463,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1463)","v":52.940639878953199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1463,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1463)","v":94.972561331634594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1463,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1463)","v":17804.343795269098},20549.393119903227,{"$f":"I1463/((1+real_disc)^(C1463-Assumptions!$G$10))","v":11450.199511496978},{"$f":"_xlfn.XLOOKUP(B1463,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1463,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1463)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1463,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1463,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2041,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1464)","v":2597.1361234235401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1464)","v":52.940639878953199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1464)","v":94.972561331634594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1464)","v":17804.343795269098},20549.393119903227,{"$f":"I1464/((1+real_disc)^(C1464-Assumptions!$G$10))","v":11062.994697098531},{"$f":"_xlfn.XLOOKUP(B1464,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1464,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1464)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1464,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1464,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2042,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1465)","v":2597.1361234235401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1465)","v":52.940639878953199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1465)","v":94.972561331634594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1465)","v":17804.343795269098},20549.393119903227,{"$f":"I1465/((1+real_disc)^(C1465-Assumptions!$G$10))","v":10688.88376531259},{"$f":"_xlfn.XLOOKUP(B1465,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1465,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1465)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1465,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1465,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2043,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1466)","v":2597.1361234235401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1466)","v":52.940639878953199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1466)","v":94.972561331634594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1466)","v":17804.343795269098},20549.393119903227,{"$f":"I1466/((1+real_disc)^(C1466-Assumptions!$G$10))","v":10327.423927838254},{"$f":"_xlfn.XLOOKUP(B1466,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1466,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1466)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1466,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1466,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2044,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1467)","v":2597.1361234235401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1467)","v":52.940639878953199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1467)","v":94.972561331634594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1467)","v":17804.343795269098},20549.393119903227,{"$f":"I1467/((1+real_disc)^(C1467-Assumptions!$G$10))","v":9978.1873698920335},{"$f":"_xlfn.XLOOKUP(B1467,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1467,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1467)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1467,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1467,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2045,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1468)","v":2597.1361234235401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1468)","v":52.940639878953199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1468)","v":94.972561331634594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1468)","v":17804.343795269098},20549.393119903227,{"$f":"I1468/((1+real_disc)^(C1468-Assumptions!$G$10))","v":9640.7607438570376},{"$f":"_xlfn.XLOOKUP(B1468,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1468,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1468)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1468,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1468,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19933685,2046,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1469)","v":2597.1361234235401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1469)","v":52.940639878953199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1469)","v":94.972561331634594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1469)","v":17804.343795269098},20549.393119903227,{"$f":"I1469/((1+real_disc)^(C1469-Assumptions!$G$10))","v":9314.7446800551079},{"$f":"_xlfn.XLOOKUP(B1469,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3126126.7850000001},3465992.6460457812,{"$f":"_xlfn.XLOOKUP(B1469,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1469)","v":3126126.7850000001},{"$f":"_xlfn.XLOOKUP($B1469,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1469,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2023,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1470)","v":5453.1578404358497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1470)","v":12.763295207595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1470)","v":22.3006270971219},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1470)","v":6069.1997570290396},11557.421519769607,{"$f":"I1470/((1+real_disc)^(C1470-Assumptions!$G$10))","v":11557.421519769607},{"$f":"_xlfn.XLOOKUP(B1470,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1470,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1470)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1470,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1470,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2024,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1471)","v":15.359870016685299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1471)","v":7.6754818572832201E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1471)","v":0.101201395447166},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1471)","v":6069.1997570290396},6084.7375832597445,{"$f":"I1471/((1+real_disc)^(C1471-Assumptions!$G$10))","v":5878.9735103958892},{"$f":"_xlfn.XLOOKUP(B1471,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1471,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1471)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1471,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1471,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2025,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1472)","v":15.359870016685299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1472)","v":7.6754818572832201E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1472)","v":0.59198542414569399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1472)","v":6069.1997570290396},6085.2283672884432,{"$f":"I1472/((1+real_disc)^(C1472-Assumptions!$G$10))","v":5680.6257950369381},{"$f":"_xlfn.XLOOKUP(B1472,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1472,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1472)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1472,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1472,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2026,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1473)","v":15.359870016685299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1473)","v":0.25516621768042302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1473)","v":0.67238119416642905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1473)","v":6069.1997570290396},6085.4871744575721,{"$f":"I1473/((1+real_disc)^(C1473-Assumptions!$G$10))","v":5488.7607674383107},{"$f":"_xlfn.XLOOKUP(B1473,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1473,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1473)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1473,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1473,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2027,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1474)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1474)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1474)","v":0.78065543013980498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1474)","v":6069.1997570290396},6069.9804124591792,{"$f":"I1474/((1+real_disc)^(C1474-Assumptions!$G$10))","v":5289.6372527201265},{"$f":"_xlfn.XLOOKUP(B1474,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1474,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1474)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1474,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1474,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2028,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1475)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1475)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1475)","v":1.4230320134299701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1475)","v":6069.1997570290396},6070.6227890424698,{"$f":"I1475/((1+real_disc)^(C1475-Assumptions!$G$10))","v":5111.3014944936149},{"$f":"_xlfn.XLOOKUP(B1475,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1475,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1475)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1475,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1475,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2029,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1476)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1476)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1476)","v":1.65592904712625},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1476)","v":6069.1997570290396},6070.8556860761655,{"$f":"I1476/((1+real_disc)^(C1476-Assumptions!$G$10))","v":4938.6450121223452},{"$f":"_xlfn.XLOOKUP(B1476,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1476,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1476)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1476,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1476,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2030,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1477)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1477)","v":3.86494920186903E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1477)","v":3.2280798365055601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1477)","v":6069.1997570290396},6072.4664863575636,{"$f":"I1477/((1+real_disc)^(C1477-Assumptions!$G$10))","v":4772.9037673324774},{"$f":"_xlfn.XLOOKUP(B1477,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1477,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1477)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1477,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1477,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2031,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1478)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1478)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1478)","v":5.9939181719954302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1478)","v":6069.1997570290396},6075.1936752010351,{"$f":"I1478/((1+real_disc)^(C1478-Assumptions!$G$10))","v":4613.5722831995408},{"$f":"_xlfn.XLOOKUP(B1478,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},{"$f":"K1478/((1 + real_disc) ^ (2023 - 2026))","v":1283327.0353494447},{"$f":"_xlfn.XLOOKUP(B1478,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1478)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1478,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1478,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2032,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1479)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1479)","v":0.610513761489063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1479)","v":17.7058510423991},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1479)","v":6069.1997570290396},{"$f":"SUM(E1479:H1479)","v":6087.5161218329276},{"$f":"I1479/((1+real_disc)^(C1479-Assumptions!$G$10))","v":4466.599122292424},{"$f":"_xlfn.XLOOKUP(B1479,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1479,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1479)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1479,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1479,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2033,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1480)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1480)","v":0.103787440187825},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1480)","v":20.829005348784701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1480)","v":6069.1997570290396},6090.1325498180122,{"$f":"I1480/((1+real_disc)^(C1480-Assumptions!$G$10))","v":4317.4095425522555},{"$f":"_xlfn.XLOOKUP(B1480,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1480,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1480)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1480,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1480,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2034,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1481)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1481)","v":9.1844536682608897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1481)","v":37.0571580082267},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1481)","v":6069.1997570290396},6115.4413687055276,{"$f":"I1481/((1+real_disc)^(C1481-Assumptions!$G$10))","v":4188.7453530573794},{"$f":"_xlfn.XLOOKUP(B1481,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1481,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1481)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1481,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1481,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2035,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1482)","v":37.111704627252102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1482)","v":18.995464335424501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1482)","v":33.980935883157798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1482)","v":6069.1997570290396},6159.2878618748737,{"$f":"I1482/((1+real_disc)^(C1482-Assumptions!$G$10))","v":4076.1138363437508},{"$f":"_xlfn.XLOOKUP(B1482,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1482,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1482)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1482,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1482,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2036,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1483)","v":37.111704627252102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1483)","v":18.995464335424501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1483)","v":33.980935883157798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1483)","v":6069.1997570290396},6159.2878618748737,{"$f":"I1483/((1+real_disc)^(C1483-Assumptions!$G$10))","v":3938.2742380132868},{"$f":"_xlfn.XLOOKUP(B1483,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1483,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1483)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1483,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1483,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2037,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1484)","v":37.111704627252102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1484)","v":18.995464335424501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1484)","v":33.980935883157798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1484)","v":6069.1997570290396},6159.2878618748737,{"$f":"I1484/((1+real_disc)^(C1484-Assumptions!$G$10))","v":3805.0958821384411},{"$f":"_xlfn.XLOOKUP(B1484,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1484,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1484)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1484,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1484,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2038,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1485)","v":37.111704627252102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1485)","v":18.995464335424501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1485)","v":33.980935883157798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1485)","v":6069.1997570290396},6159.2878618748737,{"$f":"I1485/((1+real_disc)^(C1485-Assumptions!$G$10))","v":3676.4211421627456},{"$f":"_xlfn.XLOOKUP(B1485,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1485,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1485)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2039,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1486)","v":37.111704627252102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1486)","v":18.995464335424501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1486)","v":33.980935883157798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1486)","v":6069.1997570290396},6159.2878618748737,{"$f":"I1486/((1+real_disc)^(C1486-Assumptions!$G$10))","v":3552.0977218963731},{"$f":"_xlfn.XLOOKUP(B1486,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1486,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1486)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1486,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1486,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2040,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1487)","v":37.111704627252102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1487)","v":18.995464335424501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1487)","v":33.980935883157798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1487)","v":6069.1997570290396},6159.2878618748737,{"$f":"I1487/((1+real_disc)^(C1487-Assumptions!$G$10))","v":3431.9784752621963},{"$f":"_xlfn.XLOOKUP(B1487,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1487,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1487)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1487,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1487,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2041,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1488)","v":37.111704627252102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1488)","v":18.995464335424501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1488)","v":33.980935883157798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1488)","v":6069.1997570290396},6159.2878618748737,{"$f":"I1488/((1+real_disc)^(C1488-Assumptions!$G$10))","v":3315.921232137388},{"$f":"_xlfn.XLOOKUP(B1488,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1488,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1488)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1488,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1488,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2042,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1489)","v":37.111704627252102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1489)","v":18.995464335424501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1489)","v":33.980935883157798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1489)","v":6069.1997570290396},6159.2878618748737,{"$f":"I1489/((1+real_disc)^(C1489-Assumptions!$G$10))","v":3203.7886300844334},{"$f":"_xlfn.XLOOKUP(B1489,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1489,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1489)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1489,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1489,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2043,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1490)","v":37.111704627252102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1490)","v":18.995464335424501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1490)","v":33.980935883157798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1490)","v":6069.1997570290396},6159.2878618748737,{"$f":"I1490/((1+real_disc)^(C1490-Assumptions!$G$10))","v":3095.4479517723994},{"$f":"_xlfn.XLOOKUP(B1490,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1490,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1490)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1490,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1490,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2044,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1491)","v":37.111704627252102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1491)","v":18.995464335424501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1491)","v":33.980935883157798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1491)","v":6069.1997570290396},6159.2878618748737,{"$f":"I1491/((1+real_disc)^(C1491-Assumptions!$G$10))","v":2990.7709678960387},{"$f":"_xlfn.XLOOKUP(B1491,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1491,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1491)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1491,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1491,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2045,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1492)","v":37.111704627252102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1492)","v":18.995464335424501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1492)","v":33.980935883157798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1492)","v":6069.1997570290396},6159.2878618748737,{"$f":"I1492/((1+real_disc)^(C1492-Assumptions!$G$10))","v":2889.6337854068006},{"$f":"_xlfn.XLOOKUP(B1492,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1492,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1492)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1492,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1492,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936793,2046,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1493)","v":37.111704627252102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1493)","v":18.995464335424501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1493)","v":33.980935883157798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1493)","v":6069.1997570290396},6159.2878618748737,{"$f":"I1493/((1+real_disc)^(C1493-Assumptions!$G$10))","v":2791.916700876136},{"$f":"_xlfn.XLOOKUP(B1493,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1157487.4585199999},1283327.0353494447,{"$f":"_xlfn.XLOOKUP(B1493,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1493)","v":1157487.4585199999},{"$f":"_xlfn.XLOOKUP($B1493,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1493,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2023,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1494)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1494)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1494)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1494)","v":10906.995339184699},10907.381238630493,{"$f":"I1494/((1+real_disc)^(C1494-Assumptions!$G$10))","v":10907.381238630493},{"$f":"_xlfn.XLOOKUP(B1494,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1494,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1494)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1494,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1494,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2024,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1495)","v":369.58220594407601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1495)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1495)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1495)","v":10906.995339184699},11276.577545128775,{"$f":"I1495/((1+real_disc)^(C1495-Assumptions!$G$10))","v":10895.244004955339},{"$f":"_xlfn.XLOOKUP(B1495,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1495,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1495)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1495,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1495,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2025,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1496)","v":369.80307474149799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1496)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1496)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1496)","v":10906.995339184699},11276.798413926197,{"$f":"I1496/((1+real_disc)^(C1496-Assumptions!$G$10))","v":10527.011985274987},{"$f":"_xlfn.XLOOKUP(B1496,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1496,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1496)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1496,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1496,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2026,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1497)","v":212.929160909313},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1497)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1497)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1497)","v":10906.995339184699},11119.924500094012,{"$f":"I1497/((1+real_disc)^(C1497-Assumptions!$G$10))","v":10029.534790438924},{"$f":"_xlfn.XLOOKUP(B1497,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1497,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1497)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1497,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1497,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2027,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1498)","v":145.652508987305},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1498)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1498)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1498)","v":10906.995339184699},11052.647848172004,{"$f":"I1498/((1+real_disc)^(C1498-Assumptions!$G$10))","v":9631.7440627788437},{"$f":"_xlfn.XLOOKUP(B1498,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1498,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1498)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1498,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1498,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2028,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1499)","v":143.315614752779},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1499)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1499)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1499)","v":10906.995339184699},11050.310953937478,{"$f":"I1499/((1+real_disc)^(C1499-Assumptions!$G$10))","v":9304.0653086581769},{"$f":"_xlfn.XLOOKUP(B1499,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1499,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1499)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1499,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1499,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2029,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1500)","v":53.413751750726703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1500)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1500)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1500)","v":10906.995339184699},10960.409090935425,{"$f":"I1500/((1+real_disc)^(C1500-Assumptions!$G$10))","v":8916.2998573525201},{"$f":"_xlfn.XLOOKUP(B1500,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1500,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1500)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1500,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1500,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1501,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1501)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1501,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1501)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1501,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1501)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1501,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1501)","v":10906.995339184699},10938.983542541748,{"$f":"I1501/((1+real_disc)^(C1501-Assumptions!$G$10))","v":8597.9421835068752},{"$f":"_xlfn.XLOOKUP(B1501,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1501,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1501)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1501,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1501,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1502)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1502)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1502)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1502)","v":10906.995339184699},10938.983542541748,{"$f":"I1502/((1+real_disc)^(C1502-Assumptions!$G$10))","v":8307.1905154655815},{"$f":"_xlfn.XLOOKUP(B1502,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1502,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1502)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1502,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1502,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2032,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1503)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1503)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1503)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1503)","v":10906.995339184699},10938.983542541748,{"$f":"I1503/((1+real_disc)^(C1503-Assumptions!$G$10))","v":8026.2710294353465},{"$f":"_xlfn.XLOOKUP(B1503,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1503,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1503)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2033,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1504,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1504)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1504,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1504)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1504,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1504)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1504,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1504)","v":10906.995339184699},10938.983542541748,{"$f":"I1504/((1+real_disc)^(C1504-Assumptions!$G$10))","v":7754.8512361694175},{"$f":"_xlfn.XLOOKUP(B1504,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1504,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1504)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1504,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1504,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2034,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1505)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1505)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1505)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1505)","v":10906.995339184699},10938.983542541748,{"$f":"I1505/((1+real_disc)^(C1505-Assumptions!$G$10))","v":7492.6098900187599},{"$f":"_xlfn.XLOOKUP(B1505,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1505,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1505)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1505,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1505,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1506)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1506)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1506)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1506)","v":10906.995339184699},10938.983542541748,{"$f":"I1506/((1+real_disc)^(C1506-Assumptions!$G$10))","v":7239.236608713778},{"$f":"_xlfn.XLOOKUP(B1506,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1506,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1506)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1506,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1506,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2036,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1507)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1507)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1507)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1507)","v":10906.995339184699},10938.983542541748,{"$f":"I1507/((1+real_disc)^(C1507-Assumptions!$G$10))","v":6994.4315060036524},{"$f":"_xlfn.XLOOKUP(B1507,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1507,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1507)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1507,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1507,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2037,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1508)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1508)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1508)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1508)","v":10906.995339184699},10938.983542541748,{"$f":"I1508/((1+real_disc)^(C1508-Assumptions!$G$10))","v":6757.9048367185032},{"$f":"_xlfn.XLOOKUP(B1508,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1508,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1508)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1508,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1508,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2038,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1509)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1509)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1509)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1509)","v":10906.995339184699},10938.983542541748,{"$f":"I1509/((1+real_disc)^(C1509-Assumptions!$G$10))","v":6529.3766538343043},{"$f":"_xlfn.XLOOKUP(B1509,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1509,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1509)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1509,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1509,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1510,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1510)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1510,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1510)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1510,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1510)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1510,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1510)","v":10906.995339184699},10938.983542541748,{"$f":"I1510/((1+real_disc)^(C1510-Assumptions!$G$10))","v":6308.5764771345948},{"$f":"_xlfn.XLOOKUP(B1510,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1510,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1510)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1510,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1510,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2040,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1511)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1511)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1511)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1511)","v":10906.995339184699},10938.983542541748,{"$f":"I1511/((1+real_disc)^(C1511-Assumptions!$G$10))","v":6095.2429730769027},{"$f":"_xlfn.XLOOKUP(B1511,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1511,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1511)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1511,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1511,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2041,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1512)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1512)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1512)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1512)","v":10906.995339184699},10938.983542541748,{"$f":"I1512/((1+real_disc)^(C1512-Assumptions!$G$10))","v":5889.1236454849313},{"$f":"_xlfn.XLOOKUP(B1512,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1512,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1512)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2042,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1513)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1513)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1513)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1513)","v":10906.995339184699},10938.983542541748,{"$f":"I1513/((1+real_disc)^(C1513-Assumptions!$G$10))","v":5689.974536700417},{"$f":"_xlfn.XLOOKUP(B1513,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1513,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1513)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1513,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1513,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2043,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1514)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1514)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1514)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1514)","v":10906.995339184699},10938.983542541748,{"$f":"I1514/((1+real_disc)^(C1514-Assumptions!$G$10))","v":5497.5599388409828},{"$f":"_xlfn.XLOOKUP(B1514,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1514,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1514)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1514,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1514,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1515)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1515)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1515)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1515)","v":10906.995339184699},10938.983542541748,{"$f":"I1515/((1+real_disc)^(C1515-Assumptions!$G$10))","v":5311.6521148222073},{"$f":"_xlfn.XLOOKUP(B1515,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1515,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1515)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1515,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1515,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2045,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1516,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1516)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1516,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1516)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1516,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1516)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1516,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1516)","v":10906.995339184699},10938.983542541748,{"$f":"I1516/((1+real_disc)^(C1516-Assumptions!$G$10))","v":5132.0310288137262},{"$f":"_xlfn.XLOOKUP(B1516,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1516,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1516)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1516,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1516,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936888,2046,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1517)","v":31.602303911254602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1517)","v":8.4035194003288405E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1517)","v":0.30186425179031601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1517)","v":10906.995339184699},10938.983542541748,{"$f":"I1517/((1+real_disc)^(C1517-Assumptions!$G$10))","v":4958.4840858103635},{"$f":"_xlfn.XLOOKUP(B1517,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669394.51401},2959605.4131098245,{"$f":"_xlfn.XLOOKUP(B1517,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1517)","v":2669394.51401},{"$f":"_xlfn.XLOOKUP($B1517,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1517,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2023,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1518)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1518)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1518)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1518)","v":9444.03245236972},9444.03245236972,{"$f":"I1518/((1+real_disc)^(C1518-Assumptions!$G$10))","v":9444.03245236972},{"$f":"_xlfn.XLOOKUP(B1518,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1518,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1518)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1518,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1518,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2024,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1519)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1519)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1519)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1519)","v":9444.03245236972},9444.03245236972,{"$f":"I1519/((1+real_disc)^(C1519-Assumptions!$G$10))","v":9124.66903610601},{"$f":"_xlfn.XLOOKUP(B1519,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1519,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1519)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1519,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1519,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2025,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1520)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1520)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1520)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1520)","v":9444.03245236972},9444.03245236972,{"$f":"I1520/((1+real_disc)^(C1520-Assumptions!$G$10))","v":8816.1053488946964},{"$f":"_xlfn.XLOOKUP(B1520,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1520,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1520)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1520,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1520,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2026,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1521)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1521)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1521)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1521)","v":9444.03245236972},9444.03245236972,{"$f":"I1521/((1+real_disc)^(C1521-Assumptions!$G$10))","v":8517.9761825069545},{"$f":"_xlfn.XLOOKUP(B1521,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1521,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1521)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1521,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1521,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2027,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1522)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1522)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1522)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1522)","v":9444.03245236972},9444.03245236972,{"$f":"I1522/((1+real_disc)^(C1522-Assumptions!$G$10))","v":8229.9286787506808},{"$f":"_xlfn.XLOOKUP(B1522,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1522,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1522)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1522,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1522,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2028,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1523)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1523)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1523)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1523)","v":9444.03245236972},9444.03245236972,{"$f":"I1523/((1+real_disc)^(C1523-Assumptions!$G$10))","v":7951.6219118364079},{"$f":"_xlfn.XLOOKUP(B1523,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1523,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1523)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1523,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1523,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2029,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1524)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1524)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1524)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1524)","v":9444.03245236972},9444.03245236972,{"$f":"I1524/((1+real_disc)^(C1524-Assumptions!$G$10))","v":7682.7264848660934},{"$f":"_xlfn.XLOOKUP(B1524,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1524,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1524)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1524,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1524,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1525)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1525)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1525)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1525)","v":9444.03245236972},9444.03245236972,{"$f":"I1525/((1+real_disc)^(C1525-Assumptions!$G$10))","v":7422.924139967241},{"$f":"_xlfn.XLOOKUP(B1525,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1525,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1525)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1525,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1525,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1526)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1526)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1526)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1526)","v":9444.03245236972},9444.03245236972,{"$f":"I1526/((1+real_disc)^(C1526-Assumptions!$G$10))","v":7171.9073816108621},{"$f":"_xlfn.XLOOKUP(B1526,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1526,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1526)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1526,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1526,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2032,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1527)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1527)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1527)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1527)","v":9444.03245236972},9444.03245236972,{"$f":"I1527/((1+real_disc)^(C1527-Assumptions!$G$10))","v":6929.3791126675005},{"$f":"_xlfn.XLOOKUP(B1527,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1527,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1527)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1527,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1527,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2033,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1528,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1528)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1528,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1528)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1528,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1528)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1528,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1528)","v":9444.03245236972},9444.03245236972,{"$f":"I1528/((1+real_disc)^(C1528-Assumptions!$G$10))","v":6695.0522827705327},{"$f":"_xlfn.XLOOKUP(B1528,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1528,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1528)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1528,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1528,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2034,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1529)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1529)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1529)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1529)","v":9444.03245236972},9444.03245236972,{"$f":"I1529/((1+real_disc)^(C1529-Assumptions!$G$10))","v":6468.6495485705627},{"$f":"_xlfn.XLOOKUP(B1529,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1529,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1529)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1529,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1529,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1530)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1530)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1530)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1530)","v":9444.03245236972},9444.03245236972,{"$f":"I1530/((1+real_disc)^(C1530-Assumptions!$G$10))","v":6249.9029454788051},{"$f":"_xlfn.XLOOKUP(B1530,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1530,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1530)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2036,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1531)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1531)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1531)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1531)","v":9444.03245236972},9444.03245236972,{"$f":"I1531/((1+real_disc)^(C1531-Assumptions!$G$10))","v":6038.5535705109241},{"$f":"_xlfn.XLOOKUP(B1531,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1531,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1531)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1531,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1531,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2037,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1532)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1532)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1532)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1532)","v":9444.03245236972},9444.03245236972,{"$f":"I1532/((1+real_disc)^(C1532-Assumptions!$G$10))","v":5834.3512758559646},{"$f":"_xlfn.XLOOKUP(B1532,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1532,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1532)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1532,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1532,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2038,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1533)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1533)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1533)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1533)","v":9444.03245236972},9444.03245236972,{"$f":"I1533/((1+real_disc)^(C1533-Assumptions!$G$10))","v":5637.0543728076955},{"$f":"_xlfn.XLOOKUP(B1533,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1533,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1533)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1533,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1533,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1534)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1534)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1534)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1534)","v":9444.03245236972},9444.03245236972,{"$f":"I1534/((1+real_disc)^(C1534-Assumptions!$G$10))","v":5446.4293457079202},{"$f":"_xlfn.XLOOKUP(B1534,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1534,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1534)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1534,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1534,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2040,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1535)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1535)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1535)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1535)","v":9444.03245236972},9444.03245236972,{"$f":"I1535/((1+real_disc)^(C1535-Assumptions!$G$10))","v":5262.2505755632073},{"$f":"_xlfn.XLOOKUP(B1535,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1535,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1535)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1535,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1535,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2041,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1536)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1536)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1536)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1536)","v":9444.03245236972},9444.03245236972,{"$f":"I1536/((1+real_disc)^(C1536-Assumptions!$G$10))","v":5084.3000730079302},{"$f":"_xlfn.XLOOKUP(B1536,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1536,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1536)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1536,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1536,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2042,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1537)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1537)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1537)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1537)","v":9444.03245236972},9444.03245236972,{"$f":"I1537/((1+real_disc)^(C1537-Assumptions!$G$10))","v":4912.3672202975176},{"$f":"_xlfn.XLOOKUP(B1537,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1537,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1537)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1537,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1537,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2043,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1538)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1538)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1538)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1538)","v":9444.03245236972},9444.03245236972,{"$f":"I1538/((1+real_disc)^(C1538-Assumptions!$G$10))","v":4746.248522026588},{"$f":"_xlfn.XLOOKUP(B1538,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1538,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1538)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1538,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1538,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1539)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1539)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1539)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1539)","v":9444.03245236972},9444.03245236972,{"$f":"I1539/((1+real_disc)^(C1539-Assumptions!$G$10))","v":4585.7473642768973},{"$f":"_xlfn.XLOOKUP(B1539,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1539,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1539)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1539,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1539,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2045,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1540)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1540)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1540)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1540)","v":9444.03245236972},9444.03245236972,{"$f":"I1540/((1+real_disc)^(C1540-Assumptions!$G$10))","v":4430.6737819100454},{"$f":"_xlfn.XLOOKUP(B1540,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1540,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1540)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1540,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1540,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19936906,2046,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1541)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1541)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1541)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1541)","v":9444.03245236972},9444.03245236972,{"$f":"I1541/((1+real_disc)^(C1541-Assumptions!$G$10))","v":4280.8442337295128},{"$f":"_xlfn.XLOOKUP(B1541,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1005702.2571700001},1115040.0694522257,{"$f":"_xlfn.XLOOKUP(B1541,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1541)","v":1005702.2571700001},{"$f":"_xlfn.XLOOKUP($B1541,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1541,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2023,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1542)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1542)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1542)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1542)","v":14624.2796844943},14624.2796844943,{"$f":"I1542/((1+real_disc)^(C1542-Assumptions!$G$10))","v":14624.2796844943},{"$f":"_xlfn.XLOOKUP(B1542,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},{"$f":"K1542/((1 + real_disc) ^ (2023 - 2026))","v":2666685.3967609778},{"$f":"_xlfn.XLOOKUP(B1542,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1542)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1542,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1542,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2024,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1543)","v":770.04179941292205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1543)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1543)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1543)","v":14624.2796844943},{"$f":"SUM(E1543:H1543)","v":15394.321483907223},{"$f":"I1543/((1+real_disc)^(C1543-Assumptions!$G$10))","v":14873.74056416157},{"$f":"_xlfn.XLOOKUP(B1543,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1543,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1543)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1543,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1543,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2025,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1544)","v":887.56331088110005},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1544)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1544)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1544)","v":14624.2796844943},15511.8429953754,{"$f":"I1544/((1+real_disc)^(C1544-Assumptions!$G$10))","v":14480.471418586574},{"$f":"_xlfn.XLOOKUP(B1544,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1544,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1544)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1544,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1544,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2026,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1545)","v":962.49308118219597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1545)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1545)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1545)","v":14624.2796844943},15586.772765676496,{"$f":"I1545/((1+real_disc)^(C1545-Assumptions!$G$10))","v":14058.376000906903},{"$f":"_xlfn.XLOOKUP(B1545,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1545,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1545)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1545,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1545,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2027,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1546)","v":925.96468479738405},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1546)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1546)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1546)","v":14624.2796844943},15550.244369291684,{"$f":"I1546/((1+real_disc)^(C1546-Assumptions!$G$10))","v":13551.139594432727},{"$f":"_xlfn.XLOOKUP(B1546,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1546,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1546)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1546,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1546,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2028,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1547)","v":925.73302667256701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1547)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1547)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1547)","v":14624.2796844943},15550.012711166868,{"$f":"I1547/((1+real_disc)^(C1547-Assumptions!$G$10))","v":13092.693447111473},{"$f":"_xlfn.XLOOKUP(B1547,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1547,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1547)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1547,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1547,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2029,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1548)","v":678.27396153316897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1548)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1548)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1548)","v":14624.2796844943},15302.553646027469,{"$f":"I1548/((1+real_disc)^(C1548-Assumptions!$G$10))","v":12448.637250597298},{"$f":"_xlfn.XLOOKUP(B1548,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1548,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1548)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1548,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1548,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1549)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1549)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1549)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1549)","v":14624.2796844943},15305.672100526528,{"$f":"I1549/((1+real_disc)^(C1549-Assumptions!$G$10))","v":12030.119918204375},{"$f":"_xlfn.XLOOKUP(B1549,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1549,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1549)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1549,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1549,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1550)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1550)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1550)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1550)","v":14624.2796844943},15305.672100526528,{"$f":"I1550/((1+real_disc)^(C1550-Assumptions!$G$10))","v":11623.304268796499},{"$f":"_xlfn.XLOOKUP(B1550,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1550,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1550)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2032,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1551)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1551)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1551)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1551)","v":14624.2796844943},15305.672100526528,{"$f":"I1551/((1+real_disc)^(C1551-Assumptions!$G$10))","v":11230.245670334783},{"$f":"_xlfn.XLOOKUP(B1551,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1551,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1551)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1551,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1551,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2033,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1552)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1552)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1552)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1552)","v":14624.2796844943},15305.672100526528,{"$f":"I1552/((1+real_disc)^(C1552-Assumptions!$G$10))","v":10850.478908536023},{"$f":"_xlfn.XLOOKUP(B1552,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1552,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1552)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1552,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1552,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2034,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1553)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1553)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1553)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1553)","v":14624.2796844943},15305.672100526528,{"$f":"I1553/((1+real_disc)^(C1553-Assumptions!$G$10))","v":10483.554501000988},{"$f":"_xlfn.XLOOKUP(B1553,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1553,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1553)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1553,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1553,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1554)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1554)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1554)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1554)","v":14624.2796844943},15305.672100526528,{"$f":"I1554/((1+real_disc)^(C1554-Assumptions!$G$10))","v":10129.038165218346},{"$f":"_xlfn.XLOOKUP(B1554,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1554,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1554)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1554,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1554,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2036,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1555)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1555)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1555)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1555)","v":14624.2796844943},15305.672100526528,{"$f":"I1555/((1+real_disc)^(C1555-Assumptions!$G$10))","v":9786.5103045587912},{"$f":"_xlfn.XLOOKUP(B1555,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1555,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1555)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1555,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1555,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2037,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1556)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1556)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1556)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1556)","v":14624.2796844943},15305.672100526528,{"$f":"I1556/((1+real_disc)^(C1556-Assumptions!$G$10))","v":9455.5655116510043},{"$f":"_xlfn.XLOOKUP(B1556,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1556,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1556)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1556,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1556,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2038,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1557,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1557)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1557,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1557)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1557,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1557)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1557,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1557)","v":14624.2796844943},15305.672100526528,{"$f":"I1557/((1+real_disc)^(C1557-Assumptions!$G$10))","v":9135.8120885516964},{"$f":"_xlfn.XLOOKUP(B1557,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1557,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1557)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1557,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1557,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1558)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1558)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1558)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1558)","v":14624.2796844943},15305.672100526528,{"$f":"I1558/((1+real_disc)^(C1558-Assumptions!$G$10))","v":8826.8715831417376},{"$f":"_xlfn.XLOOKUP(B1558,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1558,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1558)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1558,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1558,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2040,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1559)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1559)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1559)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1559)","v":14624.2796844943},15305.672100526528,{"$f":"I1559/((1+real_disc)^(C1559-Assumptions!$G$10))","v":8528.3783411997465},{"$f":"_xlfn.XLOOKUP(B1559,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1559,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1559)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1559,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1559,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2041,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1560)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1560)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1560)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1560)","v":14624.2796844943},15305.672100526528,{"$f":"I1560/((1+real_disc)^(C1560-Assumptions!$G$10))","v":8239.9790736229443},{"$f":"_xlfn.XLOOKUP(B1560,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1560,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1560)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1560,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1560,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2042,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1561)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1561)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1561)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1561)","v":14624.2796844943},15305.672100526528,{"$f":"I1561/((1+real_disc)^(C1561-Assumptions!$G$10))","v":7961.3324382830397},{"$f":"_xlfn.XLOOKUP(B1561,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1561,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1561)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1561,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1561,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2043,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1562)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1562)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1562)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1562)","v":14624.2796844943},15305.672100526528,{"$f":"I1562/((1+real_disc)^(C1562-Assumptions!$G$10))","v":7692.1086360222607},{"$f":"_xlfn.XLOOKUP(B1562,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1562,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1562)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1562,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1562,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1563)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1563)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1563)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1563)","v":14624.2796844943},15305.672100526528,{"$f":"I1563/((1+real_disc)^(C1563-Assumptions!$G$10))","v":7431.9890203113646},{"$f":"_xlfn.XLOOKUP(B1563,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1563,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1563)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1563,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1563,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2045,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1564)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1564)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1564)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1564)","v":14624.2796844943},15305.672100526528,{"$f":"I1564/((1+real_disc)^(C1564-Assumptions!$G$10))","v":7180.6657201075986},{"$f":"_xlfn.XLOOKUP(B1564,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1564,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1564)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1564,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1564,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937056,2046,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1565)","v":681.39241603222695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1565)","v":14624.2796844943},15305.672100526528,{"$f":"I1565/((1+real_disc)^(C1565-Assumptions!$G$10))","v":6937.8412754662786},{"$f":"_xlfn.XLOOKUP(B1565,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2405197.4419200001},2666685.3967609778,{"$f":"_xlfn.XLOOKUP(B1565,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1565)","v":2405197.4419200001},{"$f":"_xlfn.XLOOKUP($B1565,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1565,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2023,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1566)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1566)","v":81.912839040090702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1566)","v":87.786778033014897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1566)","v":9867.7170144854699},10037.416631558575,{"$f":"I1566/((1+real_disc)^(C1566-Assumptions!$G$10))","v":10037.416631558575},{"$f":"_xlfn.XLOOKUP(B1566,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1566,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1566)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1566,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1566,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2024,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1567)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1567)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1567)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1567)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1567/((1+real_disc)^(C1567-Assumptions!$G$10))","v":9534.0261009521455},{"$f":"_xlfn.XLOOKUP(B1567,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1567,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1567)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1567,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1567,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2025,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1568)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1568)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1568)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1568)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1568/((1+real_disc)^(C1568-Assumptions!$G$10))","v":9211.6194212098035},{"$f":"_xlfn.XLOOKUP(B1568,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1568,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1568)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2026,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1569,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1569)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1569,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1569)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1569,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1569)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1569,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1569)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1569/((1+real_disc)^(C1569-Assumptions!$G$10))","v":8900.1153828114057},{"$f":"_xlfn.XLOOKUP(B1569,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1569,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1569)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1569,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1569,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2027,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1570)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1570)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1570)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1570)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1570/((1+real_disc)^(C1570-Assumptions!$G$10))","v":8599.1452974023232},{"$f":"_xlfn.XLOOKUP(B1570,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1570,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1570)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1570,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1570,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2028,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1571)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1571)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1571)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1571)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1571/((1+real_disc)^(C1571-Assumptions!$G$10))","v":8308.352944350072},{"$f":"_xlfn.XLOOKUP(B1571,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1571,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1571)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1571,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1571,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2029,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1572)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1572)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1572)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1572)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1572/((1+real_disc)^(C1572-Assumptions!$G$10))","v":8027.394149130504},{"$f":"_xlfn.XLOOKUP(B1572,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1572,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1572)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1572,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1572,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1573)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1573)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1573)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1573)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1573/((1+real_disc)^(C1573-Assumptions!$G$10))","v":7755.9363759715025},{"$f":"_xlfn.XLOOKUP(B1573,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1573,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1573)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1573,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1573,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1574)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1574)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1574)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1574)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1574/((1+real_disc)^(C1574-Assumptions!$G$10))","v":7493.6583342719841},{"$f":"_xlfn.XLOOKUP(B1574,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1574,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1574)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1574,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1574,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2032,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1575)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1575)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1575)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1575)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1575/((1+real_disc)^(C1575-Assumptions!$G$10))","v":7240.2495983304207},{"$f":"_xlfn.XLOOKUP(B1575,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1575,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1575)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1575,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1575,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2033,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1576)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1576)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1576)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1576)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1576/((1+real_disc)^(C1576-Assumptions!$G$10))","v":6995.4102399327739},{"$f":"_xlfn.XLOOKUP(B1576,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1576,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1576)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1576,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1576,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2034,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1577)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1577)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1577)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1577)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1577/((1+real_disc)^(C1577-Assumptions!$G$10))","v":6758.8504733649988},{"$f":"_xlfn.XLOOKUP(B1577,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1577,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1577)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1578)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1578)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1578)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1578)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1578/((1+real_disc)^(C1578-Assumptions!$G$10))","v":6530.290312429951},{"$f":"_xlfn.XLOOKUP(B1578,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1578,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1578)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1578,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1578,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2036,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1579)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1579)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1579)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1579)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1579/((1+real_disc)^(C1579-Assumptions!$G$10))","v":6309.4592390627558},{"$f":"_xlfn.XLOOKUP(B1579,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1579,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1579)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1579,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1579,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2037,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1580)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1580)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1580)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1580)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1580/((1+real_disc)^(C1580-Assumptions!$G$10))","v":6096.0958831524204},{"$f":"_xlfn.XLOOKUP(B1580,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1580,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1580)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1580,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1580,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2038,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1581,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1581)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1581,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1581)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1581,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1581)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1581,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1581)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1581/((1+real_disc)^(C1581-Assumptions!$G$10))","v":5889.9477131907452},{"$f":"_xlfn.XLOOKUP(B1581,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1581,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1581)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1581,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1581,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1582)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1582)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1582)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1582)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1582/((1+real_disc)^(C1582-Assumptions!$G$10))","v":5690.7707373823641},{"$f":"_xlfn.XLOOKUP(B1582,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1582,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1582)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1582,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1582,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2040,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1583)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1583)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1583)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1583)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1583/((1+real_disc)^(C1583-Assumptions!$G$10))","v":5498.3292148621877},{"$f":"_xlfn.XLOOKUP(B1583,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1583,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1583)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1583,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1583,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2041,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1584,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1584)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1584,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1584)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1584,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1584)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1584,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1584)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1584/((1+real_disc)^(C1584-Assumptions!$G$10))","v":5312.3953766784425},{"$f":"_xlfn.XLOOKUP(B1584,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1584,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1584)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1584,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1584,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2042,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1585)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1585/((1+real_disc)^(C1585-Assumptions!$G$10))","v":5132.7491562110563},{"$f":"_xlfn.XLOOKUP(B1585,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1585,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1585)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1585,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1585,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2043,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1586)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1586)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1586)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1586)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1586/((1+real_disc)^(C1586-Assumptions!$G$10))","v":4959.1779287063346},{"$f":"_xlfn.XLOOKUP(B1586,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1586,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1586)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1586,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1586,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1587)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1587)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1587)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1587)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1587/((1+real_disc)^(C1587-Assumptions!$G$10))","v":4791.4762596196479},{"$f":"_xlfn.XLOOKUP(B1587,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1587,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1587)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1587,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1587,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2045,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1588)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1588)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1588)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1588)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1588/((1+real_disc)^(C1588-Assumptions!$G$10))","v":4629.4456614682585},{"$f":"_xlfn.XLOOKUP(B1588,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1588,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1588)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1588,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1588,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937096,2046,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1589)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1589)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1589)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1589)","v":9867.7170144854699},9867.7170144854699,{"$f":"I1589/((1+real_disc)^(C1589-Assumptions!$G$10))","v":4472.8943589065302},{"$f":"_xlfn.XLOOKUP(B1589,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1328938.5734699997},1473417.9511831892,{"$f":"_xlfn.XLOOKUP(B1589,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1589)","v":1328938.5734699997},{"$f":"_xlfn.XLOOKUP($B1589,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1589,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2023,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1590)","v":74830.8763130445},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1590)","v":47.019814008409398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1590)","v":47.954688988253402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1590)","v":2685.7644354229401},77611.6152514641,{"$f":"I1590/((1+real_disc)^(C1590-Assumptions!$G$10))","v":77611.6152514641},{"$f":"_xlfn.XLOOKUP(B1590,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1590,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1590)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1590,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1590,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2024,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1591)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1591)","v":50.529307129635903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1591)","v":109.378406038349},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1591)","v":2685.7644354229401},2845.6721485909252,{"$f":"I1591/((1+real_disc)^(C1591-Assumptions!$G$10))","v":2749.4416894598312},{"$f":"_xlfn.XLOOKUP(B1591,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1591,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1591)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1591,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1591,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2025,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1592)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1592)","v":61.728418723426202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1592)","v":149.32141631156799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1592)","v":2685.7644354229401},2896.8142704579341,{"$f":"I1592/((1+real_disc)^(C1592-Assumptions!$G$10))","v":2704.2071184465772},{"$f":"_xlfn.XLOOKUP(B1592,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1592,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1592)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1592,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1592,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2026,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1593,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1593)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1593,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1593)","v":51.251278459156701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1593,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1593)","v":134.97694030880001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1593,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1593)","v":2685.7644354229401},2871.9926541908967,{"$f":"I1593/((1+real_disc)^(C1593-Assumptions!$G$10))","v":2590.3728251796224},{"$f":"_xlfn.XLOOKUP(B1593,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1593,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1593)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1593,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1593,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2027,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1594)","v":63.807913676852401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1594)","v":129.04554069275201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1594)","v":2685.7644354229401},2878.6178897925447,{"$f":"I1594/((1+real_disc)^(C1594-Assumptions!$G$10))","v":2508.5491865737786},{"$f":"_xlfn.XLOOKUP(B1594,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1594,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1594)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1594,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1594,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2028,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1595)","v":93.224952513367299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1595)","v":104.24355482325799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1595)","v":2685.7644354229401},2883.2329427595655,{"$f":"I1595/((1+real_disc)^(C1595-Assumptions!$G$10))","v":2427.6047716060934},{"$f":"_xlfn.XLOOKUP(B1595,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1595,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1595)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1595,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1595,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2029,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1596)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1596)","v":80.863523900919702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1596)","v":92.328356666088794},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1596)","v":2685.7644354229401},2858.9563159899485,{"$f":"I1596/((1+real_disc)^(C1596-Assumptions!$G$10))","v":2325.7628051055422},{"$f":"_xlfn.XLOOKUP(B1596,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1596,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1596)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1596,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1596,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2030,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1597)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1597)","v":74.431883660048896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1597)","v":99.940251178575494},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1597)","v":2685.7644354229401},2860.1365702615644,{"$f":"I1597/((1+real_disc)^(C1597-Assumptions!$G$10))","v":2248.0414905468106},{"$f":"_xlfn.XLOOKUP(B1597,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1597,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1597)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1597,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1597,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2031,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1598)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1598)","v":78.882267379029301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1598)","v":103.931219877459},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1598)","v":2685.7644354229401},2868.5779226794284,{"$f":"I1598/((1+real_disc)^(C1598-Assumptions!$G$10))","v":2178.4312243895638},{"$f":"_xlfn.XLOOKUP(B1598,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1598,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1598)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1598,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1598,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2032,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1599,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1599)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1599,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1599)","v":88.146661846298201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1599,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1599)","v":129.326298431673},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1599,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1599)","v":2685.7644354229401},2903.2373957009113,{"$f":"I1599/((1+real_disc)^(C1599-Assumptions!$G$10))","v":2130.1951968448734},{"$f":"_xlfn.XLOOKUP(B1599,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1599,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1599)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1599,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1599,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2033,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1600)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1600)","v":135.10008828457501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1600)","v":144.50796421459},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1600)","v":2685.7644354229401},2965.3724879221049,{"$f":"I1600/((1+real_disc)^(C1600-Assumptions!$G$10))","v":2102.2083463453346},{"$f":"_xlfn.XLOOKUP(B1600,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1600,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1600)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1600,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1600,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2034,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1601)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1601)","v":155.58322164156399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1601)","v":136.97036280932099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1601)","v":2685.7644354229401},2978.3180198738251,{"$f":"I1601/((1+real_disc)^(C1601-Assumptions!$G$10))","v":2039.986161835159},{"$f":"_xlfn.XLOOKUP(B1601,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1601,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1601)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1601,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1601,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2035,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1602)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1602)","v":140.606990353844},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1602)","v":116.627582614901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1602)","v":2685.7644354229401},2942.999008391685,{"$f":"I1602/((1+real_disc)^(C1602-Assumptions!$G$10))","v":1947.6275906350854},{"$f":"_xlfn.XLOOKUP(B1602,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1602,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1602)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1602,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1602,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2036,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1603)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1603)","v":140.606990353844},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1603)","v":116.627582614901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1603)","v":2685.7644354229401},2942.999008391685,{"$f":"I1603/((1+real_disc)^(C1603-Assumptions!$G$10))","v":1881.7657880532229},{"$f":"_xlfn.XLOOKUP(B1603,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1603,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1603)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1603,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1603,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2037,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1604)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1604)","v":140.606990353844},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1604)","v":116.627582614901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1604)","v":2685.7644354229401},2942.999008391685,{"$f":"I1604/((1+real_disc)^(C1604-Assumptions!$G$10))","v":1818.1311961866886},{"$f":"_xlfn.XLOOKUP(B1604,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1604,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1604)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1604,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1604,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2038,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1605)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1605)","v":140.606990353844},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1605)","v":116.627582614901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1605)","v":2685.7644354229401},2942.999008391685,{"$f":"I1605/((1+real_disc)^(C1605-Assumptions!$G$10))","v":1756.6484987311003},{"$f":"_xlfn.XLOOKUP(B1605,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1605,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1605)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1605,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1605,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2039,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1606)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1606)","v":140.606990353844},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1606)","v":116.627582614901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1606)","v":2685.7644354229401},2942.999008391685,{"$f":"I1606/((1+real_disc)^(C1606-Assumptions!$G$10))","v":1697.2449263102424},{"$f":"_xlfn.XLOOKUP(B1606,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},{"$f":"K1606/((1 + real_disc) ^ (2023 - 2026))","v":1266411.1565202018},{"$f":"_xlfn.XLOOKUP(B1606,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1606)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2040,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1607)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1607)","v":140.606990353844},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1607)","v":116.627582614901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1607)","v":2685.7644354229401},{"$f":"SUM(E1607:H1607)","v":2942.999008391685},{"$f":"I1607/((1+real_disc)^(C1607-Assumptions!$G$10))","v":1639.8501703480601},{"$f":"_xlfn.XLOOKUP(B1607,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1607,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1607)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1607,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1607,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2041,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1608)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1608)","v":140.606990353844},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1608)","v":116.627582614901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1608)","v":2685.7644354229401},2942.999008391685,{"$f":"I1608/((1+real_disc)^(C1608-Assumptions!$G$10))","v":1584.3962998531983},{"$f":"_xlfn.XLOOKUP(B1608,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1608,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1608)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1608,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1608,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2042,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1609)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1609)","v":140.606990353844},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1609)","v":116.627582614901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1609)","v":2685.7644354229401},2942.999008391685,{"$f":"I1609/((1+real_disc)^(C1609-Assumptions!$G$10))","v":1530.8176810175833},{"$f":"_xlfn.XLOOKUP(B1609,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1609,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1609)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1609,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1609,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2043,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1610)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1610)","v":140.606990353844},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1610)","v":116.627582614901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1610)","v":2685.7644354229401},2942.999008391685,{"$f":"I1610/((1+real_disc)^(C1610-Assumptions!$G$10))","v":1479.0508995338969},{"$f":"_xlfn.XLOOKUP(B1610,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1610,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1610)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1610,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1610,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2044,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1611)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1611)","v":140.606990353844},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1611)","v":116.627582614901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1611)","v":2685.7644354229401},2942.999008391685,{"$f":"I1611/((1+real_disc)^(C1611-Assumptions!$G$10))","v":1429.0346855399973},{"$f":"_xlfn.XLOOKUP(B1611,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1611,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1611)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1611,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1611,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2045,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1612)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1612)","v":140.606990353844},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1612)","v":116.627582614901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1612)","v":2685.7644354229401},2942.999008391685,{"$f":"I1612/((1+real_disc)^(C1612-Assumptions!$G$10))","v":1380.7098411014465},{"$f":"_xlfn.XLOOKUP(B1612,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1612,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1612)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1612,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1612,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19937916,2046,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1613)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1613)","v":140.606990353844},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1613)","v":116.627582614901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1613)","v":2685.7644354229401},2942.999008391685,{"$f":"I1613/((1+real_disc)^(C1613-Assumptions!$G$10))","v":1334.0191701463252},{"$f":"_xlfn.XLOOKUP(B1613,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1142230.3050000002},1266411.1565202018,{"$f":"_xlfn.XLOOKUP(B1613,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1613)","v":1142230.3050000002},{"$f":"_xlfn.XLOOKUP($B1613,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1613,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2023,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1614)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1614)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1614)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1614)","v":96.337835241284097},96.337835241284097,{"$f":"I1614/((1+real_disc)^(C1614-Assumptions!$G$10))","v":96.337835241284097},{"$f":"_xlfn.XLOOKUP(B1614,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1614,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1614)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1614,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1614,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2024,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1615)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1615)","v":5.1420016430910997E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1615)","v":1.6690346524685099E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1615)","v":96.337835241284097},96.359667589451874,{"$f":"I1615/((1+real_disc)^(C1615-Assumptions!$G$10))","v":93.101128105750604},{"$f":"_xlfn.XLOOKUP(B1615,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1615,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1615)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2025,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1616)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1616)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1616)","v":7.7154469261245997E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1616)","v":96.337835241284097},96.345550688210224,{"$f":"I1616/((1+real_disc)^(C1616-Assumptions!$G$10))","v":89.939602500137909},{"$f":"_xlfn.XLOOKUP(B1616,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1616,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1616)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1616,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1616,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2026,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1617)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1617)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1617)","v":8.0218970213865003E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1617)","v":96.337835241284097},96.34585713830549,{"$f":"I1617/((1+real_disc)^(C1617-Assumptions!$G$10))","v":86.898443067228001},{"$f":"_xlfn.XLOOKUP(B1617,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1617,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1617)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1617,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1617,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2027,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1618)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1618)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1618)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1618)","v":96.337835241284097},96.337835241284097,{"$f":"I1618/((1+real_disc)^(C1618-Assumptions!$G$10))","v":83.95285775432265},{"$f":"_xlfn.XLOOKUP(B1618,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1618,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1618)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1618,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1618,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2028,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1619)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1619)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1619)","v":1.04648799176473E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1619)","v":96.337835241284097},96.348300121201746,{"$f":"I1619/((1+real_disc)^(C1619-Assumptions!$G$10))","v":81.122683374483756},{"$f":"_xlfn.XLOOKUP(B1619,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1619,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1619)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1619,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1619,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2029,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1620)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1620)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1620)","v":1.01030257693451E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1620)","v":96.337835241284097},96.347938267053436,{"$f":"I1620/((1+real_disc)^(C1620-Assumptions!$G$10))","v":78.379109857971557},{"$f":"_xlfn.XLOOKUP(B1620,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1620,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1620)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1620,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1620,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2030,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1621)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1621)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1621)","v":1.01030257693451E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1621)","v":96.337835241284097},96.347938267053436,{"$f":"I1621/((1+real_disc)^(C1621-Assumptions!$G$10))","v":75.728608558426629},{"$f":"_xlfn.XLOOKUP(B1621,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1621,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1621)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1621,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1621,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2031,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1622)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1622)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1622)","v":1.01030257693451E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1622)","v":96.337835241284097},96.347938267053436,{"$f":"I1622/((1+real_disc)^(C1622-Assumptions!$G$10))","v":73.167737737610295},{"$f":"_xlfn.XLOOKUP(B1622,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1622,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1622)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1622,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1622,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2032,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1623)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1623)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1623)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1623)","v":96.337835241284097},96.670787791265525,{"$f":"I1623/((1+real_disc)^(C1623-Assumptions!$G$10))","v":70.930351108421135},{"$f":"_xlfn.XLOOKUP(B1623,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1623,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1623)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1623,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1623,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2033,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1624)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1624)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1624)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1624)","v":96.337835241284097},96.670787791265525,{"$f":"I1624/((1+real_disc)^(C1624-Assumptions!$G$10))","v":68.531740201373083},{"$f":"_xlfn.XLOOKUP(B1624,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1624,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1624)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1624,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1624,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2034,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1625)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1625)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1625)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1625)","v":96.337835241284097},96.670787791265525,{"$f":"I1625/((1+real_disc)^(C1625-Assumptions!$G$10))","v":66.214241740457084},{"$f":"_xlfn.XLOOKUP(B1625,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1625,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1625)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1625,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1625,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2035,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1626)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1626)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1626)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1626)","v":96.337835241284097},96.670787791265525,{"$f":"I1626/((1+real_disc)^(C1626-Assumptions!$G$10))","v":63.97511279271216},{"$f":"_xlfn.XLOOKUP(B1626,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1626,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1626)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1626,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1626,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2036,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1627)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1627)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1627)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1627)","v":96.337835241284097},96.670787791265525,{"$f":"I1627/((1+real_disc)^(C1627-Assumptions!$G$10))","v":61.811703181364422},{"$f":"_xlfn.XLOOKUP(B1627,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1627,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1627)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1627,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1627,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2037,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1628)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1628)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1628)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1628)","v":96.337835241284097},96.670787791265525,{"$f":"I1628/((1+real_disc)^(C1628-Assumptions!$G$10))","v":59.721452349144364},{"$f":"_xlfn.XLOOKUP(B1628,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1628,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1628)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1628,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1628,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2038,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1629)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1629)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1629)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1629)","v":96.337835241284097},96.670787791265525,{"$f":"I1629/((1+real_disc)^(C1629-Assumptions!$G$10))","v":57.701886327675716},{"$f":"_xlfn.XLOOKUP(B1629,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1629,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1629)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1629,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1629,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2039,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1630)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1630)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1630)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1630)","v":96.337835241284097},96.670787791265525,{"$f":"I1630/((1+real_disc)^(C1630-Assumptions!$G$10))","v":55.750614809348534},{"$f":"_xlfn.XLOOKUP(B1630,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1630,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1630)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1630,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1630,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2040,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1631)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1631)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1631)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1631)","v":96.337835241284097},96.670787791265525,{"$f":"I1631/((1+real_disc)^(C1631-Assumptions!$G$10))","v":53.865328318211141},{"$f":"_xlfn.XLOOKUP(B1631,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1631,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1631)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1631,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1631,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2041,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1632)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1632)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1632)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1632)","v":96.337835241284097},96.670787791265525,{"$f":"I1632/((1+real_disc)^(C1632-Assumptions!$G$10))","v":52.043795476532509},{"$f":"_xlfn.XLOOKUP(B1632,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1632,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1632)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1632,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1632,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2042,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1633)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1633)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1633)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1633)","v":96.337835241284097},96.670787791265525,{"$f":"I1633/((1+real_disc)^(C1633-Assumptions!$G$10))","v":50.283860363799533},{"$f":"_xlfn.XLOOKUP(B1633,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1633,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1633)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2043,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1634)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1634)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1634)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1634)","v":96.337835241284097},96.670787791265525,{"$f":"I1634/((1+real_disc)^(C1634-Assumptions!$G$10))","v":48.583439965023707},{"$f":"_xlfn.XLOOKUP(B1634,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1634,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1634)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1634,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1634,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2044,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1635)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1635)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1635)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1635)","v":96.337835241284097},96.670787791265525,{"$f":"I1635/((1+real_disc)^(C1635-Assumptions!$G$10))","v":46.940521705336927},{"$f":"_xlfn.XLOOKUP(B1635,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1635,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1635)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1635,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1635,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2045,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1636)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1636)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1636)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1636)","v":96.337835241284097},96.670787791265525,{"$f":"I1636/((1+real_disc)^(C1636-Assumptions!$G$10))","v":45.353161067958382},{"$f":"_xlfn.XLOOKUP(B1636,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1636,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1636)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1636,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1636,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19938359,2046,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1637)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1637)","v":3.4998174386530197E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1637)","v":0.29795437559489901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1637)","v":96.337835241284097},96.670787791265525,{"$f":"I1637/((1+real_disc)^(C1637-Assumptions!$G$10))","v":43.81947929271341},{"$f":"_xlfn.XLOOKUP(B1637,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":83772.248959999997},92879.789850902132,{"$f":"_xlfn.XLOOKUP(B1637,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1637)","v":83772.248959999997},{"$f":"_xlfn.XLOOKUP($B1637,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1637,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2023,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1638)","v":3374.94337122963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1638)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1638)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1638)","v":1538.28353112332},4913.2269023529498,{"$f":"I1638/((1+real_disc)^(C1638-Assumptions!$G$10))","v":4913.2269023529498},{"$f":"_xlfn.XLOOKUP(B1638,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1638,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1638)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1638,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1638,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2024,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1639)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1639)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1639)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1639)","v":1538.28353112332},1538.28353112332,{"$f":"I1639/((1+real_disc)^(C1639-Assumptions!$G$10))","v":1486.2642812785703},{"$f":"_xlfn.XLOOKUP(B1639,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1639,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1639)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1639,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1639,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2025,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1640,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1640)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1640,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1640)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1640,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1640)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1640,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1640)","v":1538.28353112332},1538.28353112332,{"$f":"I1640/((1+real_disc)^(C1640-Assumptions!$G$10))","v":1436.0041365010341},{"$f":"_xlfn.XLOOKUP(B1640,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1640,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1640)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1640,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1640,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2026,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1641)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1641)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1641)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1641)","v":1538.28353112332},1538.28353112332,{"$f":"I1641/((1+real_disc)^(C1641-Assumptions!$G$10))","v":1387.4436101459269},{"$f":"_xlfn.XLOOKUP(B1641,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1641,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1641)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1641,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1641,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2027,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1642)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1642)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1642)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1642)","v":1538.28353112332},1538.28353112332,{"$f":"I1642/((1+real_disc)^(C1642-Assumptions!$G$10))","v":1340.5252271941322},{"$f":"_xlfn.XLOOKUP(B1642,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1642,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1642)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2028,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1643)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1643)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1643)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1643)","v":1538.28353112332},1538.28353112332,{"$f":"I1643/((1+real_disc)^(C1643-Assumptions!$G$10))","v":1295.1934562262149},{"$f":"_xlfn.XLOOKUP(B1643,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1643,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1643)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1643,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1643,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2029,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1644)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1644)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1644)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1644)","v":1538.28353112332},1538.28353112332,{"$f":"I1644/((1+real_disc)^(C1644-Assumptions!$G$10))","v":1251.3946436968258},{"$f":"_xlfn.XLOOKUP(B1644,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1644,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1644)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1644,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1644,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2030,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1645)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1645)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1645)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1645)","v":1538.28353112332},1538.28353112332,{"$f":"I1645/((1+real_disc)^(C1645-Assumptions!$G$10))","v":1209.0769504317159},{"$f":"_xlfn.XLOOKUP(B1645,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1645,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1645)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1645,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1645,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2031,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1646,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1646)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1646,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1646)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1646,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1646)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1646,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1646)","v":1538.28353112332},1538.28353112332,{"$f":"I1646/((1+real_disc)^(C1646-Assumptions!$G$10))","v":1168.1902902721895},{"$f":"_xlfn.XLOOKUP(B1646,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1646,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1646)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1646,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1646,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2032,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1647)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1647)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1647)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1647)","v":1538.28353112332},1538.28353112332,{"$f":"I1647/((1+real_disc)^(C1647-Assumptions!$G$10))","v":1128.6862707943862},{"$f":"_xlfn.XLOOKUP(B1647,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1647,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1647)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1647,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1647,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2033,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1648)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1648)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1648)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1648)","v":1538.28353112332},1538.28353112332,{"$f":"I1648/((1+real_disc)^(C1648-Assumptions!$G$10))","v":1090.5181360332235},{"$f":"_xlfn.XLOOKUP(B1648,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1648,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1648)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1648,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1648,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2034,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1649)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1649)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1649)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1649)","v":1538.28353112332},1538.28353112332,{"$f":"I1649/((1+real_disc)^(C1649-Assumptions!$G$10))","v":1053.6407111432111},{"$f":"_xlfn.XLOOKUP(B1649,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1649,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1649)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1649,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1649,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2035,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1650)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1650)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1650)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1650)","v":1538.28353112332},1538.28353112332,{"$f":"I1650/((1+real_disc)^(C1650-Assumptions!$G$10))","v":1018.0103489306388},{"$f":"_xlfn.XLOOKUP(B1650,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1650,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1650)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1650,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1650,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2036,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1651)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1651)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1651)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1651)","v":1538.28353112332},1538.28353112332,{"$f":"I1651/((1+real_disc)^(C1651-Assumptions!$G$10))","v":983.58487819385402},{"$f":"_xlfn.XLOOKUP(B1651,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1651,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1651)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1651,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1651,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2037,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1652)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1652)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1652)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1652)","v":1538.28353112332},1538.28353112332,{"$f":"I1652/((1+real_disc)^(C1652-Assumptions!$G$10))","v":950.32355381048694},{"$f":"_xlfn.XLOOKUP(B1652,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1652,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1652)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1652,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1652,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2038,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1653)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1653)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1653)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1653)","v":1538.28353112332},1538.28353112332,{"$f":"I1653/((1+real_disc)^(C1653-Assumptions!$G$10))","v":918.18700851254789},{"$f":"_xlfn.XLOOKUP(B1653,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1653,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1653)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1653,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1653,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2039,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1654)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1654)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1654)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1654)","v":1538.28353112332},1538.28353112332,{"$f":"I1654/((1+real_disc)^(C1654-Assumptions!$G$10))","v":887.13720629231693},{"$f":"_xlfn.XLOOKUP(B1654,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1654,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1654)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1654,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1654,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2040,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1655,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1655)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1655,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1655)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1655,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1655)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1655,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1655)","v":1538.28353112332},1538.28353112332,{"$f":"I1655/((1+real_disc)^(C1655-Assumptions!$G$10))","v":857.13739738388119},{"$f":"_xlfn.XLOOKUP(B1655,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1655,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1655)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1655,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1655,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2041,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1656)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1656)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1656)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1656)","v":1538.28353112332},1538.28353112332,{"$f":"I1656/((1+real_disc)^(C1656-Assumptions!$G$10))","v":828.15207476703495},{"$f":"_xlfn.XLOOKUP(B1656,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1656,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1656)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1656,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1656,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2042,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1657)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1657)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1657)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1657)","v":1538.28353112332},1538.28353112332,{"$f":"I1657/((1+real_disc)^(C1657-Assumptions!$G$10))","v":800.14693214206284},{"$f":"_xlfn.XLOOKUP(B1657,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1657,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1657)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1657,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1657,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2043,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1658,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1658)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1658,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1658)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1658,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1658)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1658,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1658)","v":1538.28353112332},1538.28353112332,{"$f":"I1658/((1+real_disc)^(C1658-Assumptions!$G$10))","v":773.08882332566463},{"$f":"_xlfn.XLOOKUP(B1658,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1658,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1658)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1658,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1658,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2044,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1659)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1659)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1659)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1659)","v":1538.28353112332},1538.28353112332,{"$f":"I1659/((1+real_disc)^(C1659-Assumptions!$G$10))","v":746.94572301996607},{"$f":"_xlfn.XLOOKUP(B1659,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1659,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1659)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1659,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1659,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2045,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1660)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1660)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1660)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1660)","v":1538.28353112332},1538.28353112332,{"$f":"I1660/((1+real_disc)^(C1660-Assumptions!$G$10))","v":721.68668890817969},{"$f":"_xlfn.XLOOKUP(B1660,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1660,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1660)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19939748,2046,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1661)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1661)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1661)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1661)","v":1538.28353112332},1538.28353112332,{"$f":"I1661/((1+real_disc)^(C1661-Assumptions!$G$10))","v":697.28182503205767},{"$f":"_xlfn.XLOOKUP(B1661,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":507886.62806000002},563102.98300359852,{"$f":"_xlfn.XLOOKUP(B1661,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1661)","v":507886.62806000002},{"$f":"_xlfn.XLOOKUP($B1661,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1661,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2023,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1662)","v":606874.372715745},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1662)","v":11.9818005468231},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1662)","v":15.4440529376662},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1662)","v":2650.6223379643402},609552.42090719391,{"$f":"I1662/((1+real_disc)^(C1662-Assumptions!$G$10))","v":609552.42090719391},{"$f":"_xlfn.XLOOKUP(B1662,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1662,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1662)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1662,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1662,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2024,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1663)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1663)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1663)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1663)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1663/((1+real_disc)^(C1663-Assumptions!$G$10))","v":2560.9877661491209},{"$f":"_xlfn.XLOOKUP(B1663,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1663,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1663)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1663,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1663,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2025,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1664,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1664)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1664,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1664)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1664,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1664)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1664,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1664)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1664/((1+real_disc)^(C1664-Assumptions!$G$10))","v":2474.3843151199239},{"$f":"_xlfn.XLOOKUP(B1664,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1664,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1664)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1664,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1664,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2026,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1665)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1665)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1665)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1665)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1665/((1+real_disc)^(C1665-Assumptions!$G$10))","v":2390.7094832076564},{"$f":"_xlfn.XLOOKUP(B1665,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1665,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1665)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1665,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1665,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2027,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1666)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1666)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1666)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1666)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1666/((1+real_disc)^(C1666-Assumptions!$G$10))","v":2309.864234983243},{"$f":"_xlfn.XLOOKUP(B1666,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1666,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1666)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1666,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1666,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2028,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1667)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1667)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1667)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1667)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1667/((1+real_disc)^(C1667-Assumptions!$G$10))","v":2231.7528840417808},{"$f":"_xlfn.XLOOKUP(B1667,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1667,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1667)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1667,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1667,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2029,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1668)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1668)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1668)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1668)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1668/((1+real_disc)^(C1668-Assumptions!$G$10))","v":2156.2829797505128},{"$f":"_xlfn.XLOOKUP(B1668,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1668,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1668)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1668,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1668,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2030,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1669)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1669)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1669)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1669)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1669/((1+real_disc)^(C1669-Assumptions!$G$10))","v":2083.3651978265825},{"$f":"_xlfn.XLOOKUP(B1669,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1669,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1669)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1669,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1669,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2031,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1670)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1670)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1670)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1670)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1670/((1+real_disc)^(C1670-Assumptions!$G$10))","v":2012.9132346150561},{"$f":"_xlfn.XLOOKUP(B1670,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},{"$f":"K1670/((1 + real_disc) ^ (2023 - 2026))","v":877638.05803354003},{"$f":"_xlfn.XLOOKUP(B1670,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1670)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1670,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1670,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2032,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1671)","v":2650.6223379643402},{"$f":"SUM(E1671:H1671)","v":2650.6223379643402},{"$f":"I1671/((1+real_disc)^(C1671-Assumptions!$G$10))","v":1944.8437049420834},{"$f":"_xlfn.XLOOKUP(B1671,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1671,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1671)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1671,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1671,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2033,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1672)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1672)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1672)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1672)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1672/((1+real_disc)^(C1672-Assumptions!$G$10))","v":1879.076043422303},{"$f":"_xlfn.XLOOKUP(B1672,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1672,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1672)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1672,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1672,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2034,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1673)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1673)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1673)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1673)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1673/((1+real_disc)^(C1673-Assumptions!$G$10))","v":1815.5324091036741},{"$f":"_xlfn.XLOOKUP(B1673,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1673,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1673)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1673,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1673,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2035,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1674)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1674)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1674)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1674)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1674/((1+real_disc)^(C1674-Assumptions!$G$10))","v":1754.1375933368834},{"$f":"_xlfn.XLOOKUP(B1674,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1674,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1674)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1674,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1674,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2036,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1675)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1675)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1675)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1675)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1675/((1+real_disc)^(C1675-Assumptions!$G$10))","v":1694.8189307602743},{"$f":"_xlfn.XLOOKUP(B1675,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1675,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1675)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1675,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1675,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2037,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1676)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1676)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1676)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1676)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1676/((1+real_disc)^(C1676-Assumptions!$G$10))","v":1637.5062132949506},{"$f":"_xlfn.XLOOKUP(B1676,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1676,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1676)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1676,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1676,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2038,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1677)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1677)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1677)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1677)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1677/((1+real_disc)^(C1677-Assumptions!$G$10))","v":1582.1316070482617},{"$f":"_xlfn.XLOOKUP(B1677,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1677,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1677)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1677,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1677,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2039,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1678)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1678)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1678)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1678)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1678/((1+real_disc)^(C1678-Assumptions!$G$10))","v":1528.6295720273065},{"$f":"_xlfn.XLOOKUP(B1678,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1678,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1678)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1678,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1678,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2040,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1679)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1679)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1679)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1679)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1679/((1+real_disc)^(C1679-Assumptions!$G$10))","v":1476.9367845674458},{"$f":"_xlfn.XLOOKUP(B1679,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1679,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1679)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1679,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1679,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2041,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1680)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1680)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1680)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1680)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1680/((1+real_disc)^(C1680-Assumptions!$G$10))","v":1426.9920623840057},{"$f":"_xlfn.XLOOKUP(B1680,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1680,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1680)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2042,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1681)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1681)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1681)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1681)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1681/((1+real_disc)^(C1681-Assumptions!$G$10))","v":1378.7362921584597},{"$f":"_xlfn.XLOOKUP(B1681,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1681,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1681)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1681,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1681,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2043,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1682)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1682)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1682)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1682)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1682/((1+real_disc)^(C1682-Assumptions!$G$10))","v":1332.1123595733914},{"$f":"_xlfn.XLOOKUP(B1682,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1682,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1682)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1682,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1682,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2044,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1683)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1683)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1683)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1683)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1683/((1+real_disc)^(C1683-Assumptions!$G$10))","v":1287.0650817134217},{"$f":"_xlfn.XLOOKUP(B1683,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1683,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1683)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1683,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1683,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2045,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1684)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1684/((1+real_disc)^(C1684-Assumptions!$G$10))","v":1243.5411417520982},{"$f":"_xlfn.XLOOKUP(B1684,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1684,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1684)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1684,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1684,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940268,2046,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1685)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1685)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1685)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1685)","v":2650.6223379643402},2650.6223379643402,{"$f":"I1685/((1+real_disc)^(C1685-Assumptions!$G$10))","v":1201.4890258474379},{"$f":"_xlfn.XLOOKUP(B1685,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":791579.24465999997},877638.05803354003,{"$f":"_xlfn.XLOOKUP(B1685,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1685)","v":791579.24465999997},{"$f":"_xlfn.XLOOKUP($B1685,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1685,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2023,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1686)","v":0.544667120802243},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1686)","v":16.660777818473701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1686)","v":35.244941426773401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1686)","v":338.257680178295},390.70806654434432,{"$f":"I1686/((1+real_disc)^(C1686-Assumptions!$G$10))","v":390.70806654434432},{"$f":"_xlfn.XLOOKUP(B1686,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1686,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1686)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1686,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1686,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2024,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1687)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1687)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1687)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1687)","v":338.257680178295},338.257680178295,{"$f":"I1687/((1+real_disc)^(C1687-Assumptions!$G$10))","v":326.81901466501938},{"$f":"_xlfn.XLOOKUP(B1687,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1687,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1687)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1687,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1687,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2025,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1688)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1688)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1688)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1688)","v":338.257680178295},338.257680178295,{"$f":"I1688/((1+real_disc)^(C1688-Assumptions!$G$10))","v":315.76716392755492},{"$f":"_xlfn.XLOOKUP(B1688,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1688,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1688)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1688,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1688,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2026,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1689)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1689)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1689)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1689)","v":338.257680178295},338.257680178295,{"$f":"I1689/((1+real_disc)^(C1689-Assumptions!$G$10))","v":305.08904727300001},{"$f":"_xlfn.XLOOKUP(B1689,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1689,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1689)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2027,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1690)","v":338.257680178295},338.257680178295,{"$f":"I1690/((1+real_disc)^(C1690-Assumptions!$G$10))","v":294.77202635072462},{"$f":"_xlfn.XLOOKUP(B1690,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1690,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1690)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1690,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1690,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2028,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1691)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1691)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1691)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1691)","v":338.257680178295},338.257680178295,{"$f":"I1691/((1+real_disc)^(C1691-Assumptions!$G$10))","v":284.80389019393687},{"$f":"_xlfn.XLOOKUP(B1691,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1691,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1691)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1691,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1691,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2029,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1692)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1692)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1692)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1692)","v":338.257680178295},338.257680178295,{"$f":"I1692/((1+real_disc)^(C1692-Assumptions!$G$10))","v":275.17284076708876},{"$f":"_xlfn.XLOOKUP(B1692,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1692,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1692)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1692,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1692,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2030,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1693)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1693)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1693)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1693)","v":338.257680178295},338.257680178295,{"$f":"I1693/((1+real_disc)^(C1693-Assumptions!$G$10))","v":265.86747900201817},{"$f":"_xlfn.XLOOKUP(B1693,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1693,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1693)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1693,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1693,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2031,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1694)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1694)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1694)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1694)","v":338.257680178295},338.257680178295,{"$f":"I1694/((1+real_disc)^(C1694-Assumptions!$G$10))","v":256.87679130629778},{"$f":"_xlfn.XLOOKUP(B1694,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1694,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1694)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1694,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1694,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2032,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1695)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1695)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1695)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1695)","v":338.257680178295},338.257680178295,{"$f":"I1695/((1+real_disc)^(C1695-Assumptions!$G$10))","v":248.19013652782397},{"$f":"_xlfn.XLOOKUP(B1695,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1695,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1695)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1695,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1695,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2033,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1696)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1696)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1696)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1696)","v":338.257680178295},338.257680178295,{"$f":"I1696/((1+real_disc)^(C1696-Assumptions!$G$10))","v":239.79723336021641},{"$f":"_xlfn.XLOOKUP(B1696,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1696,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1696)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1696,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1696,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2034,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1697)","v":338.257680178295},338.257680178295,{"$f":"I1697/((1+real_disc)^(C1697-Assumptions!$G$10))","v":231.68814817412212},{"$f":"_xlfn.XLOOKUP(B1697,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1697,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1697)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1697,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1697,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2035,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1698)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1698)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1698)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1698)","v":338.257680178295},338.257680178295,{"$f":"I1698/((1+real_disc)^(C1698-Assumptions!$G$10))","v":223.85328326002139},{"$f":"_xlfn.XLOOKUP(B1698,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1698,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1698)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2036,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1699)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1699)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1699)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1699)","v":338.257680178295},338.257680178295,{"$f":"I1699/((1+real_disc)^(C1699-Assumptions!$G$10))","v":216.28336546861976},{"$f":"_xlfn.XLOOKUP(B1699,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1699,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1699)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1699,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1699,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2037,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1700)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1700)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1700)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1700)","v":338.257680178295},338.257680178295,{"$f":"I1700/((1+real_disc)^(C1700-Assumptions!$G$10))","v":208.96943523538138},{"$f":"_xlfn.XLOOKUP(B1700,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1700,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1700)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1700,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1700,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2038,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1701)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1701)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1701)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1701)","v":338.257680178295},338.257680178295,{"$f":"I1701/((1+real_disc)^(C1701-Assumptions!$G$10))","v":201.90283597621391},{"$f":"_xlfn.XLOOKUP(B1701,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1701,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1701)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1701,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1701,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2039,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1702)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1702)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1702)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1702)","v":338.257680178295},338.257680178295,{"$f":"I1702/((1+real_disc)^(C1702-Assumptions!$G$10))","v":195.07520384175263},{"$f":"_xlfn.XLOOKUP(B1702,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1702,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1702)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1702,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1702,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2040,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1703)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1703)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1703)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1703)","v":338.257680178295},338.257680178295,{"$f":"I1703/((1+real_disc)^(C1703-Assumptions!$G$10))","v":188.47845781811847},{"$f":"_xlfn.XLOOKUP(B1703,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1703,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1703)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1703,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1703,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2041,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1704)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1704)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1704)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1704)","v":338.257680178295},338.257680178295,{"$f":"I1704/((1+real_disc)^(C1704-Assumptions!$G$10))","v":182.10479016243332},{"$f":"_xlfn.XLOOKUP(B1704,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1704,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1704)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1704,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1704,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2042,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1705)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1705)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1705)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1705)","v":338.257680178295},338.257680178295,{"$f":"I1705/((1+real_disc)^(C1705-Assumptions!$G$10))","v":175.94665716177136},{"$f":"_xlfn.XLOOKUP(B1705,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1705,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1705)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1705,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1705,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2043,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1706)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1706)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1706)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1706)","v":338.257680178295},338.257680178295,{"$f":"I1706/((1+real_disc)^(C1706-Assumptions!$G$10))","v":169.99677020461002},{"$f":"_xlfn.XLOOKUP(B1706,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1706,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1706)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1706,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1706,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2044,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1707)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1707)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1707)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1707)","v":338.257680178295},338.257680178295,{"$f":"I1707/((1+real_disc)^(C1707-Assumptions!$G$10))","v":164.24808715421261},{"$f":"_xlfn.XLOOKUP(B1707,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1707,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1707)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1707,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1707,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2045,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1708)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1708)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1708)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1708)","v":338.257680178295},338.257680178295,{"$f":"I1708/((1+real_disc)^(C1708-Assumptions!$G$10))","v":158.69380401373198},{"$f":"_xlfn.XLOOKUP(B1708,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1708,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1708)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1708,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1708,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19940766,2046,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1709)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1709)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1709)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1709)","v":338.257680178295},338.257680178295,{"$f":"I1709/((1+real_disc)^(C1709-Assumptions!$G$10))","v":153.327346873171},{"$f":"_xlfn.XLOOKUP(B1709,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":128877.20278000001},142888.45840218567,{"$f":"_xlfn.XLOOKUP(B1709,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1709)","v":128877.20278000001},{"$f":"_xlfn.XLOOKUP($B1709,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1709,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941169,2023,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1710)","v":192408.926920333},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1710)","v":4.7249414233639699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1710)","v":3.9773886315053102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1710)","v":4916.7068268801304},197334.336077268,{"$f":"I1710/((1+real_disc)^(C1710-Assumptions!$G$10))","v":197334.336077268},{"$f":"_xlfn.XLOOKUP(B1710,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1710,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1710)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1710,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1710,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2024,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1711,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1711)","v":177254.90193685901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1711,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1711)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1711,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1711)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1711,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1711)","v":4916.7068268801304},182171.60876373915,{"$f":"I1711/((1+real_disc)^(C1711-Assumptions!$G$10))","v":176011.21619684942},{"$f":"_xlfn.XLOOKUP(B1711,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1711,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1711)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1711,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1711,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2025,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1712)","v":184972.04563583399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1712)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1712)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1712)","v":4916.7068268801304},189888.75246271412,{"$f":"I1712/((1+real_disc)^(C1712-Assumptions!$G$10))","v":177263.18230317082},{"$f":"_xlfn.XLOOKUP(B1712,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1712,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1712)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1712,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1712,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2026,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1713)","v":91041.919328035394},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1713)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1713)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1713)","v":4916.7068268801304},95958.626154915517,{"$f":"I1713/((1+real_disc)^(C1713-Assumptions!$G$10))","v":86549.182906350761},{"$f":"_xlfn.XLOOKUP(B1713,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1713,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1713)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1713,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1713,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2027,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1714)","v":88073.304734055098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1714)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1714)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1714)","v":4916.7068268801304},92990.011560935236,{"$f":"I1714/((1+real_disc)^(C1714-Assumptions!$G$10))","v":81035.422828377399},{"$f":"_xlfn.XLOOKUP(B1714,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1714,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1714)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1714,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1714,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2028,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1715)","v":84377.531935097999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1715)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1715)","v":2.9497510426945799E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1715)","v":4916.7068268801304},89294.26825948857,{"$f":"I1715/((1+real_disc)^(C1715-Assumptions!$G$10))","v":75183.377828756187},{"$f":"_xlfn.XLOOKUP(B1715,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1715,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1715)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1715,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1715,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2029,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1716)","v":80653.518812787894},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1716)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1716)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1716)","v":4916.7068268801304},85570.225639668031,{"$f":"I1716/((1+real_disc)^(C1716-Assumptions!$G$10))","v":69611.433691429731},{"$f":"_xlfn.XLOOKUP(B1716,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1716,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1716)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1716,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1716,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2030,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1717)","v":80653.518812787894},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1717)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1717)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1717)","v":4916.7068268801304},85570.225639668031,{"$f":"I1717/((1+real_disc)^(C1717-Assumptions!$G$10))","v":67257.423856453854},{"$f":"_xlfn.XLOOKUP(B1717,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1717,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1717)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1717,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1717,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2031,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1718)","v":80653.518812787894},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1718)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1718)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1718)","v":4916.7068268801304},85570.225639668031,{"$f":"I1718/((1+real_disc)^(C1718-Assumptions!$G$10))","v":64983.018218796002},{"$f":"_xlfn.XLOOKUP(B1718,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1718,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1718)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1718,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1718,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2032,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1719)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1719)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1719)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1719)","v":4916.7068268801304},663215.70682284515,{"$f":"I1719/((1+real_disc)^(C1719-Assumptions!$G$10))","v":486621.9053385483},{"$f":"_xlfn.XLOOKUP(B1719,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1719,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1719)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1719,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1719,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2033,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1720,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1720)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1720,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1720)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1720,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1720)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1720,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1720)","v":4916.7068268801304},663215.70682284515,{"$f":"I1720/((1+real_disc)^(C1720-Assumptions!$G$10))","v":470166.09211453947},{"$f":"_xlfn.XLOOKUP(B1720,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1720,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1720)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1720,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1720,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2034,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1721)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1721)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1721)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1721)","v":4916.7068268801304},663215.70682284515,{"$f":"I1721/((1+real_disc)^(C1721-Assumptions!$G$10))","v":454266.75566622167},{"$f":"_xlfn.XLOOKUP(B1721,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1721,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1721)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1721,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1721,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2035,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1722)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1722)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1722)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1722)","v":4916.7068268801304},663215.70682284515,{"$f":"I1722/((1+real_disc)^(C1722-Assumptions!$G$10))","v":438905.07793837844},{"$f":"_xlfn.XLOOKUP(B1722,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1722,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1722)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1722,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1722,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2036,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1723,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1723)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1723,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1723)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1723,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1723)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1723,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1723)","v":4916.7068268801304},663215.70682284515,{"$f":"I1723/((1+real_disc)^(C1723-Assumptions!$G$10))","v":424062.87723514833},{"$f":"_xlfn.XLOOKUP(B1723,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1723,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1723)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1723,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1723,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2037,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1724)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1724)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1724)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1724)","v":4916.7068268801304},663215.70682284515,{"$f":"I1724/((1+real_disc)^(C1724-Assumptions!$G$10))","v":409722.58670062636},{"$f":"_xlfn.XLOOKUP(B1724,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1724,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1724)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1724,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1724,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2038,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1725)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1725)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1725)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1725)","v":4916.7068268801304},663215.70682284515,{"$f":"I1725/((1+real_disc)^(C1725-Assumptions!$G$10))","v":395867.23352717533},{"$f":"_xlfn.XLOOKUP(B1725,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1725,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1725)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2039,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1726)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1726)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1726)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1726)","v":4916.7068268801304},663215.70682284515,{"$f":"I1726/((1+real_disc)^(C1726-Assumptions!$G$10))","v":382480.41886683612},{"$f":"_xlfn.XLOOKUP(B1726,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1726,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1726)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1726,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1726,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2040,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1727)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1727)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1727)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1727)","v":4916.7068268801304},663215.70682284515,{"$f":"I1727/((1+real_disc)^(C1727-Assumptions!$G$10))","v":369546.29842206388},{"$f":"_xlfn.XLOOKUP(B1727,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1727,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1727)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1727,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1727,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2041,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1728)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1728)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1728)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1728)","v":4916.7068268801304},663215.70682284515,{"$f":"I1728/((1+real_disc)^(C1728-Assumptions!$G$10))","v":357049.56369281537},{"$f":"_xlfn.XLOOKUP(B1728,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1728,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1728)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1728,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1728,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2042,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1729,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1729)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1729,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1729)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1729,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1729)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1729,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1729)","v":4916.7068268801304},663215.70682284515,{"$f":"I1729/((1+real_disc)^(C1729-Assumptions!$G$10))","v":344975.42385779269},{"$f":"_xlfn.XLOOKUP(B1729,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1729,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1729)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1729,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1729,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2043,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1730)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1730)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1730)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1730)","v":4916.7068268801304},663215.70682284515,{"$f":"I1730/((1+real_disc)^(C1730-Assumptions!$G$10))","v":333309.58826839877},{"$f":"_xlfn.XLOOKUP(B1730,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1730,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1730)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1730,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1730,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2044,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1731)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1731)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1731)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1731)","v":4916.7068268801304},663215.70682284515,{"$f":"I1731/((1+real_disc)^(C1731-Assumptions!$G$10))","v":322038.24953468487},{"$f":"_xlfn.XLOOKUP(B1731,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1731,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1731)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1731,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1731,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2045,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1732,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1732)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1732,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1732)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1732,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1732)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1732,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1732)","v":4916.7068268801304},663215.70682284515,{"$f":"I1732/((1+real_disc)^(C1732-Assumptions!$G$10))","v":311148.06718327035},{"$f":"_xlfn.XLOOKUP(B1732,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1732,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1732)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1732,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1732,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941169,2046,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1733)","v":658298.99999596504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1733)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1733)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1733)","v":4916.7068268801304},663215.70682284515,{"$f":"I1733/((1+real_disc)^(C1733-Assumptions!$G$10))","v":300626.15186789411},{"$f":"_xlfn.XLOOKUP(B1733,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1436003.7712900001},1592123.0497966346,{"$f":"_xlfn.XLOOKUP(B1733,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1733)","v":1436003.7712900001},{"$f":"_xlfn.XLOOKUP($B1733,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1733,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19941264,2023,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1734)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1734)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1734)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1734)","v":6582.57901183384},6582.57901183384,{"$f":"I1734/((1+real_disc)^(C1734-Assumptions!$G$10))","v":6582.57901183384},{"$f":"_xlfn.XLOOKUP(B1734,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},{"$f":"K1734/((1 + real_disc) ^ (2023 - 2026))","v":1229348.7512366627},{"$f":"_xlfn.XLOOKUP(B1734,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1734)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1734,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1734,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2024,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1735,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1735)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1735,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1735)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1735,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1735)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1735,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1735)","v":6582.57901183384},{"$f":"SUM(E1735:H1735)","v":6582.57901183384},{"$f":"I1735/((1+real_disc)^(C1735-Assumptions!$G$10))","v":6359.9797215785902},{"$f":"_xlfn.XLOOKUP(B1735,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1735,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1735)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1735,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1735,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2025,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1736)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1736)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1736)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1736)","v":6582.57901183384},6582.57901183384,{"$f":"I1736/((1+real_disc)^(C1736-Assumptions!$G$10))","v":6144.9079435541935},{"$f":"_xlfn.XLOOKUP(B1736,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1736,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1736)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2026,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1737)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1737)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1737)","v":4.9930615737649999E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1737)","v":6582.57901183384},6582.5840048954142,{"$f":"I1737/((1+real_disc)^(C1737-Assumptions!$G$10))","v":5937.1136276624165},{"$f":"_xlfn.XLOOKUP(B1737,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1737,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1737)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1737,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1737,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2027,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1738)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1738)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1738)","v":4.4514282659442999E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1738)","v":6582.57901183384},6582.5834632621063,{"$f":"I1738/((1+real_disc)^(C1738-Assumptions!$G$10))","v":5736.341197236914},{"$f":"_xlfn.XLOOKUP(B1738,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1738,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1738)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1738,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1738,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2028,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1739)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1739)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1739)","v":6.8049722993644604E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1739)","v":6582.57901183384},6582.6470615568333,{"$f":"I1739/((1+real_disc)^(C1739-Assumptions!$G$10))","v":5542.4121927309652},{"$f":"_xlfn.XLOOKUP(B1739,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1739,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1739)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1739,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1739,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2029,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1740)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1740)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1740)","v":3.3381620413058199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1740)","v":6582.57901183384},6582.6123934542529,{"$f":"I1740/((1+real_disc)^(C1740-Assumptions!$G$10))","v":5354.9594233032331},{"$f":"_xlfn.XLOOKUP(B1740,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1740,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1740)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1740,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1740,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1741)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1741)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1741)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1741)","v":6582.57901183384},6582.6834792626732,{"$f":"I1741/((1+real_disc)^(C1741-Assumptions!$G$10))","v":5173.9297117431734},{"$f":"_xlfn.XLOOKUP(B1741,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1741,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1741)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1741,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1741,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1742)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1742)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1742)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1742)","v":6582.57901183384},6582.6834792626732,{"$f":"I1742/((1+real_disc)^(C1742-Assumptions!$G$10))","v":4998.9659050658693},{"$f":"_xlfn.XLOOKUP(B1742,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1742,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1742)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1742,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1742,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2032,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1743)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1743)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1743)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1743)","v":6582.57901183384},6582.6834792626732,{"$f":"I1743/((1+real_disc)^(C1743-Assumptions!$G$10))","v":4829.9187488559128},{"$f":"_xlfn.XLOOKUP(B1743,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1743,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1743)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1743,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1743,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2033,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1744)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1744)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1744)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1744)","v":6582.57901183384},6582.6834792626732,{"$f":"I1744/((1+real_disc)^(C1744-Assumptions!$G$10))","v":4666.5881631458096},{"$f":"_xlfn.XLOOKUP(B1744,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1744,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1744)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1744,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1744,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2034,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1745)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1745)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1745)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1745)","v":6582.57901183384},6582.6834792626732,{"$f":"I1745/((1+real_disc)^(C1745-Assumptions!$G$10))","v":4508.7808339573039},{"$f":"_xlfn.XLOOKUP(B1745,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1745,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1745)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1746)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1746)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1746)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1746)","v":6582.57901183384},6582.6834792626732,{"$f":"I1746/((1+real_disc)^(C1746-Assumptions!$G$10))","v":4356.3099844998114},{"$f":"_xlfn.XLOOKUP(B1746,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1746,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1746)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1746,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1746,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2036,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1747,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1747)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1747,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1747)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1747,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1747)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1747,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1747)","v":6582.57901183384},6582.6834792626732,{"$f":"I1747/((1+real_disc)^(C1747-Assumptions!$G$10))","v":4208.9951541060991},{"$f":"_xlfn.XLOOKUP(B1747,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1747,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1747)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1747,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1747,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2037,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1748)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1748)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1748)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1748)","v":6582.57901183384},6582.6834792626732,{"$f":"I1748/((1+real_disc)^(C1748-Assumptions!$G$10))","v":4066.6619846435729},{"$f":"_xlfn.XLOOKUP(B1748,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1748,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1748)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1748,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1748,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2038,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1749)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1749)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1749)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1749)","v":6582.57901183384},6582.6834792626732,{"$f":"I1749/((1+real_disc)^(C1749-Assumptions!$G$10))","v":3929.1420141483804},{"$f":"_xlfn.XLOOKUP(B1749,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1749,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1749)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1749,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1749,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1750)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1750)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1750)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1750)","v":6582.57901183384},6582.6834792626732,{"$f":"I1750/((1+real_disc)^(C1750-Assumptions!$G$10))","v":3796.2724774380495},{"$f":"_xlfn.XLOOKUP(B1750,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1750,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1750)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1750,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1750,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2040,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1751)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1751)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1751)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1751)","v":6582.57901183384},6582.6834792626732,{"$f":"I1751/((1+real_disc)^(C1751-Assumptions!$G$10))","v":3667.8961134667147},{"$f":"_xlfn.XLOOKUP(B1751,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1751,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1751)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1751,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1751,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2041,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1752)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1752)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1752)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1752)","v":6582.57901183384},6582.6834792626732,{"$f":"I1752/((1+real_disc)^(C1752-Assumptions!$G$10))","v":3543.8609791948934},{"$f":"_xlfn.XLOOKUP(B1752,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1752,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1752)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1752,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1752,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2042,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1753)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1753)","v":6582.57901183384},6582.6834792626732,{"$f":"I1753/((1+real_disc)^(C1753-Assumptions!$G$10))","v":3424.0202697535206},{"$f":"_xlfn.XLOOKUP(B1753,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1753,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1753)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1753,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1753,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2043,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1754)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1754)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1754)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1754)","v":6582.57901183384},6582.6834792626732,{"$f":"I1754/((1+real_disc)^(C1754-Assumptions!$G$10))","v":3308.2321446893925},{"$f":"_xlfn.XLOOKUP(B1754,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1754,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1754)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1755)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1755)","v":6582.57901183384},6582.6834792626732,{"$f":"I1755/((1+real_disc)^(C1755-Assumptions!$G$10))","v":3196.35956008637},{"$f":"_xlfn.XLOOKUP(B1755,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1755,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1755)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1755,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1755,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2045,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1756)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1756)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1756)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1756)","v":6582.57901183384},6582.6834792626732,{"$f":"I1756/((1+real_disc)^(C1756-Assumptions!$G$10))","v":3088.2701063636423},{"$f":"_xlfn.XLOOKUP(B1756,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1756,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1756)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1756,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1756,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941264,2046,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1757)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1757)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1757)","v":0.10446742883362301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1757)","v":6582.57901183384},6582.6834792626732,{"$f":"I1757/((1+real_disc)^(C1757-Assumptions!$G$10))","v":2983.8358515590749},{"$f":"_xlfn.XLOOKUP(B1757,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108802.1389000001},1229348.7512366627,{"$f":"_xlfn.XLOOKUP(B1757,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1757)","v":1108802.1389000001},{"$f":"_xlfn.XLOOKUP($B1757,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1757,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2023,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1758)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1758)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1758)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1758)","v":833.61733437895498},833.61733437895498,{"$f":"I1758/((1+real_disc)^(C1758-Assumptions!$G$10))","v":833.61733437895498},{"$f":"_xlfn.XLOOKUP(B1758,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1758,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1758)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1758,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1758,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2024,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1759)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1759)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1759)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1759)","v":833.61733437895498},833.61733437895498,{"$f":"I1759/((1+real_disc)^(C1759-Assumptions!$G$10))","v":805.42737621155072},{"$f":"_xlfn.XLOOKUP(B1759,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1759,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1759)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1759,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1759,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2025,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1760)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1760)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1760)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1760)","v":833.61733437895498},833.61733437895498,{"$f":"I1760/((1+real_disc)^(C1760-Assumptions!$G$10))","v":778.19070165367225},{"$f":"_xlfn.XLOOKUP(B1760,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1760,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1760)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1760,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1760,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2026,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1761)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1761)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1761)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1761)","v":833.61733437895498},833.61733437895498,{"$f":"I1761/((1+real_disc)^(C1761-Assumptions!$G$10))","v":751.87507406151917},{"$f":"_xlfn.XLOOKUP(B1761,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1761,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1761)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1761,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1761,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2027,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1762)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1762)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1762)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1762)","v":833.61733437895498},833.61733437895498,{"$f":"I1762/((1+real_disc)^(C1762-Assumptions!$G$10))","v":726.44934691934225},{"$f":"_xlfn.XLOOKUP(B1762,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1762,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1762)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1762,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1762,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2028,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1763)","v":833.61733437895498},833.61733437895498,{"$f":"I1763/((1+real_disc)^(C1763-Assumptions!$G$10))","v":701.88342697521},{"$f":"_xlfn.XLOOKUP(B1763,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1763,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1763)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2029,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1764)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1764)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1764)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1764)","v":833.61733437895498},833.61733437895498,{"$f":"I1764/((1+real_disc)^(C1764-Assumptions!$G$10))","v":678.14823862339131},{"$f":"_xlfn.XLOOKUP(B1764,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1764,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1764)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1764,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1764,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1765)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1765)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1765)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1765)","v":833.61733437895498},833.61733437895498,{"$f":"I1765/((1+real_disc)^(C1765-Assumptions!$G$10))","v":655.21568949119933},{"$f":"_xlfn.XLOOKUP(B1765,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1765,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1765)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1765,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1765,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1766)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1766)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1766)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1766)","v":833.61733437895498},833.61733437895498,{"$f":"I1766/((1+real_disc)^(C1766-Assumptions!$G$10))","v":633.05863718956471},{"$f":"_xlfn.XLOOKUP(B1766,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1766,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1766)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1766,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1766,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2032,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1767)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1767)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1767)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1767)","v":833.61733437895498},833.61733437895498,{"$f":"I1767/((1+real_disc)^(C1767-Assumptions!$G$10))","v":611.65085718798537},{"$f":"_xlfn.XLOOKUP(B1767,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1767,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1767)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1767,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1767,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2033,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1768)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1768)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1768)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1768)","v":833.61733437895498},833.61733437895498,{"$f":"I1768/((1+real_disc)^(C1768-Assumptions!$G$10))","v":590.96701177583122},{"$f":"_xlfn.XLOOKUP(B1768,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1768,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1768)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1768,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1768,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2034,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1769)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1769)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1769)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1769)","v":833.61733437895498},833.61733437895498,{"$f":"I1769/((1+real_disc)^(C1769-Assumptions!$G$10))","v":570.98262007326684},{"$f":"_xlfn.XLOOKUP(B1769,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1769,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1769)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1769,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1769,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1770)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1770)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1770)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1770)","v":833.61733437895498},833.61733437895498,{"$f":"I1770/((1+real_disc)^(C1770-Assumptions!$G$10))","v":551.67402905629649},{"$f":"_xlfn.XLOOKUP(B1770,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1770,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1770)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1770,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1770,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2036,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1771)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1771)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1771)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1771)","v":833.61733437895498},833.61733437895498,{"$f":"I1771/((1+real_disc)^(C1771-Assumptions!$G$10))","v":533.01838556163932},{"$f":"_xlfn.XLOOKUP(B1771,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1771,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1771)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1771,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1771,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2037,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1772)","v":833.61733437895498},833.61733437895498,{"$f":"I1772/((1+real_disc)^(C1772-Assumptions!$G$10))","v":514.99360923829875},{"$f":"_xlfn.XLOOKUP(B1772,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1772,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1772)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2038,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1773)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1773)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1773)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1773)","v":833.61733437895498},833.61733437895498,{"$f":"I1773/((1+real_disc)^(C1773-Assumptions!$G$10))","v":497.57836641381527},{"$f":"_xlfn.XLOOKUP(B1773,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1773,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1773)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1773,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1773,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1774,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1774)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1774,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1774)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1774,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1774)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1774,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1774)","v":833.61733437895498},833.61733437895498,{"$f":"I1774/((1+real_disc)^(C1774-Assumptions!$G$10))","v":480.75204484426609},{"$f":"_xlfn.XLOOKUP(B1774,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1774,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1774)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1774,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1774,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2040,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1775)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1775)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1775)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1775)","v":833.61733437895498},833.61733437895498,{"$f":"I1775/((1+real_disc)^(C1775-Assumptions!$G$10))","v":464.49472931813153},{"$f":"_xlfn.XLOOKUP(B1775,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1775,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1775)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1775,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1775,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2041,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1776,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1776)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1776,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1776)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1776,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1776)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1776,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1776)","v":833.61733437895498},833.61733437895498,{"$f":"I1776/((1+real_disc)^(C1776-Assumptions!$G$10))","v":448.78717808515125},{"$f":"_xlfn.XLOOKUP(B1776,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1776,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1776)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1776,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1776,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2042,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1777)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1777)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1777)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1777)","v":833.61733437895498},833.61733437895498,{"$f":"I1777/((1+real_disc)^(C1777-Assumptions!$G$10))","v":433.61080008227179},{"$f":"_xlfn.XLOOKUP(B1777,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1777,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1777)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1777,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1777,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2043,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1778)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1778)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1778)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1778)","v":833.61733437895498},833.61733437895498,{"$f":"I1778/((1+real_disc)^(C1778-Assumptions!$G$10))","v":418.94763292973124},{"$f":"_xlfn.XLOOKUP(B1778,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1778,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1778)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1778,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1778,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1779)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1779)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1779)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1779)","v":833.61733437895498},833.61733437895498,{"$f":"I1779/((1+real_disc)^(C1779-Assumptions!$G$10))","v":404.78032167123797},{"$f":"_xlfn.XLOOKUP(B1779,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1779,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1779)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1779,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1779,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2045,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1780)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1780)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1780)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1780)","v":833.61733437895498},833.61733437895498,{"$f":"I1780/((1+real_disc)^(C1780-Assumptions!$G$10))","v":391.09209823308015},{"$f":"_xlfn.XLOOKUP(B1780,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1780,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1780)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1780,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1780,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19941447,2046,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1781)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1781)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1781)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1781)","v":833.61733437895498},833.61733437895498,{"$f":"I1781/((1+real_disc)^(C1781-Assumptions!$G$10))","v":377.86676157785524},{"$f":"_xlfn.XLOOKUP(B1781,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":153173.27416999999},169825.94704455475,{"$f":"_xlfn.XLOOKUP(B1781,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1781)","v":153173.27416999999},{"$f":"_xlfn.XLOOKUP($B1781,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1781,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2023,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1782)","v":33095.132886113999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1782)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1782)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1782)","v":3962.2973818212799},37057.430267935277,{"$f":"I1782/((1+real_disc)^(C1782-Assumptions!$G$10))","v":37057.430267935277},{"$f":"_xlfn.XLOOKUP(B1782,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1782,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1782)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1782,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1782,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2024,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1783)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1783)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1783)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1783)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1783/((1+real_disc)^(C1783-Assumptions!$G$10))","v":3828.3066491026862},{"$f":"_xlfn.XLOOKUP(B1783,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1783,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1783)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1783,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1783,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2025,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1784)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1784)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1784)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1784)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1784/((1+real_disc)^(C1784-Assumptions!$G$10))","v":3698.8470039639483},{"$f":"_xlfn.XLOOKUP(B1784,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1784,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1784)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1784,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1784,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2026,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1785,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1785)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1785,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1785)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1785,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1785)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1785,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1785)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1785/((1+real_disc)^(C1785-Assumptions!$G$10))","v":3573.7652212212065},{"$f":"_xlfn.XLOOKUP(B1785,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1785,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1785)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1785,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1785,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2027,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1786)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1786)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1786)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1786)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1786/((1+real_disc)^(C1786-Assumptions!$G$10))","v":3452.9132572185572},{"$f":"_xlfn.XLOOKUP(B1786,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1786,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1786)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1786,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1786,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2028,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1787)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1787)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1787)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1787)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1787/((1+real_disc)^(C1787-Assumptions!$G$10))","v":3336.1480746073021},{"$f":"_xlfn.XLOOKUP(B1787,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1787,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1787)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1787,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1787,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2029,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1788,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1788)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1788,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1788)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1788,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1788)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1788,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1788)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1788/((1+real_disc)^(C1788-Assumptions!$G$10))","v":3223.3314730505331},{"$f":"_xlfn.XLOOKUP(B1788,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1788,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1788)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1788,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1788,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1789)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1789)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1789)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1789)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1789/((1+real_disc)^(C1789-Assumptions!$G$10))","v":3114.3299256526893},{"$f":"_xlfn.XLOOKUP(B1789,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1789,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1789)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1789,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1789,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1790)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1790)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1790)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1790)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1790/((1+real_disc)^(C1790-Assumptions!$G$10))","v":3009.0144209204732},{"$f":"_xlfn.XLOOKUP(B1790,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1790,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1790)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1790,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1790,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2032,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1791)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1791)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1791)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1791)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1791/((1+real_disc)^(C1791-Assumptions!$G$10))","v":2907.2603100680908},{"$f":"_xlfn.XLOOKUP(B1791,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1791,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1791)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1791,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1791,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2033,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1792)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1792)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1792)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1792)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1792/((1+real_disc)^(C1792-Assumptions!$G$10))","v":2808.9471594860779},{"$f":"_xlfn.XLOOKUP(B1792,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1792,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1792)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1792,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1792,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2034,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1793)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1793)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1793)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1793)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1793/((1+real_disc)^(C1793-Assumptions!$G$10))","v":2713.9586081991092},{"$f":"_xlfn.XLOOKUP(B1793,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1793,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1793)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1793,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1793,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1794,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1794)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1794,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1794)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1794,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1794)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1794,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1794)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1794/((1+real_disc)^(C1794-Assumptions!$G$10))","v":2622.182230144067},{"$f":"_xlfn.XLOOKUP(B1794,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1794,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1794)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1794,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1794,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2036,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1795)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1795)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1795)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1795)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1795/((1+real_disc)^(C1795-Assumptions!$G$10))","v":2533.5094011053793},{"$f":"_xlfn.XLOOKUP(B1795,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1795,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1795)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1795,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1795,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2037,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1796)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1796)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1796)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1796)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1796/((1+real_disc)^(C1796-Assumptions!$G$10))","v":2447.8351701501247},{"$f":"_xlfn.XLOOKUP(B1796,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1796,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1796)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1796,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1796,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2038,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1797,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1797)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1797,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1797)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1797,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1797)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1797,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1797)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1797/((1+real_disc)^(C1797-Assumptions!$G$10))","v":2365.0581354107485},{"$f":"_xlfn.XLOOKUP(B1797,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1797,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1797)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1797,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1797,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1798)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1798)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1798)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1798)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1798/((1+real_disc)^(C1798-Assumptions!$G$10))","v":2285.0803240683567},{"$f":"_xlfn.XLOOKUP(B1798,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},{"$f":"K1798/((1 + real_disc) ^ (2023 - 2026))","v":1095527.2511663181},{"$f":"_xlfn.XLOOKUP(B1798,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1798)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1798,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1798,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2040,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1799)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1799)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1799)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1799)","v":3962.2973818212799},{"$f":"SUM(E1799:H1799)","v":3962.2973818212799},{"$f":"I1799/((1+real_disc)^(C1799-Assumptions!$G$10))","v":2207.8070763945475},{"$f":"_xlfn.XLOOKUP(B1799,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1799,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1799)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1799,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1799,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2041,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1800,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1800)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1800,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1800)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1800,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1800)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1800,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1800)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1800/((1+real_disc)^(C1800-Assumptions!$G$10))","v":2133.146933714539},{"$f":"_xlfn.XLOOKUP(B1800,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1800,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1800)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1800,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1800,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2042,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1801)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1801)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1801)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1801)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1801/((1+real_disc)^(C1801-Assumptions!$G$10))","v":2061.0115301589749},{"$f":"_xlfn.XLOOKUP(B1801,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1801,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1801)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1801,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1801,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2043,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1802)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1802)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1802)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1802)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1802/((1+real_disc)^(C1802-Assumptions!$G$10))","v":1991.3154880763045},{"$f":"_xlfn.XLOOKUP(B1802,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1802,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1802)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1802,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1802,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1803,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1803)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1803,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1803)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1803,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1803)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1803,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1803)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1803/((1+real_disc)^(C1803-Assumptions!$G$10))","v":1923.9763169819371},{"$f":"_xlfn.XLOOKUP(B1803,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1803,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1803)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1803,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1803,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2045,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1804)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1804)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1804)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1804)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1804/((1+real_disc)^(C1804-Assumptions!$G$10))","v":1858.9143159245768},{"$f":"_xlfn.XLOOKUP(B1804,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1804,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1804)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1804,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1804,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942323,2046,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1805)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1805)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1805)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1805)","v":3962.2973818212799},3962.2973818212799,{"$f":"I1805/((1+real_disc)^(C1805-Assumptions!$G$10))","v":1796.0524791541804},{"$f":"_xlfn.XLOOKUP(B1805,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":988102.81305},1095527.2511663181,{"$f":"_xlfn.XLOOKUP(B1805,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1805)","v":988102.81305},{"$f":"_xlfn.XLOOKUP($B1805,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1805,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2023,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1806,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1806)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1806,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1806)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1806,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1806)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1806,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1806)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1806/((1+real_disc)^(C1806-Assumptions!$G$10))","v":1294.5858224434901},{"$f":"_xlfn.XLOOKUP(B1806,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1806,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1806)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1806,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1806,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2024,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1807)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1807)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1807)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1807)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1807/((1+real_disc)^(C1807-Assumptions!$G$10))","v":1250.8075579164156},{"$f":"_xlfn.XLOOKUP(B1807,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1807,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1807)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1807,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1807,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2025,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1808)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1808)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1808)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1808)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1808/((1+real_disc)^(C1808-Assumptions!$G$10))","v":1208.5097177936384},{"$f":"_xlfn.XLOOKUP(B1808,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1808,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1808)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1808,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1808,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2026,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1809)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1809)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1809)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1809)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1809/((1+real_disc)^(C1809-Assumptions!$G$10))","v":1167.6422394141434},{"$f":"_xlfn.XLOOKUP(B1809,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1809,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1809)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1809,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1809,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2027,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1810)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1810/((1+real_disc)^(C1810-Assumptions!$G$10))","v":1128.1567530571435},{"$f":"_xlfn.XLOOKUP(B1810,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1810,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1810)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2028,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1811)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1811)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1811)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1811)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1811/((1+real_disc)^(C1811-Assumptions!$G$10))","v":1090.0065246928925},{"$f":"_xlfn.XLOOKUP(B1811,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1811,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1811)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1811,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1811,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2029,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1812,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1812)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1812,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1812)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1812,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1812)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1812,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1812)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1812/((1+real_disc)^(C1812-Assumptions!$G$10))","v":1053.1464006694612},{"$f":"_xlfn.XLOOKUP(B1812,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1812,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1812)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1812,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1812,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1813)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1813)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1813)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1813)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1813/((1+real_disc)^(C1813-Assumptions!$G$10))","v":1017.532754270011},{"$f":"_xlfn.XLOOKUP(B1813,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1813,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1813)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1813,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1813,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1814)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1814)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1814)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1814)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1814/((1+real_disc)^(C1814-Assumptions!$G$10))","v":983.12343407730543},{"$f":"_xlfn.XLOOKUP(B1814,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1814,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1814)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1814,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1814,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2032,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1815,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1815)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1815,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1815)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1815,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1815)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1815,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1815)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1815/((1+real_disc)^(C1815-Assumptions!$G$10))","v":949.87771408435322},{"$f":"_xlfn.XLOOKUP(B1815,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1815,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1815)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1815,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1815,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2033,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1816)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1816)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1816)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1816)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1816/((1+real_disc)^(C1816-Assumptions!$G$10))","v":917.75624549212876},{"$f":"_xlfn.XLOOKUP(B1816,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1816,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1816)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1816,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1816,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2034,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1817)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1817)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1817)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1817)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1817/((1+real_disc)^(C1817-Assumptions!$G$10))","v":886.72101013732242},{"$f":"_xlfn.XLOOKUP(B1817,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1817,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1817)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1817,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1817,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1818,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1818)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1818,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1818)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1818,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1818)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1818,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1818)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1818/((1+real_disc)^(C1818-Assumptions!$G$10))","v":856.73527549499761},{"$f":"_xlfn.XLOOKUP(B1818,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1818,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1818)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1818,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1818,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2036,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1819)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1819)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1819)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1819)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1819/((1+real_disc)^(C1819-Assumptions!$G$10))","v":827.76355120289645},{"$f":"_xlfn.XLOOKUP(B1819,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1819,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1819)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1819,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1819,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2037,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1820)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1820)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1820)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1820)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1820/((1+real_disc)^(C1820-Assumptions!$G$10))","v":799.77154705593841},{"$f":"_xlfn.XLOOKUP(B1820,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1820,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1820)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1820,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1820,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2038,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1821,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1821)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1821,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1821)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1821,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1821)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1821,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1821)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1821/((1+real_disc)^(C1821-Assumptions!$G$10))","v":772.72613242119667},{"$f":"_xlfn.XLOOKUP(B1821,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1821,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1821)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1821,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1821,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1822)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1822)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1822)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1822)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1822/((1+real_disc)^(C1822-Assumptions!$G$10))","v":746.59529702531097},{"$f":"_xlfn.XLOOKUP(B1822,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1822,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1822)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1822,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1822,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2040,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1823)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1823)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1823)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1823)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1823/((1+real_disc)^(C1823-Assumptions!$G$10))","v":721.34811306793335},{"$f":"_xlfn.XLOOKUP(B1823,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1823,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1823)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1823,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1823,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2041,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1824)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1824)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1824)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1824)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1824/((1+real_disc)^(C1824-Assumptions!$G$10))","v":696.9546986163607},{"$f":"_xlfn.XLOOKUP(B1824,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1824,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1824)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1824,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1824,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2042,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1825)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1825)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1825)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1825)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1825/((1+real_disc)^(C1825-Assumptions!$G$10))","v":673.38618223802973},{"$f":"_xlfn.XLOOKUP(B1825,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1825,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1825)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1825,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1825,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2043,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1826,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1826)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1826,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1826)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1826,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1826)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1826,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1826)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1826/((1+real_disc)^(C1826-Assumptions!$G$10))","v":650.61466882901436},{"$f":"_xlfn.XLOOKUP(B1826,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1826,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1826)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1826,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1826,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1827)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1827)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1827)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1827)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1827/((1+real_disc)^(C1827-Assumptions!$G$10))","v":628.61320659808155},{"$f":"_xlfn.XLOOKUP(B1827,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1827,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1827)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1827,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1827,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2045,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1828)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1828/((1+real_disc)^(C1828-Assumptions!$G$10))","v":607.35575516722861},{"$f":"_xlfn.XLOOKUP(B1828,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1828,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1828)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1828,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1828,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942363,2046,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1829,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1829)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1829,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1829)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1829,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1829)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1829,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1829)","v":1294.5858224434901},1294.5858224434901,{"$f":"I1829/((1+real_disc)^(C1829-Assumptions!$G$10))","v":586.81715475094552},{"$f":"_xlfn.XLOOKUP(B1829,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":367252.67948000005},407179.61038112169,{"$f":"_xlfn.XLOOKUP(B1829,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1829)","v":367252.67948000005},{"$f":"_xlfn.XLOOKUP($B1829,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1829,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2023,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1830,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1830)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1830,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1830)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1830,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1830)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1830,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1830)","v":4293.4442671495299},4293.4442671495299,{"$f":"I1830/((1+real_disc)^(C1830-Assumptions!$G$10))","v":4293.4442671495299},{"$f":"_xlfn.XLOOKUP(B1830,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1830,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1830)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1830,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1830,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2024,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1831)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1831)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1831)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1831)","v":4293.4442671495299},4293.4442671495299,{"$f":"I1831/((1+real_disc)^(C1831-Assumptions!$G$10))","v":4148.2553305792562},{"$f":"_xlfn.XLOOKUP(B1831,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1831,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1831)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1831,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1831,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2025,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1832)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1832)","v":3.8262764124333E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1832)","v":0.14603804808377399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1832)","v":4293.4442671495299},4293.6285679617376,{"$f":"I1832/((1+real_disc)^(C1832-Assumptions!$G$10))","v":4008.1482115911581},{"$f":"_xlfn.XLOOKUP(B1832,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1832,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1832)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1832,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1832,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2026,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1833)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1833)","v":8.5070794019439996E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1833)","v":6.5998331155048898E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1833)","v":4293.4442671495299},4293.5187725600872,{"$f":"I1833/((1+real_disc)^(C1833-Assumptions!$G$10))","v":3872.5079385592917},{"$f":"_xlfn.XLOOKUP(B1833,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1833,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1833)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1833,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1833,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2027,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1834)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1834)","v":7.5766698533507003E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1834)","v":0.16346346367888501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1834)","v":4293.4442671495299},4293.6153072830621,{"$f":"I1834/((1+real_disc)^(C1834-Assumptions!$G$10))","v":3741.6376882594423},{"$f":"_xlfn.XLOOKUP(B1834,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1834,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1834)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1834,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1834,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2028,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1835)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1835)","v":3.5455223876759798E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1835)","v":0.40811943850493199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1835)","v":4293.4442671495299},4293.8878418119111,{"$f":"I1835/((1+real_disc)^(C1835-Assumptions!$G$10))","v":3615.3383443056887},{"$f":"_xlfn.XLOOKUP(B1835,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1835,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1835)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1835,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1835,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2029,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1836,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1836)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1836,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1836)","v":3.1851405848508998E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1836,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1836)","v":0.38394559117299898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1836,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1836)","v":4293.4442671495299},4293.8600641465509,{"$f":"I1836/((1+real_disc)^(C1836-Assumptions!$G$10))","v":3493.0579287505479},{"$f":"_xlfn.XLOOKUP(B1836,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1836,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1836)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1836,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1836,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1837)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1837)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1837)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1837)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1837/((1+real_disc)^(C1837-Assumptions!$G$10))","v":3375.1094790163479},{"$f":"_xlfn.XLOOKUP(B1837,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1837,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1837)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1837,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1837,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1838)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1838)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1838)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1838)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1838/((1+real_disc)^(C1838-Assumptions!$G$10))","v":3260.9753420447814},{"$f":"_xlfn.XLOOKUP(B1838,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1838,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1838)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1838,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1838,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2032,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1839)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1839)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1839)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1839)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1839/((1+real_disc)^(C1839-Assumptions!$G$10))","v":3150.7008135698375},{"$f":"_xlfn.XLOOKUP(B1839,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1839,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1839)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1839,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1839,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2033,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1840)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1840)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1840)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1840)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1840/((1+real_disc)^(C1840-Assumptions!$G$10))","v":3044.1553754297947},{"$f":"_xlfn.XLOOKUP(B1840,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1840,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1840)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1840,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1840,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2034,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1841,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1841)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1841,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1841)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1841,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1841)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1841,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1841)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1841/((1+real_disc)^(C1841-Assumptions!$G$10))","v":2941.2129231205745},{"$f":"_xlfn.XLOOKUP(B1841,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1841,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1841)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1841,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1841,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1842)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1842)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1842)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1842)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1842/((1+real_disc)^(C1842-Assumptions!$G$10))","v":2841.7516165416182},{"$f":"_xlfn.XLOOKUP(B1842,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1842,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1842)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1842,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1842,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2036,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1843)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1843)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1843)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1843)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1843/((1+real_disc)^(C1843-Assumptions!$G$10))","v":2745.6537357890033},{"$f":"_xlfn.XLOOKUP(B1843,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1843,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1843)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1843,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1843,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2037,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1844,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1844)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1844,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1844)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1844,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1844)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1844,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1844)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1844/((1+real_disc)^(C1844-Assumptions!$G$10))","v":2652.8055418251238},{"$f":"_xlfn.XLOOKUP(B1844,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1844,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1844)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1844,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1844,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2038,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1845)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1845)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1845)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1845)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1845/((1+real_disc)^(C1845-Assumptions!$G$10))","v":2563.0971418600234},{"$f":"_xlfn.XLOOKUP(B1845,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1845,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1845)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1845,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1845,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1846)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1846)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1846)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1846)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1846/((1+real_disc)^(C1846-Assumptions!$G$10))","v":2476.4223592850472},{"$f":"_xlfn.XLOOKUP(B1846,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1846,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1846)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1846,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1846,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2040,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1847)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1847)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1847)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1847)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1847/((1+real_disc)^(C1847-Assumptions!$G$10))","v":2392.6786080048769},{"$f":"_xlfn.XLOOKUP(B1847,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1847,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1847)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1847,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1847,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2041,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1848)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1848)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1848)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1848)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1848/((1+real_disc)^(C1848-Assumptions!$G$10))","v":2311.766771019205},{"$f":"_xlfn.XLOOKUP(B1848,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1848,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1848)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1848,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1848,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2042,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1849)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1849)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1849)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1849)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1849/((1+real_disc)^(C1849-Assumptions!$G$10))","v":2233.5910831103429},{"$f":"_xlfn.XLOOKUP(B1849,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1849,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1849)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1849,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1849,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2043,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1850,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1850)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1850,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1850)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1850,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1850)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1850,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1850)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1850/((1+real_disc)^(C1850-Assumptions!$G$10))","v":2158.0590174979161},{"$f":"_xlfn.XLOOKUP(B1850,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1850,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1850)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1850,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1850,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1851)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1851)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1851)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1851)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1851/((1+real_disc)^(C1851-Assumptions!$G$10))","v":2085.0811763264892},{"$f":"_xlfn.XLOOKUP(B1851,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1851,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1851)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1851,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1851,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2045,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1852)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1852)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1852)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1852)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1852/((1+real_disc)^(C1852-Assumptions!$G$10))","v":2014.5711848565113},{"$f":"_xlfn.XLOOKUP(B1852,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1852,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1852)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1852,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1852,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942623,2046,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1853,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1853)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1853,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1853)","v":8.66174343045477E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1853,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1853)","v":0.55091513555702698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1853,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1853)","v":4293.4442671495299},4294.0817997193917,{"$f":"I1853/((1+real_disc)^(C1853-Assumptions!$G$10))","v":1946.4455892333444},{"$f":"_xlfn.XLOOKUP(B1853,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316754.0226199999},1459908.721856948,{"$f":"_xlfn.XLOOKUP(B1853,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1853)","v":1316754.0226199999},{"$f":"_xlfn.XLOOKUP($B1853,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1853,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2023,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1854,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1854)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1854,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1854)","v":16.274760342452101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1854,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1854)","v":28.625169707265901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1854,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1854)","v":6984.6037921728403},7029.5037222225583,{"$f":"I1854/((1+real_disc)^(C1854-Assumptions!$G$10))","v":7029.5037222225583},{"$f":"_xlfn.XLOOKUP(B1854,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1854,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1854)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1854,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1854,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2024,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1855)","v":7.5631898875420696},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1855)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1855)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1855)","v":6984.6037921728403},6992.166982060382,{"$f":"I1855/((1+real_disc)^(C1855-Assumptions!$G$10))","v":6755.7168908795966},{"$f":"_xlfn.XLOOKUP(B1855,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1855,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1855)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1855,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1855,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2025,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1856,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1856)","v":50.7098995000974},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1856,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1856)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1856,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1856)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1856,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1856)","v":6984.6037921728403},7035.3136916729372,{"$f":"I1856/((1+real_disc)^(C1856-Assumptions!$G$10))","v":6567.540611610948},{"$f":"_xlfn.XLOOKUP(B1856,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1856,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1856)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1856,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1856,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2026,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1857)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1857)","v":0.25500092008647102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1857)","v":1.0125712012400101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1857)","v":6984.6037921728403},6985.8713642941666,{"$f":"I1857/((1+real_disc)^(C1857-Assumptions!$G$10))","v":6300.8557197602395},{"$f":"_xlfn.XLOOKUP(B1857,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1857,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1857)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1857,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1857,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2027,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1858)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1858)","v":0.22953168727763401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1858)","v":1.8867794759833201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1858)","v":6984.6037921728403},6986.7201033361016,{"$f":"I1858/((1+real_disc)^(C1858-Assumptions!$G$10))","v":6088.5229311576122},{"$f":"_xlfn.XLOOKUP(B1858,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1858,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1858)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1858,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1858,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2028,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1859,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1859)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1859,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1859)","v":3.4779732253576801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1859,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1859)","v":7.0870180047454596},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1859,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1859)","v":6984.6037921728403},6995.1687834029435,{"$f":"I1859/((1+real_disc)^(C1859-Assumptions!$G$10))","v":5889.7444132716664},{"$f":"_xlfn.XLOOKUP(B1859,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1859,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1859)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1859,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1859,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2029,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1860)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1860)","v":2.4533836278368901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1860)","v":10.7416389003708},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1860)","v":6984.6037921728403},6997.7988147010483,{"$f":"I1860/((1+real_disc)^(C1860-Assumptions!$G$10))","v":5692.7138444953316},{"$f":"_xlfn.XLOOKUP(B1860,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1860,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1860)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1860,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1860,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1861)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1861)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1861)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1861)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1861/((1+real_disc)^(C1861-Assumptions!$G$10))","v":5508.8615314351973},{"$f":"_xlfn.XLOOKUP(B1861,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1861,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1861)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1861,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1861,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1862)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1862)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1862)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1862)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1862/((1+real_disc)^(C1862-Assumptions!$G$10))","v":5322.5715279567139},{"$f":"_xlfn.XLOOKUP(B1862,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},{"$f":"K1862/((1 + real_disc) ^ (2023 - 2026))","v":1453215.1722976901},{"$f":"_xlfn.XLOOKUP(B1862,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1862)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1862,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1862,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2032,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1863)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1863)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1863)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1863)","v":6984.6037921728403},{"$f":"SUM(E1863:H1863)","v":7008.8102878975078},{"$f":"I1863/((1+real_disc)^(C1863-Assumptions!$G$10))","v":5142.5811864316083},{"$f":"_xlfn.XLOOKUP(B1863,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1863,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1863)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1863,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1863,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2033,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1864)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1864)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1864)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1864)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1864/((1+real_disc)^(C1864-Assumptions!$G$10))","v":4968.6774748131484},{"$f":"_xlfn.XLOOKUP(B1864,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1864,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1864)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1864,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1864,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2034,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1865,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1865)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1865,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1865)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1865,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1865)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1865,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1865)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1865/((1+real_disc)^(C1865-Assumptions!$G$10))","v":4800.654565036858},{"$f":"_xlfn.XLOOKUP(B1865,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1865,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1865)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1865,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1865,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1866)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1866)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1866)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1866)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1866/((1+real_disc)^(C1866-Assumptions!$G$10))","v":4638.3135894075922},{"$f":"_xlfn.XLOOKUP(B1866,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1866,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1866)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1866,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1866,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2036,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1867)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1867)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1867)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1867)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1867/((1+real_disc)^(C1867-Assumptions!$G$10))","v":4481.4624052247282},{"$f":"_xlfn.XLOOKUP(B1867,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1867,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1867)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1867,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1867,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2037,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1868,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1868)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1868,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1868)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1868,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1868)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1868,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1868)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1868/((1+real_disc)^(C1868-Assumptions!$G$10))","v":4329.9153673668861},{"$f":"_xlfn.XLOOKUP(B1868,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1868,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1868)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1868,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1868,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2038,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1869)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1869)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1869)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1869)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1869/((1+real_disc)^(C1869-Assumptions!$G$10))","v":4183.4931085670405},{"$f":"_xlfn.XLOOKUP(B1869,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1869,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1869)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1869,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1869,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1870)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1870)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1870)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1870)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1870/((1+real_disc)^(C1870-Assumptions!$G$10))","v":4042.0223271179143},{"$f":"_xlfn.XLOOKUP(B1870,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1870,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1870)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1870,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1870,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2040,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1871,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1871)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1871,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1871)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1871,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1871)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1871,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1871)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1871/((1+real_disc)^(C1871-Assumptions!$G$10))","v":3905.3355817564393},{"$f":"_xlfn.XLOOKUP(B1871,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1871,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1871)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1871,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1871,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2041,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1872)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1872)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1872)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1872)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1872/((1+real_disc)^(C1872-Assumptions!$G$10))","v":3773.2710934844827},{"$f":"_xlfn.XLOOKUP(B1872,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1872,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1872)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1872,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1872,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2042,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1873)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1873)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1873)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1873)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1873/((1+real_disc)^(C1873-Assumptions!$G$10))","v":3645.672554091288},{"$f":"_xlfn.XLOOKUP(B1873,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1873,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1873)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1873,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1873,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2043,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1874)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1874)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1874)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1874)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1874/((1+real_disc)^(C1874-Assumptions!$G$10))","v":3522.3889411510031},{"$f":"_xlfn.XLOOKUP(B1874,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1874,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1874)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1874,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1874,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1875)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1875)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1875)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1875)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1875/((1+real_disc)^(C1875-Assumptions!$G$10))","v":3403.2743392763323},{"$f":"_xlfn.XLOOKUP(B1875,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1875,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1875)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2045,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1876)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1876)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1876)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1876)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1876/((1+real_disc)^(C1876-Assumptions!$G$10))","v":3288.1877674167458},{"$f":"_xlfn.XLOOKUP(B1876,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1876,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1876)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1876,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1876,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19942927,2046,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1877,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1877)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1877,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1877)","v":5.4625588559665896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1877,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1877)","v":18.7439368687008},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1877,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1877)","v":6984.6037921728403},7008.8102878975078,{"$f":"I1877/((1+real_disc)^(C1877-Assumptions!$G$10))","v":3176.9930119968562},{"$f":"_xlfn.XLOOKUP(B1877,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1310716.82442},1453215.1722976901,{"$f":"_xlfn.XLOOKUP(B1877,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1877)","v":1310716.82442},{"$f":"_xlfn.XLOOKUP($B1877,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1877,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2023,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1878)","v":47599.522356270099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1878)","v":1.4900010163611199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1878)","v":4.9890846245193901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1878)","v":4362.5606297418599},51968.562071652836,{"$f":"I1878/((1+real_disc)^(C1878-Assumptions!$G$10))","v":51968.562071652836},{"$f":"_xlfn.XLOOKUP(B1878,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1878,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1878)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1878,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1878,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2024,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1879)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1879)","v":1.0525531650964399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1879)","v":3.6932198534028098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1879)","v":4362.5606297418599},4367.3064027603596,{"$f":"I1879/((1+real_disc)^(C1879-Assumptions!$G$10))","v":4219.619712811942},{"$f":"_xlfn.XLOOKUP(B1879,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1879,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1879)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1879,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1879,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2025,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1880)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1880)","v":1.3495098603548501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1880)","v":4.9073457377703802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1880)","v":4362.5606297418599},4368.8174853399851,{"$f":"I1880/((1+real_disc)^(C1880-Assumptions!$G$10))","v":4078.3378705127175},{"$f":"_xlfn.XLOOKUP(B1880,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1880,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1880)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1880,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1880,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2026,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1881)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1881)","v":0.10765692767717799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1881)","v":2.1169385753481},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1881)","v":4362.5606297418599},4364.7852252448847,{"$f":"I1881/((1+real_disc)^(C1881-Assumptions!$G$10))","v":3936.7861957171799},{"$f":"_xlfn.XLOOKUP(B1881,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1881,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1881)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1881,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1881,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2027,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1882)","v":9.3772407660787899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1882)","v":0.64610084448147198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1882)","v":2.6254641464127899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1882)","v":4362.5606297418599},4365.9259671404152,{"$f":"I1882/((1+real_disc)^(C1882-Assumptions!$G$10))","v":3804.6522507718878},{"$f":"_xlfn.XLOOKUP(B1882,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1882,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1882)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1882,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1882,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2028,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1883,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1883)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1883,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1883)","v":1.0070228968419499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1883,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1883)","v":3.8911164719343998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1883,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1883)","v":4362.5606297418599},4367.4587691106362,{"$f":"I1883/((1+real_disc)^(C1883-Assumptions!$G$10))","v":3677.2830909521144},{"$f":"_xlfn.XLOOKUP(B1883,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1883,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1883)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1883,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1883,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2029,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1884)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1884)","v":0.76743661470418501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1884)","v":5.0644635243410701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1884)","v":4362.5606297418599},4368.3925298809054,{"$f":"I1884/((1+real_disc)^(C1884-Assumptions!$G$10))","v":3553.6901376472906},{"$f":"_xlfn.XLOOKUP(B1884,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1884,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1884)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1884,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1884,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2030,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1885)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1885)","v":0.76743661470418501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1885)","v":5.0644635243410701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1885)","v":4362.5606297418599},4368.3925298809054,{"$f":"I1885/((1+real_disc)^(C1885-Assumptions!$G$10))","v":3433.517041205112},{"$f":"_xlfn.XLOOKUP(B1885,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1885,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1885)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1885,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1885,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2031,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1886,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1886)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1886,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1886)","v":0.76743661470418501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1886,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1886)","v":5.0644635243410701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1886,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1886)","v":4362.5606297418599},4368.3925298809054,{"$f":"I1886/((1+real_disc)^(C1886-Assumptions!$G$10))","v":3317.4077692803021},{"$f":"_xlfn.XLOOKUP(B1886,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1886,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1886)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1886,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1886,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2032,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1887)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1887)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1887)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1887)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1887/((1+real_disc)^(C1887-Assumptions!$G$10))","v":3224.2118413572111},{"$f":"_xlfn.XLOOKUP(B1887,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1887,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1887)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1887,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1887,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2033,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1888)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1888)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1888)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1888)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1888/((1+real_disc)^(C1888-Assumptions!$G$10))","v":3115.1805230504456},{"$f":"_xlfn.XLOOKUP(B1888,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1888,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1888)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1888,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1888,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2034,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1889,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1889)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1889,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1889)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1889,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1889)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1889,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1889)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1889/((1+real_disc)^(C1889-Assumptions!$G$10))","v":3009.8362541550196},{"$f":"_xlfn.XLOOKUP(B1889,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1889,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1889)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1889,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1889,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2035,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1890)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1890)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1890)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1890)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1890/((1+real_disc)^(C1890-Assumptions!$G$10))","v":2908.0543518405989},{"$f":"_xlfn.XLOOKUP(B1890,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1890,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1890)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1890,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1890,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2036,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1891)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1891)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1891)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1891)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1891/((1+real_disc)^(C1891-Assumptions!$G$10))","v":2809.7143496044441},{"$f":"_xlfn.XLOOKUP(B1891,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1891,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1891)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1891,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1891,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2037,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1892,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1892)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1892,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1892)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1892,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1892)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1892,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1892)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1892/((1+real_disc)^(C1892-Assumptions!$G$10))","v":2714.6998546902837},{"$f":"_xlfn.XLOOKUP(B1892,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1892,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1892)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1892,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1892,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2038,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1893)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1893)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1893)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1893)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1893/((1+real_disc)^(C1893-Assumptions!$G$10))","v":2622.8984103287771},{"$f":"_xlfn.XLOOKUP(B1893,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1893,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1893)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1893,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1893,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2039,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1894)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1894)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1894)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1894)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1894/((1+real_disc)^(C1894-Assumptions!$G$10))","v":2534.2013626365001},{"$f":"_xlfn.XLOOKUP(B1894,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1894,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1894)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1894,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1894,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2040,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1895,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1895)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1895,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1895)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1895,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1895)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1895,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1895)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1895/((1+real_disc)^(C1895-Assumptions!$G$10))","v":2448.5037320159422},{"$f":"_xlfn.XLOOKUP(B1895,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1895,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1895)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1895,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1895,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2041,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1896)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1896)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1896)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1896)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1896/((1+real_disc)^(C1896-Assumptions!$G$10))","v":2365.7040889042919},{"$f":"_xlfn.XLOOKUP(B1896,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1896,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1896)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1896,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1896,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2042,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1897)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1897)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1897)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1897)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1897/((1+real_disc)^(C1897-Assumptions!$G$10))","v":2285.704433723954},{"$f":"_xlfn.XLOOKUP(B1897,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1897,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1897)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1897,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1897,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2043,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1898)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1898)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1898)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1898)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1898/((1+real_disc)^(C1898-Assumptions!$G$10))","v":2208.4100808927092},{"$f":"_xlfn.XLOOKUP(B1898,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1898,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1898)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1898,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1898,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2044,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1899)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1899)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1899)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1899)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1899/((1+real_disc)^(C1899-Assumptions!$G$10))","v":2133.7295467562412},{"$f":"_xlfn.XLOOKUP(B1899,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1899,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1899)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1899,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1899,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2045,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1900)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1900)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1900)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1900)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1900/((1+real_disc)^(C1900-Assumptions!$G$10))","v":2061.574441310378},{"$f":"_xlfn.XLOOKUP(B1900,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1900,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1900)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1900,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1900,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943260,2046,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1901,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1901)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1901,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1901)","v":4.9769170234075499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1901,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1901)","v":26.732238160746299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1901,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1901)","v":4362.5606297418599},4394.2697849260139,{"$f":"I1901/((1+real_disc)^(C1901-Assumptions!$G$10))","v":1991.8593635849063},{"$f":"_xlfn.XLOOKUP(B1901,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417374.6445200001},1571468.6039510944,{"$f":"_xlfn.XLOOKUP(B1901,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1901)","v":1417374.6445200001},{"$f":"_xlfn.XLOOKUP($B1901,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1901,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19943978,2023,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1902)","v":205180.21562407399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1902)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1902)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1902)","v":8645.8488733642298},213826.0644974382,{"$f":"I1902/((1+real_disc)^(C1902-Assumptions!$G$10))","v":213826.0644974382},{"$f":"_xlfn.XLOOKUP(B1902,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1902,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1902)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1902,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1902,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2024,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1903)","v":354595.54368415702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1903)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1903)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1903)","v":8645.8488733642298},363241.39255752123,{"$f":"I1903/((1+real_disc)^(C1903-Assumptions!$G$10))","v":350957.86720533454},{"$f":"_xlfn.XLOOKUP(B1903,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1903,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1903)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1903,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1903,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2025,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1904)","v":381513.19428361597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1904)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1904)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1904)","v":8645.8488733642298},390159.04315698019,{"$f":"I1904/((1+real_disc)^(C1904-Assumptions!$G$10))","v":364217.64163175825},{"$f":"_xlfn.XLOOKUP(B1904,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1904,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1904)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1904,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1904,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2026,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1905)","v":394404.08620925702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1905)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1905)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1905)","v":8645.8488733642298},403049.93508262123,{"$f":"I1905/((1+real_disc)^(C1905-Assumptions!$G$10))","v":363527.94896774017},{"$f":"_xlfn.XLOOKUP(B1905,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1905,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1905)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1905,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1905,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2027,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1906,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1906)","v":384233.22199621302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1906,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1906)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1906,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1906)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1906,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1906)","v":8645.8488733642298},392879.07086957723,{"$f":"I1906/((1+real_disc)^(C1906-Assumptions!$G$10))","v":342371.4127347297},{"$f":"_xlfn.XLOOKUP(B1906,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1906,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1906)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1906,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1906,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2028,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1907,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1907)","v":366677.138452071},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1907,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1907)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1907,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1907)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1907,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1907)","v":8645.8488733642298},375322.98732543521,{"$f":"I1907/((1+real_disc)^(C1907-Assumptions!$G$10))","v":316011.88423319842},{"$f":"_xlfn.XLOOKUP(B1907,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1907,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1907)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1907,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1907,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2029,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1908)","v":357501.56018973503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1908)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1908)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1908)","v":8645.8488733642298},366147.40906309924,{"$f":"I1908/((1+real_disc)^(C1908-Assumptions!$G$10))","v":297861.15318444557},{"$f":"_xlfn.XLOOKUP(B1908,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1908,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1908)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1908,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1908,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2030,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1909)","v":357501.56018973503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1909)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1909)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1909)","v":8645.8488733642298},366147.40906309924,{"$f":"I1909/((1+real_disc)^(C1909-Assumptions!$G$10))","v":287788.55380139669},{"$f":"_xlfn.XLOOKUP(B1909,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1909,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1909)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1909,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1909,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2031,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1910)","v":357501.56018973503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1910)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1910)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1910)","v":8645.8488733642298},366147.40906309924,{"$f":"I1910/((1+real_disc)^(C1910-Assumptions!$G$10))","v":278056.57372115628},{"$f":"_xlfn.XLOOKUP(B1910,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1910,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1910)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1910,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1910,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2032,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1911)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1911)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1911)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1911)","v":8645.8488733642298},311520.27849819121,{"$f":"I1911/((1+real_disc)^(C1911-Assumptions!$G$10))","v":228572.07679925719},{"$f":"_xlfn.XLOOKUP(B1911,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1911,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1911)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1911,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1911,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2033,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1912,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1912)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1912,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1912)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1912,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1912)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1912,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1912)","v":8645.8488733642298},311520.27849819121,{"$f":"I1912/((1+real_disc)^(C1912-Assumptions!$G$10))","v":220842.58627947557},{"$f":"_xlfn.XLOOKUP(B1912,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1912,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1912)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1912,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1912,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2034,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1913)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1913)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1913)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1913)","v":8645.8488733642298},311520.27849819121,{"$f":"I1913/((1+real_disc)^(C1913-Assumptions!$G$10))","v":213374.47949707785},{"$f":"_xlfn.XLOOKUP(B1913,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1913,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1913)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1913,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1913,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2035,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1914)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1914)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1914)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1914)","v":8645.8488733642298},311520.27849819121,{"$f":"I1914/((1+real_disc)^(C1914-Assumptions!$G$10))","v":206158.917388481},{"$f":"_xlfn.XLOOKUP(B1914,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1914,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1914)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1914,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1914,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2036,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1915,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1915)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1915,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1915)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1915,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1915)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1915,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1915)","v":8645.8488733642298},311520.27849819121,{"$f":"I1915/((1+real_disc)^(C1915-Assumptions!$G$10))","v":199187.35979563388},{"$f":"_xlfn.XLOOKUP(B1915,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1915,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1915)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1915,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1915,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2037,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1916)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1916)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1916)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1916)","v":8645.8488733642298},311520.27849819121,{"$f":"I1916/((1+real_disc)^(C1916-Assumptions!$G$10))","v":192451.55535810033},{"$f":"_xlfn.XLOOKUP(B1916,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1916,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1916)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1916,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1916,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2038,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1917)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1917)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1917)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1917)","v":8645.8488733642298},311520.27849819121,{"$f":"I1917/((1+real_disc)^(C1917-Assumptions!$G$10))","v":185943.53174695687},{"$f":"_xlfn.XLOOKUP(B1917,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1917,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1917)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1917,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1917,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2039,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1918,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1918)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1918,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1918)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1918,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1918)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1918,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1918)","v":8645.8488733642298},311520.27849819121,{"$f":"I1918/((1+real_disc)^(C1918-Assumptions!$G$10))","v":179655.58622894387},{"$f":"_xlfn.XLOOKUP(B1918,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1918,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1918)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1918,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1918,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2040,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1919,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1919)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1919,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1919)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1919,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1919)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1919,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1919)","v":8645.8488733642298},311520.27849819121,{"$f":"I1919/((1+real_disc)^(C1919-Assumptions!$G$10))","v":173580.27654970423},{"$f":"_xlfn.XLOOKUP(B1919,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1919,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1919)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1919,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1919,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2041,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1920)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1920)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1920)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1920)","v":8645.8488733642298},311520.27849819121,{"$f":"I1920/((1+real_disc)^(C1920-Assumptions!$G$10))","v":167710.41212531811},{"$f":"_xlfn.XLOOKUP(B1920,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1920,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1920)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1920,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1920,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2042,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1921)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1921)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1921)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1921)","v":8645.8488733642298},311520.27849819121,{"$f":"I1921/((1+real_disc)^(C1921-Assumptions!$G$10))","v":162039.04553170834},{"$f":"_xlfn.XLOOKUP(B1921,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1921,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1921)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1921,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1921,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2043,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1922)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1922)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1922)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1922)","v":8645.8488733642298},311520.27849819121,{"$f":"I1922/((1+real_disc)^(C1922-Assumptions!$G$10))","v":156559.46428184383},{"$f":"_xlfn.XLOOKUP(B1922,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1922,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1922)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1922,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1922,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2044,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1923)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1923)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1923)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1923)","v":8645.8488733642298},311520.27849819121,{"$f":"I1923/((1+real_disc)^(C1923-Assumptions!$G$10))","v":151265.18288100854},{"$f":"_xlfn.XLOOKUP(B1923,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1923,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1923)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1923,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1923,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2045,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1924,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1924)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1924,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1924)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1924,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1924)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1924,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1924)","v":8645.8488733642298},311520.27849819121,{"$f":"I1924/((1+real_disc)^(C1924-Assumptions!$G$10))","v":146149.9351507329},{"$f":"_xlfn.XLOOKUP(B1924,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1924,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1924)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1924,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1924,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19943978,2046,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1925)","v":302874.429624827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1925)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1925)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1925)","v":8645.8488733642298},311520.27849819121,{"$f":"I1925/((1+real_disc)^(C1925-Assumptions!$G$10))","v":141207.66681230231},{"$f":"_xlfn.XLOOKUP(B1925,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703709.88742},2997651.4809967908,{"$f":"_xlfn.XLOOKUP(B1925,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1925)","v":2703709.88742},{"$f":"_xlfn.XLOOKUP($B1925,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1925,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19944117,2023,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1926)","v":301729.57092961698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1926)","v":1.2612548854599099E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1926)","v":2.1307636416607999E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1926)","v":7797.5122816951498},309527.11713149736,{"$f":"I1926/((1+real_disc)^(C1926-Assumptions!$G$10))","v":309527.11713149736},{"$f":"_xlfn.XLOOKUP(B1926,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},{"$f":"K1926/((1 + real_disc) ^ (2023 - 2026))","v":2719181.3991150646},{"$f":"_xlfn.XLOOKUP(B1926,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1926)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1926,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1926,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2024,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1927,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1927)","v":406792.88627087901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1927,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1927)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1927,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1927)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1927,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1927)","v":7797.5122816951498},{"$f":"SUM(E1927:H1927)","v":414590.39855257416},{"$f":"I1927/((1+real_disc)^(C1927-Assumptions!$G$10))","v":400570.43338412966},{"$f":"_xlfn.XLOOKUP(B1927,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1927,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1927)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1927,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1927,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2025,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1928)","v":439272.33023015101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1928)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1928)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1928)","v":7797.5122816951498},447069.84251184616,{"$f":"I1928/((1+real_disc)^(C1928-Assumptions!$G$10))","v":417344.481795931},{"$f":"_xlfn.XLOOKUP(B1928,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1928,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1928)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1928,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1928,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2026,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1929)","v":457970.51045634202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1929)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1929)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1929)","v":7797.5122816951498},465768.02273803717,{"$f":"I1929/((1+real_disc)^(C1929-Assumptions!$G$10))","v":420096.07064199023},{"$f":"_xlfn.XLOOKUP(B1929,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1929,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1929)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1929,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1929,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2027,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1930)","v":459662.695125219},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1930)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1930)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1930)","v":7797.5122816951498},467460.20740691415,{"$f":"I1930/((1+real_disc)^(C1930-Assumptions!$G$10))","v":407364.56450311799},{"$f":"_xlfn.XLOOKUP(B1930,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1930,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1930)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1930,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1930,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2028,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1931)","v":435515.62568351103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1931)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1931)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1931)","v":7797.5122816951498},443313.13796520617,{"$f":"I1931/((1+real_disc)^(C1931-Assumptions!$G$10))","v":373257.7666825545},{"$f":"_xlfn.XLOOKUP(B1931,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1931,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1931)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1931,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1931,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2029,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1932)","v":440129.38637672202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1932)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1932)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1932)","v":7797.5122816951498},447926.89865841717,{"$f":"I1932/((1+real_disc)^(C1932-Assumptions!$G$10))","v":364388.82066139585},{"$f":"_xlfn.XLOOKUP(B1932,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1932,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1932)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1932,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1932,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2030,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1933,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1933)","v":440129.38637672202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1933,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1933)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1933,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1933)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1933,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1933)","v":7797.5122816951498},447926.89865841717,{"$f":"I1933/((1+real_disc)^(C1933-Assumptions!$G$10))","v":352066.49339265301},{"$f":"_xlfn.XLOOKUP(B1933,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1933,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1933)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1933,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1933,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2031,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1934)","v":440129.38637672202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1934)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1934)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1934)","v":7797.5122816951498},447926.89865841717,{"$f":"I1934/((1+real_disc)^(C1934-Assumptions!$G$10))","v":340160.86318130733},{"$f":"_xlfn.XLOOKUP(B1934,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1934,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1934)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1934,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1934,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2032,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1935)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1935)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1935)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1935)","v":7797.5122816951498},384439.15107708913,{"$f":"I1935/((1+real_disc)^(C1935-Assumptions!$G$10))","v":282074.91206754255},{"$f":"_xlfn.XLOOKUP(B1935,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1935,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1935)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1935,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1935,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2033,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1936,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1936)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1936,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1936)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1936,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1936)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1936,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1936)","v":7797.5122816951498},384439.15107708913,{"$f":"I1936/((1+real_disc)^(C1936-Assumptions!$G$10))","v":272536.14692516194},{"$f":"_xlfn.XLOOKUP(B1936,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1936,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1936)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1936,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1936,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2034,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1937)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1937)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1937)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1937)","v":7797.5122816951498},384439.15107708913,{"$f":"I1937/((1+real_disc)^(C1937-Assumptions!$G$10))","v":263319.9487199632},{"$f":"_xlfn.XLOOKUP(B1937,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1937,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1937)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1937,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1937,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2035,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1938)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1938)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1938)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1938)","v":7797.5122816951498},384439.15107708913,{"$f":"I1938/((1+real_disc)^(C1938-Assumptions!$G$10))","v":254415.4093912688},{"$f":"_xlfn.XLOOKUP(B1938,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1938,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1938)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1938,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1938,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2036,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1939)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1939)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1939)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1939)","v":7797.5122816951498},384439.15107708913,{"$f":"I1939/((1+real_disc)^(C1939-Assumptions!$G$10))","v":245811.98975001823},{"$f":"_xlfn.XLOOKUP(B1939,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1939,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1939)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1939,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1939,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2037,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1940)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1940)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1940)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1940)","v":7797.5122816951498},384439.15107708913,{"$f":"I1940/((1+real_disc)^(C1940-Assumptions!$G$10))","v":237499.50700484848},{"$f":"_xlfn.XLOOKUP(B1940,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1940,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1940)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1940,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1940,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2038,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1941)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1941)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1941)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1941)","v":7797.5122816951498},384439.15107708913,{"$f":"I1941/((1+real_disc)^(C1941-Assumptions!$G$10))","v":229468.12270999857},{"$f":"_xlfn.XLOOKUP(B1941,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1941,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1941)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1941,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1941,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2039,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1942,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1942)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1942,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1942)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1942,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1942)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1942,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1942)","v":7797.5122816951498},384439.15107708913,{"$f":"I1942/((1+real_disc)^(C1942-Assumptions!$G$10))","v":221708.33112077162},{"$f":"_xlfn.XLOOKUP(B1942,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1942,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1942)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1942,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1942,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2040,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1943)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1943)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1943)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1943)","v":7797.5122816951498},384439.15107708913,{"$f":"I1943/((1+real_disc)^(C1943-Assumptions!$G$10))","v":214210.94794277451},{"$f":"_xlfn.XLOOKUP(B1943,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1943,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1943)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1943,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1943,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2041,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1944)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1944)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1944)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1944)","v":7797.5122816951498},384439.15107708913,{"$f":"I1944/((1+real_disc)^(C1944-Assumptions!$G$10))","v":206967.09946161791},{"$f":"_xlfn.XLOOKUP(B1944,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1944,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1944)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1944,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1944,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2042,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1945)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1945)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1945)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1945)","v":7797.5122816951498},384439.15107708913,{"$f":"I1945/((1+real_disc)^(C1945-Assumptions!$G$10))","v":199968.21204021055},{"$f":"_xlfn.XLOOKUP(B1945,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1945,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1945)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1945,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1945,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2043,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1946)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1946)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1946)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1946)","v":7797.5122816951498},384439.15107708913,{"$f":"I1946/((1+real_disc)^(C1946-Assumptions!$G$10))","v":193206.00197121795},{"$f":"_xlfn.XLOOKUP(B1946,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1946,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1946)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1946,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1946,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2044,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1947)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1947)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1947)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1947)","v":7797.5122816951498},384439.15107708913,{"$f":"I1947/((1+real_disc)^(C1947-Assumptions!$G$10))","v":186672.46567267439},{"$f":"_xlfn.XLOOKUP(B1947,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1947,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1947)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1947,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1947,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2045,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1948,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1948)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1948,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1948)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1948,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1948)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1948,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1948)","v":7797.5122816951498},384439.15107708913,{"$f":"I1948/((1+real_disc)^(C1948-Assumptions!$G$10))","v":180359.87021514433},{"$f":"_xlfn.XLOOKUP(B1948,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1948,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1948)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1948,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1948,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19944117,2046,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1949)","v":376641.63879539398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1949)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1949)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1949)","v":7797.5122816951498},384439.15107708913,{"$f":"I1949/((1+real_disc)^(C1949-Assumptions!$G$10))","v":174260.74416922158},{"$f":"_xlfn.XLOOKUP(B1949,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2452545.8283199999},2719181.3991150646,{"$f":"_xlfn.XLOOKUP(B1949,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1949)","v":2452545.8283199999},{"$f":"_xlfn.XLOOKUP($B1949,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1949,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,19945139,2023,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1950)","v":7138.7549529253502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1950)","v":16.850965358925698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1950)","v":27.833480636831201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1950)","v":13469.916478569599},20653.355877490707,{"$f":"I1950/((1+real_disc)^(C1950-Assumptions!$G$10))","v":20653.355877490707},{"$f":"_xlfn.XLOOKUP(B1950,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1950,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1950)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1950,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1950,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2024,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1951,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1951)","v":106143.153447891},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1951,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1951)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1951,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1951)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1951,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1951)","v":13469.916478569599},119613.06992646061,{"$f":"I1951/((1+real_disc)^(C1951-Assumptions!$G$10))","v":115568.18350382669},{"$f":"_xlfn.XLOOKUP(B1951,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1951,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1951)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1951,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1951,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2025,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1952)","v":105077.56097259501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1952)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1952)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1952)","v":13469.916478569599},118547.47745116461,{"$f":"I1952/((1+real_disc)^(C1952-Assumptions!$G$10))","v":110665.33870210705},{"$f":"_xlfn.XLOOKUP(B1952,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1952,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1952)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1952,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1952,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2026,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1953)","v":102626.847187131},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1953)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1953)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1953)","v":13469.916478569599},116096.76366570061,{"$f":"I1953/((1+real_disc)^(C1953-Assumptions!$G$10))","v":104712.62913994296},{"$f":"_xlfn.XLOOKUP(B1953,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1953,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1953)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1953,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1953,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2027,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1954)","v":88145.484049198494},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1954)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1954)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1954)","v":13469.916478569599},101615.4005277681,{"$f":"I1954/((1+real_disc)^(C1954-Assumptions!$G$10))","v":88551.951004400922},{"$f":"_xlfn.XLOOKUP(B1954,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1954,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1954)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1954,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1954,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2028,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1955)","v":74526.723740554895},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1955)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1955)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1955)","v":13469.916478569599},87996.6402191245,{"$f":"I1955/((1+real_disc)^(C1955-Assumptions!$G$10))","v":74090.809838206435},{"$f":"_xlfn.XLOOKUP(B1955,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1955,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1955)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1955,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1955,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2029,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1956)","v":61304.7194597091},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1956)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1956)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1956)","v":13469.916478569599},74774.635938278705,{"$f":"I1956/((1+real_disc)^(C1956-Assumptions!$G$10))","v":60829.214513667372},{"$f":"_xlfn.XLOOKUP(B1956,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1956,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1956)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1956,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1956,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2030,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1957)","v":55157.148839964299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1957)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1957)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1957)","v":13469.916478569599},68627.065318533903,{"$f":"I1957/((1+real_disc)^(C1957-Assumptions!$G$10))","v":53940.25299862567},{"$f":"_xlfn.XLOOKUP(B1957,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1957,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1957)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1957,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1957,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2031,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1958)","v":47298.3415653962},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1958)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1958)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1958)","v":13469.916478569599},60768.258043965798,{"$f":"I1958/((1+real_disc)^(C1958-Assumptions!$G$10))","v":46148.117409718754},{"$f":"_xlfn.XLOOKUP(B1958,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1958,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1958)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1958,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1958,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2032,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1959)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1959)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1959)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1959)","v":13469.916478569599},57468.279805172395,{"$f":"I1959/((1+real_disc)^(C1959-Assumptions!$G$10))","v":42166.256811513915},{"$f":"_xlfn.XLOOKUP(B1959,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1959,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1959)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1959,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1959,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2033,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1960,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1960)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1960,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1960)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1960,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1960)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1960,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1960)","v":13469.916478569599},57468.279805172395,{"$f":"I1960/((1+real_disc)^(C1960-Assumptions!$G$10))","v":40740.344745424074},{"$f":"_xlfn.XLOOKUP(B1960,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1960,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1960)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1960,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1960,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2034,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1961)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1961)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1961)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1961)","v":13469.916478569599},57468.279805172395,{"$f":"I1961/((1+real_disc)^(C1961-Assumptions!$G$10))","v":39362.651927945961},{"$f":"_xlfn.XLOOKUP(B1961,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1961,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1961)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1961,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1961,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2035,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1962)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1962)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1962)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1962)","v":13469.916478569599},57468.279805172395,{"$f":"I1962/((1+real_disc)^(C1962-Assumptions!$G$10))","v":38031.547756469532},{"$f":"_xlfn.XLOOKUP(B1962,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1962,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1962)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1962,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1962,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2036,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1963,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1963)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1963,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1963)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1963,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1963)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1963,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1963)","v":13469.916478569599},57468.279805172395,{"$f":"I1963/((1+real_disc)^(C1963-Assumptions!$G$10))","v":36745.456769535784},{"$f":"_xlfn.XLOOKUP(B1963,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1963,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1963)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1963,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1963,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2037,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1964)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1964)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1964)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1964)","v":13469.916478569599},57468.279805172395,{"$f":"I1964/((1+real_disc)^(C1964-Assumptions!$G$10))","v":35502.856782160175},{"$f":"_xlfn.XLOOKUP(B1964,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1964,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1964)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1964,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1964,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2038,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1965)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1965)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1965)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1965)","v":13469.916478569599},57468.279805172395,{"$f":"I1965/((1+real_disc)^(C1965-Assumptions!$G$10))","v":34302.277084212736},{"$f":"_xlfn.XLOOKUP(B1965,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1965,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1965)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1965,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1965,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2039,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1966,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1966)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1966,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1966)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1966,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1966)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1966,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1966)","v":13469.916478569599},57468.279805172395,{"$f":"I1966/((1+real_disc)^(C1966-Assumptions!$G$10))","v":33142.296699722458},{"$f":"_xlfn.XLOOKUP(B1966,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1966,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1966)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1966,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1966,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2040,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1967)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1967)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1967)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1967)","v":13469.916478569599},57468.279805172395,{"$f":"I1967/((1+real_disc)^(C1967-Assumptions!$G$10))","v":32021.542705045853},{"$f":"_xlfn.XLOOKUP(B1967,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1967,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1967)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1967,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1967,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2041,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1968)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1968)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1968)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1968)","v":13469.916478569599},57468.279805172395,{"$f":"I1968/((1+real_disc)^(C1968-Assumptions!$G$10))","v":30938.688603909039},{"$f":"_xlfn.XLOOKUP(B1968,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1968,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1968)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1968,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1968,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2042,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1969)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1969)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1969)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1969)","v":13469.916478569599},57468.279805172395,{"$f":"I1969/((1+real_disc)^(C1969-Assumptions!$G$10))","v":29892.452757400042},{"$f":"_xlfn.XLOOKUP(B1969,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1969,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1969)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1969,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1969,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2043,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1970)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1970)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1970)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1970)","v":13469.916478569599},57468.279805172395,{"$f":"I1970/((1+real_disc)^(C1970-Assumptions!$G$10))","v":28881.596867053184},{"$f":"_xlfn.XLOOKUP(B1970,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1970,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1970)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1970,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1970,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2044,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1971,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1971)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1971,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1971)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1971,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1971)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1971,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1971)","v":13469.916478569599},57468.279805172395,{"$f":"I1971/((1+real_disc)^(C1971-Assumptions!$G$10))","v":27904.924509230132},{"$f":"_xlfn.XLOOKUP(B1971,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1971,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1971)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1971,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1971,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2045,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1972,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1972)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1972,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1972)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1972,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1972)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1972,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1972)","v":13469.916478569599},57468.279805172395,{"$f":"I1972/((1+real_disc)^(C1972-Assumptions!$G$10))","v":26961.279719062928},{"$f":"_xlfn.XLOOKUP(B1972,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1972,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1972)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1972,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1972,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945139,2046,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1973)","v":43998.363326602797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1973)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1973)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1973)","v":13469.916478569599},57468.279805172395,{"$f":"I1973/((1+real_disc)^(C1973-Assumptions!$G$10))","v":26049.545622283022},{"$f":"_xlfn.XLOOKUP(B1973,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2276492.7443900001},2523988.1980129983,{"$f":"_xlfn.XLOOKUP(B1973,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1973)","v":2276492.7443900001},{"$f":"_xlfn.XLOOKUP($B1973,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1973,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2023,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1974)","v":15618.3484190251},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1974)","v":58.361234763178203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1974)","v":94.130615591067595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1974)","v":7854.0618237172002},23624.902093096549,{"$f":"I1974/((1+real_disc)^(C1974-Assumptions!$G$10))","v":23624.902093096549},{"$f":"_xlfn.XLOOKUP(B1974,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1974,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1974)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1974,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1974,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2024,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1975)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1975)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1975)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1975)","v":7854.0618237172002},7854.0618237172002,{"$f":"I1975/((1+real_disc)^(C1975-Assumptions!$G$10))","v":7588.4655301615467},{"$f":"_xlfn.XLOOKUP(B1975,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1975,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1975)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1975,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1975,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2025,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1976)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1976)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1976)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1976)","v":7854.0618237172002},7854.0618237172002,{"$f":"I1976/((1+real_disc)^(C1976-Assumptions!$G$10))","v":7331.8507537792721},{"$f":"_xlfn.XLOOKUP(B1976,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1976,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1976)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1976,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1976,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2026,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1977,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1977)","v":2.5358643882216301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1977,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1977)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1977,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1977)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1977,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1977)","v":7854.0618237172002},7856.5976881054221,{"$f":"I1977/((1+real_disc)^(C1977-Assumptions!$G$10))","v":7086.2009761549334},{"$f":"_xlfn.XLOOKUP(B1977,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1977,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1977)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1977,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1977,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2027,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1978,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1978)","v":4.8419043387214398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1978,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1978)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1978,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1978)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1978,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1978)","v":7854.0618237172002},7858.9037280559214,{"$f":"I1978/((1+real_disc)^(C1978-Assumptions!$G$10))","v":6848.5805720456674},{"$f":"_xlfn.XLOOKUP(B1978,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1978,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1978)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1978,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1978,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2028,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1979)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1979)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1979)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1979)","v":7854.0618237172002},7854.0618237172002,{"$f":"I1979/((1+real_disc)^(C1979-Assumptions!$G$10))","v":6612.9093064178069},{"$f":"_xlfn.XLOOKUP(B1979,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1979,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1979)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1979,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1979,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2029,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1980,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1980)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1980,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1980)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1980,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1980)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1980,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1980)","v":7854.0618237172002},7854.0618237172002,{"$f":"I1980/((1+real_disc)^(C1980-Assumptions!$G$10))","v":6389.2843540268659},{"$f":"_xlfn.XLOOKUP(B1980,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1980,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1980)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1980,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1980,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2030,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1981)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1981)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1981)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1981)","v":7854.0618237172002},7854.0618237172002,{"$f":"I1981/((1+real_disc)^(C1981-Assumptions!$G$10))","v":6173.2215980935907},{"$f":"_xlfn.XLOOKUP(B1981,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1981,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1981)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1981,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1981,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2031,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1982)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1982)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1982)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1982)","v":7854.0618237172002},7854.0618237172002,{"$f":"I1982/((1+real_disc)^(C1982-Assumptions!$G$10))","v":5964.465312167722},{"$f":"_xlfn.XLOOKUP(B1982,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1982,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1982)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1982,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1982,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2032,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1983,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1983)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1983,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1983)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1983,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1983)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1983,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1983)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1983/((1+real_disc)^(C1983-Assumptions!$G$10))","v":5762.8304157528228},{"$f":"_xlfn.XLOOKUP(B1983,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1983,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1983)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1983,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1983,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2033,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1984,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1984)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1984,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1984)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1984,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1984)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1984,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1984)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1984/((1+real_disc)^(C1984-Assumptions!$G$10))","v":5567.9520925148045},{"$f":"_xlfn.XLOOKUP(B1984,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1984,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1984)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1984,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1984,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2034,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1985)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1985)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1985)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1985)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1985/((1+real_disc)^(C1985-Assumptions!$G$10))","v":5379.6638575022271},{"$f":"_xlfn.XLOOKUP(B1985,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1985,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1985)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1985,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1985,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2035,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1986)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1986)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1986)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1986)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1986/((1+real_disc)^(C1986-Assumptions!$G$10))","v":5197.7428574900741},{"$f":"_xlfn.XLOOKUP(B1986,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1986,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1986)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1986,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1986,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2036,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1987)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1987)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1987)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1987)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1987/((1+real_disc)^(C1987-Assumptions!$G$10))","v":5021.9737753527297},{"$f":"_xlfn.XLOOKUP(B1987,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1987,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1987)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1987,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1987,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2037,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1988)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1988)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1988)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1988)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1988/((1+real_disc)^(C1988-Assumptions!$G$10))","v":4852.1485752200288},{"$f":"_xlfn.XLOOKUP(B1988,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1988,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1988)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1988,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1988,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2038,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1989,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1989)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1989,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1989)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1989,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1989)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1989,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1989)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1989/((1+real_disc)^(C1989-Assumptions!$G$10))","v":4688.0662562512362},{"$f":"_xlfn.XLOOKUP(B1989,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1989,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1989)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1989,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1989,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2039,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1990,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1990)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1990,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1990)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1990,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1990)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1990,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1990)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1990/((1+real_disc)^(C1990-Assumptions!$G$10))","v":4529.5326147354945},{"$f":"_xlfn.XLOOKUP(B1990,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},{"$f":"K1990/((1 + real_disc) ^ (2023 - 2026))","v":1265564.5271332115},{"$f":"_xlfn.XLOOKUP(B1990,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1990)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1990,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1990,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2040,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1991)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1991)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1991)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1991)","v":7854.0618237172002},{"$f":"SUM(E1991:H1991)","v":7854.1463208991609},{"$f":"I1991/((1+real_disc)^(C1991-Assumptions!$G$10))","v":4376.3600142371924},{"$f":"_xlfn.XLOOKUP(B1991,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1991,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1991)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1991,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1991,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2041,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1992)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1992)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1992)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1992)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1992/((1+real_disc)^(C1992-Assumptions!$G$10))","v":4228.3671635141964},{"$f":"_xlfn.XLOOKUP(B1992,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1992,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1992)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1992,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1992,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2042,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1993)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1993)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1993)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1993)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1993/((1+real_disc)^(C1993-Assumptions!$G$10))","v":4085.3789019460837},{"$f":"_xlfn.XLOOKUP(B1993,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1993,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1993)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1993,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1993,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2043,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1994)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1994)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1994)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1994)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1994/((1+real_disc)^(C1994-Assumptions!$G$10))","v":3947.2259922184389},{"$f":"_xlfn.XLOOKUP(B1994,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1994,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1994)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1994,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1994,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2044,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1995)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1995)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1995)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1995)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1995/((1+real_disc)^(C1995-Assumptions!$G$10))","v":3813.7449200178162},{"$f":"_xlfn.XLOOKUP(B1995,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1995,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1995)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1995,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1995,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2045,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1996)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1996)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1996)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1996)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1996/((1+real_disc)^(C1996-Assumptions!$G$10))","v":3684.7777005003054},{"$f":"_xlfn.XLOOKUP(B1996,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1996,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1996)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1996,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1996,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19945509,2046,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1997)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1997)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1997)","v":8.4497181960936904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1997)","v":7854.0618237172002},7854.1463208991609,{"$f":"I1997/((1+real_disc)^(C1997-Assumptions!$G$10))","v":3560.1716913046425},{"$f":"_xlfn.XLOOKUP(B1997,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1141466.6938},1265564.5271332115,{"$f":"_xlfn.XLOOKUP(B1997,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1997)","v":1141466.6938},{"$f":"_xlfn.XLOOKUP($B1997,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1997,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19946974,2023,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1998,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1998)","v":2613770.40903795},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1998,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1998)","v":127.854201948297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1998,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1998)","v":388.32702154526601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1998,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1998)","v":11917.103381675101},2626203.6936431187,{"$f":"I1998/((1+real_disc)^(C1998-Assumptions!$G$10))","v":2626203.6936431187},{"$f":"_xlfn.XLOOKUP(B1998,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4497293.9770100005},4986230.2214408256,{"$f":"_xlfn.XLOOKUP(B1998,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1998)","v":4497293.9770100005},{"$f":"_xlfn.XLOOKUP($B1998,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1998,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,19946974,2024,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1999)","v":931775.03629072499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1999)","v":1.7580613874028399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1999)","v":4.3041461163498402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B1999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C1999)","v":11917.103381675101},943698.20187990391,{"$f":"I1999/((1+real_disc)^(C1999-Assumptions!$G$10))","v":911785.7022994241},{"$f":"_xlfn.XLOOKUP(B1999,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4497293.9770100005},4986230.2214408256,{"$f":"_xlfn.XLOOKUP(B1999,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K1999)","v":4497293.9770100005},{"$f":"_xlfn.XLOOKUP($B1999,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B1999,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,19946974,2025,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2000)","v":1013645.8983387901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2000)","v":1.64079878239314},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2000)","v":3.8756385028284499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2000)","v":11917.103381675101},1025568.5181577504,{"$f":"I2000/((1+real_disc)^(C2000-Assumptions!$G$10))","v":957379.18565917574},{"$f":"_xlfn.XLOOKUP(B2000,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4497293.9770100005},4986230.2214408256,{"$f":"_xlfn.XLOOKUP(B2000,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2000)","v":4497293.9770100005},{"$f":"_xlfn.XLOOKUP($B2000,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2000,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,19946974,2027,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2002)","v":967268.17988177203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2002)","v":1.43632674005967},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2002)","v":3.2227405455625102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2002)","v":11917.103381675101},979189.94233073271,{"$f":"I2002/((1+real_disc)^(C2002-Assumptions!$G$10))","v":853307.4646847304},{"$f":"_xlfn.XLOOKUP(B2002,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4497293.9770100005},4986230.2214408256,{"$f":"_xlfn.XLOOKUP(B2002,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2002)","v":4497293.9770100005},{"$f":"_xlfn.XLOOKUP($B2002,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2002,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,19946974,2036,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2011)","v":1259886.03051662},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2011)","v":133.15691977773801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2011)","v":452.86866078808299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2011)","v":11917.103381675101},1272389.1594788609,{"$f":"I2011/((1+real_disc)^(C2011-Assumptions!$G$10))","v":813570.91272198386},{"$f":"_xlfn.XLOOKUP(B2011,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4497293.9770100005},4986230.2214408256,{"$f":"_xlfn.XLOOKUP(B2011,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2011)","v":4497293.9770100005},{"$f":"_xlfn.XLOOKUP($B2011,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2011,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,19946974,2045,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2020)","v":1259886.03051662},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2020)","v":133.15691977773801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2020)","v":452.86866078808299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2020)","v":11917.103381675101},1272389.1594788609,{"$f":"I2020/((1+real_disc)^(C2020-Assumptions!$G$10))","v":596942.1767366929},{"$f":"_xlfn.XLOOKUP(B2020,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4497293.9770100005},4986230.2214408256,{"$f":"_xlfn.XLOOKUP(B2020,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2020)","v":4497293.9770100005},{"$f":"_xlfn.XLOOKUP($B2020,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2020,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,19947080,2030,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2029)","v":25835.536078012101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2029)","v":1.05371969182172},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2029)","v":6.4477572150256801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2029)","v":4768.5753754931502},30611.612930412099,{"$f":"I2029/((1+real_disc)^(C2029-Assumptions!$G$10))","v":24060.451055255828},{"$f":"_xlfn.XLOOKUP(B2029,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1875202.6395},2079070.6856608307,{"$f":"_xlfn.XLOOKUP(B2029,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2029)","v":1875202.6395},{"$f":"_xlfn.XLOOKUP($B2029,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2029,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19947080,2039,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2038)","v":178673.92658082501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2038)","v":2.45869219827618},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2038)","v":6.7160472896383201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2038)","v":4768.5753754931502},183451.67669580606,{"$f":"I2038/((1+real_disc)^(C2038-Assumptions!$G$10))","v":105797.66646446128},{"$f":"_xlfn.XLOOKUP(B2038,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1875202.6395},2079070.6856608307,{"$f":"_xlfn.XLOOKUP(B2038,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2038)","v":1875202.6395},{"$f":"_xlfn.XLOOKUP($B2038,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2038,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19947175,2024,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2047)","v":69.416123225784006},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2047)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2047)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2047)","v":3477.6372732353202},3547.0533964611041,{"$f":"I2047/((1+real_disc)^(C2047-Assumptions!$G$10))","v":3427.104730880294},{"$f":"_xlfn.XLOOKUP(B2047,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1256107.6972199997},1392669.0568329012,{"$f":"_xlfn.XLOOKUP(B2047,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2047)","v":1256107.6972199997},{"$f":"_xlfn.XLOOKUP($B2047,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2047,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19947175,2033,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2056)","v":12.652988590811701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2056)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2056)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2056)","v":3477.6372732353202},3490.2902618261319,{"$f":"I2056/((1+real_disc)^(C2056-Assumptions!$G$10))","v":2474.3324319165517},{"$f":"_xlfn.XLOOKUP(B2056,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1256107.6972199997},1392669.0568329012,{"$f":"_xlfn.XLOOKUP(B2056,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2056)","v":1256107.6972199997},{"$f":"_xlfn.XLOOKUP($B2056,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2056,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19947175,2037,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2060,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2060)","v":12.652988590811701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2060,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2060)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2060,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2060)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2060,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2060)","v":3477.6372732353202},3490.2902618261319,{"$f":"I2060/((1+real_disc)^(C2060-Assumptions!$G$10))","v":2156.2377665361855},{"$f":"_xlfn.XLOOKUP(B2060,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1256107.6972199997},1392669.0568329012,{"$f":"_xlfn.XLOOKUP(B2060,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2060)","v":1256107.6972199997},{"$f":"_xlfn.XLOOKUP($B2060,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2060,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19947175,2044,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2067,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2067)","v":12.652988590811701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2067,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2067)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2067,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2067)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2067,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2067)","v":3477.6372732353202},3490.2902618261319,{"$f":"I2067/((1+real_disc)^(C2067-Assumptions!$G$10))","v":1694.7833935825097},{"$f":"_xlfn.XLOOKUP(B2067,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1256107.6972199997},1392669.0568329012,{"$f":"_xlfn.XLOOKUP(B2067,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2067)","v":1256107.6972199997},{"$f":"_xlfn.XLOOKUP($B2067,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2067,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19947904,2029,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2076)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2076)","v":0.47986786744335602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2076)","v":2.8666998355753801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2076)","v":1240.48237472598},1243.8289424289987,{"$f":"I2076/((1+real_disc)^(C2076-Assumptions!$G$10))","v":1011.8556460746212},{"$f":"_xlfn.XLOOKUP(B2076,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":241971.85006999999},268278.51541942894,{"$f":"_xlfn.XLOOKUP(B2076,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2076)","v":241971.85006999999},{"$f":"_xlfn.XLOOKUP($B2076,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2076,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19947904,2038,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2085)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2085)","v":4.9282367716240003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2085)","v":12.226074999941201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2085)","v":1240.48237472598},1257.6366864975453,{"$f":"I2085/((1+real_disc)^(C2085-Assumptions!$G$10))","v":750.67153980876969},{"$f":"_xlfn.XLOOKUP(B2085,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":241971.85006999999},268278.51541942894,{"$f":"_xlfn.XLOOKUP(B2085,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2085)","v":241971.85006999999},{"$f":"_xlfn.XLOOKUP($B2085,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2085,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19948545,2023,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2094)","v":131657.49200145699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2094)","v":0.78831717332593898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2094)","v":0.74695721346463095},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2094)","v":4448.9702738666401},136107.99754971042,{"$f":"I2094/((1+real_disc)^(C2094-Assumptions!$G$10))","v":136107.99754971042},{"$f":"_xlfn.XLOOKUP(B2094,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":834546.55420000001},925276.68216119613,{"$f":"_xlfn.XLOOKUP(B2094,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2094)","v":834546.55420000001},{"$f":"_xlfn.XLOOKUP($B2094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,19948545,2032,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2103)","v":182048.603104868},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2103)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2103)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2103)","v":4448.9702738666401},186497.57337873464,{"$f":"I2103/((1+real_disc)^(C2103-Assumptions!$G$10))","v":136839.04582618288},{"$f":"_xlfn.XLOOKUP(B2103,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":834546.55420000001},925276.68216119613,{"$f":"_xlfn.XLOOKUP(B2103,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2103)","v":834546.55420000001},{"$f":"_xlfn.XLOOKUP($B2103,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2103,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,19948545,2041,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2112)","v":182048.603104868},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2112)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2112)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2112)","v":4448.9702738666401},186497.57337873464,{"$f":"I2112/((1+real_disc)^(C2112-Assumptions!$G$10))","v":100403.04612754431},{"$f":"_xlfn.XLOOKUP(B2112,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":834546.55420000001},925276.68216119613,{"$f":"_xlfn.XLOOKUP(B2112,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2112)","v":834546.55420000001},{"$f":"_xlfn.XLOOKUP($B2112,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2112,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,19948545,2043,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2114,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2114)","v":182048.603104868},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2114,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2114)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2114,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2114)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2114,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2114)","v":4448.9702738666401},186497.57337873464,{"$f":"I2114/((1+real_disc)^(C2114-Assumptions!$G$10))","v":93727.317909444173},{"$f":"_xlfn.XLOOKUP(B2114,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":834546.55420000001},925276.68216119613,{"$f":"_xlfn.XLOOKUP(B2114,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2114)","v":834546.55420000001},{"$f":"_xlfn.XLOOKUP($B2114,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2114,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,19950704,2028,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2123)","v":65.825489706843399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2123)","v":30.7160572436443},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2123)","v":40.599678602695697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2123)","v":8639.4701430997193},8776.6113686529025,{"$f":"I2123/((1+real_disc)^(C2123-Assumptions!$G$10))","v":7389.6712683512105},{"$f":"_xlfn.XLOOKUP(B2123,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1737581.8287899999},1926488.032854662,{"$f":"_xlfn.XLOOKUP(B2123,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2123)","v":1737581.8287899999},{"$f":"_xlfn.XLOOKUP($B2123,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2123,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19950704,2037,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2132)","v":16.907182403572499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2132)","v":63.935748412430399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2132)","v":147.02849611429599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2132)","v":8639.4701430997193},8867.3415700300175,{"$f":"I2132/((1+real_disc)^(C2132-Assumptions!$G$10))","v":5478.0821501279088},{"$f":"_xlfn.XLOOKUP(B2132,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1737581.8287899999},1926488.032854662,{"$f":"_xlfn.XLOOKUP(B2132,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2132)","v":1737581.8287899999},{"$f":"_xlfn.XLOOKUP($B2132,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2132,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19950704,2046,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2141)","v":16.907182403572499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2141)","v":63.935748412430399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2141)","v":147.02849611429599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2141)","v":8639.4701430997193},8867.3415700300175,{"$f":"I2141/((1+real_disc)^(C2141-Assumptions!$G$10))","v":4019.4385417479225},{"$f":"_xlfn.XLOOKUP(B2141,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1737581.8287899999},1926488.032854662,{"$f":"_xlfn.XLOOKUP(B2141,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2141)","v":1737581.8287899999},{"$f":"_xlfn.XLOOKUP($B2141,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2141,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19950898,2031,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2150)","v":0.38893535178190802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2150)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2150)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2150)","v":5547.5568133730203},5547.9457487248019,{"$f":"I2150/((1+real_disc)^(C2150-Assumptions!$G$10))","v":4213.1741148424335},{"$f":"_xlfn.XLOOKUP(B2150,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1442333.99921},1599141.4866443626,{"$f":"_xlfn.XLOOKUP(B2150,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2150)","v":1442333.99921},{"$f":"_xlfn.XLOOKUP($B2150,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2150,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19950898,2040,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2159)","v":0.38893535178190802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2159)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2159)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2159)","v":5547.5568133730203},5547.9457487248019,{"$f":"I2159/((1+real_disc)^(C2159-Assumptions!$G$10))","v":3091.3363392874553},{"$f":"_xlfn.XLOOKUP(B2159,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1442333.99921},1599141.4866443626,{"$f":"_xlfn.XLOOKUP(B2159,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2159)","v":1442333.99921},{"$f":"_xlfn.XLOOKUP($B2159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19951396,2025,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2168)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2168)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2168)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2168)","v":8394.7434207550104},8394.7434207550104,{"$f":"I2168/((1+real_disc)^(C2168-Assumptions!$G$10))","v":7836.5828101052639},{"$f":"_xlfn.XLOOKUP(B2168,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1844361.5385999999},2044876.6058083219,{"$f":"_xlfn.XLOOKUP(B2168,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2168)","v":1844361.5385999999},{"$f":"_xlfn.XLOOKUP($B2168,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2168,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19951396,2034,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2177)","v":8394.7434207550104},8394.7434207550104,{"$f":"I2177/((1+real_disc)^(C2177-Assumptions!$G$10))","v":5749.9435239029535},{"$f":"_xlfn.XLOOKUP(B2177,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1844361.5385999999},2044876.6058083219,{"$f":"_xlfn.XLOOKUP(B2177,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2177)","v":1844361.5385999999},{"$f":"_xlfn.XLOOKUP($B2177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19951396,2044,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2187)","v":8394.7434207550104},8394.7434207550104,{"$f":"I2187/((1+real_disc)^(C2187-Assumptions!$G$10))","v":4076.2431418634696},{"$f":"_xlfn.XLOOKUP(B2187,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1844361.5385999999},2044876.6058083219,{"$f":"_xlfn.XLOOKUP(B2187,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2187)","v":1844361.5385999999},{"$f":"_xlfn.XLOOKUP($B2187,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2187,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19951396,2045,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2188)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2188)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2188)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2188)","v":8394.7434207550104},8394.7434207550104,{"$f":"I2188/((1+real_disc)^(C2188-Assumptions!$G$10))","v":3938.3991708825793},{"$f":"_xlfn.XLOOKUP(B2188,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1844361.5385999999},2044876.6058083219,{"$f":"_xlfn.XLOOKUP(B2188,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2188)","v":1844361.5385999999},{"$f":"_xlfn.XLOOKUP($B2188,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2188,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19951861,2030,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2197)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2197)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2197)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2197)","v":14042.9912344035},14042.9912344035,{"$f":"I2197/((1+real_disc)^(C2197-Assumptions!$G$10))","v":11037.664171203258},{"$f":"_xlfn.XLOOKUP(B2197,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2438493.1275200001},2703600.9185460778,{"$f":"_xlfn.XLOOKUP(B2197,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2197)","v":2438493.1275200001},{"$f":"_xlfn.XLOOKUP($B2197,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2197,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19951861,2039,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2206)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2206)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2206)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2206)","v":14042.9912344035},14042.9912344035,{"$f":"I2206/((1+real_disc)^(C2206-Assumptions!$G$10))","v":8098.6760630394392},{"$f":"_xlfn.XLOOKUP(B2206,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2438493.1275200001},2703600.9185460778,{"$f":"_xlfn.XLOOKUP(B2206,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2206)","v":2438493.1275200001},{"$f":"_xlfn.XLOOKUP($B2206,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2206,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19952077,2024,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2215)","v":50.088483619535701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2215)","v":3.0819326682014698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2215)","v":6.35824602398562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2215)","v":2912.2658607747098},2971.7945230864325,{"$f":"I2215/((1+real_disc)^(C2215-Assumptions!$G$10))","v":2871.2990561221573},{"$f":"_xlfn.XLOOKUP(B2215,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":674013.67174999998},747291.0058636074,{"$f":"_xlfn.XLOOKUP(B2215,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2215)","v":674013.67174999998},{"$f":"_xlfn.XLOOKUP($B2215,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2215,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19952077,2033,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2224)","v":11681.6860881583},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2224)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2224)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2224)","v":2912.2658607747098},14593.951948933009,{"$f":"I2224/((1+real_disc)^(C2224-Assumptions!$G$10))","v":10345.927102975007},{"$f":"_xlfn.XLOOKUP(B2224,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":674013.67174999998},747291.0058636074,{"$f":"_xlfn.XLOOKUP(B2224,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2224)","v":674013.67174999998},{"$f":"_xlfn.XLOOKUP($B2224,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2224,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19952077,2042,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2233)","v":9151.2104948492197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2233)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2233)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2233)","v":2912.2658607747098},12063.47635562393,{"$f":"I2233/((1+real_disc)^(C2233-Assumptions!$G$10))","v":6274.8858722241512},{"$f":"_xlfn.XLOOKUP(B2233,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":674013.67174999998},747291.0058636074,{"$f":"_xlfn.XLOOKUP(B2233,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2233)","v":674013.67174999998},{"$f":"_xlfn.XLOOKUP($B2233,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2233,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19952436,2027,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2242)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2242)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2242)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2242)","v":5225.7644179942899},5225.7644179942899,{"$f":"I2242/((1+real_disc)^(C2242-Assumptions!$G$10))","v":4553.951785844878},{"$f":"_xlfn.XLOOKUP(B2242,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1279236.3086600001},1418312.1617603591,{"$f":"_xlfn.XLOOKUP(B2242,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2242)","v":1279236.3086600001},{"$f":"_xlfn.XLOOKUP($B2242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19952436,2037,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2252)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2252)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2252)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2252)","v":5225.7644179942899},5225.7644179942899,{"$f":"I2252/((1+real_disc)^(C2252-Assumptions!$G$10))","v":3228.3820977126488},{"$f":"_xlfn.XLOOKUP(B2252,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1279236.3086600001},1418312.1617603591,{"$f":"_xlfn.XLOOKUP(B2252,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2252)","v":1279236.3086600001},{"$f":"_xlfn.XLOOKUP($B2252,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2252,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19952436,2038,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2253)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2253)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2253)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2253)","v":5225.7644179942899},5225.7644179942899,{"$f":"I2253/((1+real_disc)^(C2253-Assumptions!$G$10))","v":3119.2097562441054},{"$f":"_xlfn.XLOOKUP(B2253,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1279236.3086600001},1418312.1617603591,{"$f":"_xlfn.XLOOKUP(B2253,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2253)","v":1279236.3086600001},{"$f":"_xlfn.XLOOKUP($B2253,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2253,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19953282,2023,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2262)","v":763.46220812101399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2262)","v":9.5060373282812893},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2262)","v":15.844974782046},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2262)","v":4636.3316276212299},5425.1448478525708,{"$f":"I2262/((1+real_disc)^(C2262-Assumptions!$G$10))","v":5425.1448478525708},{"$f":"_xlfn.XLOOKUP(B2262,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1030763.2129299999},1142825.5990679218,{"$f":"_xlfn.XLOOKUP(B2262,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2262)","v":1030763.2129299999},{"$f":"_xlfn.XLOOKUP($B2262,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2262,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19953282,2032,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2271)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2271)","v":16.9493725497186},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2271)","v":29.1762495602276},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2271)","v":4636.3316276212299},4682.4572497311765,{"$f":"I2271/((1+real_disc)^(C2271-Assumptions!$G$10))","v":3435.6639100815632},{"$f":"_xlfn.XLOOKUP(B2271,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1030763.2129299999},1142825.5990679218,{"$f":"_xlfn.XLOOKUP(B2271,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2271)","v":1030763.2129299999},{"$f":"_xlfn.XLOOKUP($B2271,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2271,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19953282,2041,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2280)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2280)","v":16.9493725497186},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2280)","v":29.1762495602276},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2280)","v":4636.3316276212299},4682.4572497311765,{"$f":"I2280/((1+real_disc)^(C2280-Assumptions!$G$10))","v":2520.8530208609159},{"$f":"_xlfn.XLOOKUP(B2280,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1030763.2129299999},1142825.5990679218,{"$f":"_xlfn.XLOOKUP(B2280,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2280)","v":1030763.2129299999},{"$f":"_xlfn.XLOOKUP($B2280,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2280,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19953868,2026,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2289)","v":14.789826071213399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2289)","v":32.575429428683599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2289)","v":13956.738666352599},14004.103921852497,{"$f":"I2289/((1+real_disc)^(C2289-Assumptions!$G$10))","v":12630.899381731804},{"$f":"_xlfn.XLOOKUP(B2289,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2471465.1716999998},2740157.6133037335,{"$f":"_xlfn.XLOOKUP(B2289,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2289)","v":2471465.1716999998},{"$f":"_xlfn.XLOOKUP($B2289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19953868,2038,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2301)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2301)","v":92.449853717877502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2301)","v":118.574016865884},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2301)","v":13956.738666352599},14167.762536936361,{"$f":"I2301/((1+real_disc)^(C2301-Assumptions!$G$10))","v":8456.6045452012804},{"$f":"_xlfn.XLOOKUP(B2301,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2471465.1716999998},2740157.6133037335,{"$f":"_xlfn.XLOOKUP(B2301,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2301)","v":2471465.1716999998},{"$f":"_xlfn.XLOOKUP($B2301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19953868,2045,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2308)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2308)","v":92.449853717877502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2308)","v":118.574016865884},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2308)","v":13956.738666352599},14167.762536936361,{"$f":"I2308/((1+real_disc)^(C2308-Assumptions!$G$10))","v":6646.8147306059072},{"$f":"_xlfn.XLOOKUP(B2308,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2471465.1716999998},2740157.6133037335,{"$f":"_xlfn.XLOOKUP(B2308,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2308)","v":2471465.1716999998},{"$f":"_xlfn.XLOOKUP($B2308,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2308,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19954227,2030,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2317)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2317)","v":0.37965697995920999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2317)","v":1.00568256486597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2317)","v":6035.3638344561496},6036.7491740009746,{"$f":"I2317/((1+real_disc)^(C2317-Assumptions!$G$10))","v":4744.8302826802783},{"$f":"_xlfn.XLOOKUP(B2317,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1279666.45744},1418789.0754016545,{"$f":"_xlfn.XLOOKUP(B2317,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2317)","v":1279666.45744},{"$f":"_xlfn.XLOOKUP($B2317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19954227,2031,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2318)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2318)","v":0.32731144104389998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2318)","v":1.4918211767019001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2318)","v":6035.3638344561496},6037.1829670738953,{"$f":"I2318/((1+real_disc)^(C2318-Assumptions!$G$10))","v":4584.7065121878277},{"$f":"_xlfn.XLOOKUP(B2318,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1279666.45744},1418789.0754016545,{"$f":"_xlfn.XLOOKUP(B2318,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2318)","v":1279666.45744},{"$f":"_xlfn.XLOOKUP($B2318,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2318,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19954227,2040,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2327)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2327)","v":0.91166128077545605},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2327)","v":2.8250651758266598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2327)","v":6035.3638344561496},6039.1005609127515,{"$f":"I2327/((1+real_disc)^(C2327-Assumptions!$G$10))","v":3365.0096569260609},{"$f":"_xlfn.XLOOKUP(B2327,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1279666.45744},1418789.0754016545,{"$f":"_xlfn.XLOOKUP(B2327,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2327)","v":1279666.45744},{"$f":"_xlfn.XLOOKUP($B2327,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2327,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19954278,2025,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2336)","v":178457.42806827201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2336)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2336)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2336)","v":5281.9726783887299},183739.40074666074,{"$f":"I2336/((1+real_disc)^(C2336-Assumptions!$G$10))","v":171522.69667591847},{"$f":"_xlfn.XLOOKUP(B2336,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":724145.50101000001},802873.0610706174,{"$f":"_xlfn.XLOOKUP(B2336,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2336)","v":724145.50101000001},{"$f":"_xlfn.XLOOKUP($B2336,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2336,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,19954278,2034,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2345)","v":141043.002202973},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2345)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2345)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2345)","v":5281.9726783887299},146324.97488136173,{"$f":"I2345/((1+real_disc)^(C2345-Assumptions!$G$10))","v":100224.66435652866},{"$f":"_xlfn.XLOOKUP(B2345,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":724145.50101000001},802873.0610706174,{"$f":"_xlfn.XLOOKUP(B2345,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2345)","v":724145.50101000001},{"$f":"_xlfn.XLOOKUP($B2345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,19954278,2044,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2355)","v":141043.002202973},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2355)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2355)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2355)","v":5281.9726783887299},146324.97488136173,{"$f":"I2355/((1+real_disc)^(C2355-Assumptions!$G$10))","v":71051.150160090401},{"$f":"_xlfn.XLOOKUP(B2355,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":724145.50101000001},802873.0610706174,{"$f":"_xlfn.XLOOKUP(B2355,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2355)","v":724145.50101000001},{"$f":"_xlfn.XLOOKUP($B2355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,19954417,2029,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2364)","v":1382.9104134133499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2364)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2364)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2364)","v":10612.0289837244},11994.93939713775,{"$f":"I2364/((1+real_disc)^(C2364-Assumptions!$G$10))","v":9757.8909280040079},{"$f":"_xlfn.XLOOKUP(B2364,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1746588.34561},1936473.7190444842,{"$f":"_xlfn.XLOOKUP(B2364,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2364)","v":1746588.34561},{"$f":"_xlfn.XLOOKUP($B2364,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2364,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19954417,2038,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2373)","v":1095.3413735588799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2373)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2373)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2373)","v":10612.0289837244},11707.37035728328,{"$f":"I2373/((1+real_disc)^(C2373-Assumptions!$G$10))","v":6988.0195350285203},{"$f":"_xlfn.XLOOKUP(B2373,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1746588.34561},1936473.7190444842,{"$f":"_xlfn.XLOOKUP(B2373,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2373)","v":1746588.34561},{"$f":"_xlfn.XLOOKUP($B2373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19955740,2023,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2382)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2382)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2382)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2382)","v":5509.1731185620602},5509.1731185620602,{"$f":"I2382/((1+real_disc)^(C2382-Assumptions!$G$10))","v":5509.1731185620602},{"$f":"_xlfn.XLOOKUP(B2382,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287055.3590899999},1426981.2827376262,{"$f":"_xlfn.XLOOKUP(B2382,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2382)","v":1287055.3590899999},{"$f":"_xlfn.XLOOKUP($B2382,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2382,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19955740,2024,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2383)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2383)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2383)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2383)","v":5509.1731185620602},5509.1731185620602,{"$f":"I2383/((1+real_disc)^(C2383-Assumptions!$G$10))","v":5322.8725783208311},{"$f":"_xlfn.XLOOKUP(B2383,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287055.3590899999},1426981.2827376262,{"$f":"_xlfn.XLOOKUP(B2383,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2383)","v":1287055.3590899999},{"$f":"_xlfn.XLOOKUP($B2383,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2383,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19955740,2033,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2392)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2392)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2392)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2392)","v":5509.1731185620602},5509.1731185620602,{"$f":"I2392/((1+real_disc)^(C2392-Assumptions!$G$10))","v":3905.5564717327816},{"$f":"_xlfn.XLOOKUP(B2392,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287055.3590899999},1426981.2827376262,{"$f":"_xlfn.XLOOKUP(B2392,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2392)","v":1287055.3590899999},{"$f":"_xlfn.XLOOKUP($B2392,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2392,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19955740,2042,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2401)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2401)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2401)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2401)","v":5509.1731185620602},5509.1731185620602,{"$f":"I2401/((1+real_disc)^(C2401-Assumptions!$G$10))","v":2865.6277469459333},{"$f":"_xlfn.XLOOKUP(B2401,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287055.3590899999},1426981.2827376262,{"$f":"_xlfn.XLOOKUP(B2401,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2401)","v":1287055.3590899999},{"$f":"_xlfn.XLOOKUP($B2401,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2401,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19955967,2027,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2410)","v":210.38789362052199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2410)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2410)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2410)","v":2487.50447995989},2697.8923735804119,{"$f":"I2410/((1+real_disc)^(C2410-Assumptions!$G$10))","v":2351.057340123903},{"$f":"_xlfn.XLOOKUP(B2410,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":602461.24291000003},667959.54900903394,{"$f":"_xlfn.XLOOKUP(B2410,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2410)","v":602461.24291000003},{"$f":"_xlfn.XLOOKUP($B2410,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2410,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19955967,2037,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2420)","v":11.08813128525},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2420)","v":40.8059772473339},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2420)","v":67.259341677280801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2420)","v":2487.50447995989},2606.6579301697548,{"$f":"I2420/((1+real_disc)^(C2420-Assumptions!$G$10))","v":1610.345802739158},{"$f":"_xlfn.XLOOKUP(B2420,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":602461.24291000003},667959.54900903394,{"$f":"_xlfn.XLOOKUP(B2420,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2420)","v":602461.24291000003},{"$f":"_xlfn.XLOOKUP($B2420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19955967,2046,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2429)","v":11.08813128525},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2429)","v":40.8059772473339},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2429)","v":67.259341677280801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2429)","v":2487.50447995989},2606.6579301697548,{"$f":"I2429/((1+real_disc)^(C2429-Assumptions!$G$10))","v":1181.5605914052671},{"$f":"_xlfn.XLOOKUP(B2429,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":602461.24291000003},667959.54900903394,{"$f":"_xlfn.XLOOKUP(B2429,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2429)","v":602461.24291000003},{"$f":"_xlfn.XLOOKUP($B2429,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2429,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19956238,2031,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2438)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2438)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2438)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2438)","v":5351.1497008853603},5351.1497008853603,{"$f":"I2438/((1+real_disc)^(C2438-Assumptions!$G$10))","v":4063.7249218954753},{"$f":"_xlfn.XLOOKUP(B2438,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1342499.2108900002},{"$f":"K2438/((1 + real_disc) ^ (2023 - 2026))","v":1488452.8722871377},{"$f":"_xlfn.XLOOKUP(B2438,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2438)","v":1342499.2108900002},{"$f":"_xlfn.XLOOKUP($B2438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19956238,2040,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2447)","v":1.56518573263182E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2447)","v":0.66683223757477805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2447)","v":5351.1497008853603},5351.8321849802614,{"$f":"I2447/((1+real_disc)^(C2447-Assumptions!$G$10))","v":2982.0611203706135},{"$f":"_xlfn.XLOOKUP(B2447,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1342499.2108900002},1488452.8722871377,{"$f":"_xlfn.XLOOKUP(B2447,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2447)","v":1342499.2108900002},{"$f":"_xlfn.XLOOKUP($B2447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19956238,2041,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2448)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2448)","v":1.56518573263182E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2448)","v":0.66683223757477805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2448)","v":5351.1497008853603},5351.8321849802614,{"$f":"I2448/((1+real_disc)^(C2448-Assumptions!$G$10))","v":2881.2184737880325},{"$f":"_xlfn.XLOOKUP(B2448,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1342499.2108900002},1488452.8722871377,{"$f":"_xlfn.XLOOKUP(B2448,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2448)","v":1342499.2108900002},{"$f":"_xlfn.XLOOKUP($B2448,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2448,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19956512,2026,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2457)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2457)","v":8.9863058961099895},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2457)","v":30.106653487389099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2457)","v":11196.540040313899},11235.632999697398,{"$f":"I2457/((1+real_disc)^(C2457-Assumptions!$G$10))","v":10133.897227639989},{"$f":"_xlfn.XLOOKUP(B2457,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2499569.7401599996},2771317.6507244962,{"$f":"_xlfn.XLOOKUP(B2457,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2457)","v":2499569.7401599996},{"$f":"_xlfn.XLOOKUP($B2457,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2457,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19956512,2035,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2466)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2466)","v":143.78520234730399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2466)","v":147.494528634868},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2466)","v":11196.540040313899},11487.819771296072,{"$f":"I2466/((1+real_disc)^(C2466-Assumptions!$G$10))","v":7602.447258399382},{"$f":"_xlfn.XLOOKUP(B2466,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2499569.7401599996},2771317.6507244962,{"$f":"_xlfn.XLOOKUP(B2466,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2466)","v":2499569.7401599996},{"$f":"_xlfn.XLOOKUP($B2466,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2466,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19956512,2043,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2474)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2474)","v":143.78520234730399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2474)","v":147.494528634868},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2474)","v":11196.540040313899},11487.819771296072,{"$f":"I2474/((1+real_disc)^(C2474-Assumptions!$G$10))","v":5773.386303553043},{"$f":"_xlfn.XLOOKUP(B2474,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2499569.7401599996},2771317.6507244962,{"$f":"_xlfn.XLOOKUP(B2474,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2474)","v":2499569.7401599996},{"$f":"_xlfn.XLOOKUP($B2474,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2474,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19956541,2030,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2485)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2485)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2485)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2485)","v":2799.4762382716599},2799.4762382716599,{"$f":"I2485/((1+real_disc)^(C2485-Assumptions!$G$10))","v":2200.363017930666},{"$f":"_xlfn.XLOOKUP(B2485,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":636201.82682000007},705368.33750298829,{"$f":"_xlfn.XLOOKUP(B2485,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2485)","v":636201.82682000007},{"$f":"_xlfn.XLOOKUP($B2485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19956541,2039,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2494)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2494)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2494)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2494)","v":2799.4762382716599},2799.4762382716599,{"$f":"I2494/((1+real_disc)^(C2494-Assumptions!$G$10))","v":1614.4744963163414},{"$f":"_xlfn.XLOOKUP(B2494,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":636201.82682000007},705368.33750298829,{"$f":"_xlfn.XLOOKUP(B2494,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2494)","v":636201.82682000007},{"$f":"_xlfn.XLOOKUP($B2494,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2494,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19956812,2024,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2503)","v":430705.41835589102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2503)","v":49.263916209881003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2503)","v":116.44699758550099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2503)","v":16008.891589353199},{"$f":"SUM(E2503:H2503)","v":446880.02085903956},{"$f":"I2503/((1+real_disc)^(C2503-Assumptions!$G$10))","v":431768.13609569042},{"$f":"_xlfn.XLOOKUP(B2503,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3070582.8780300003},3404410.1235408052,{"$f":"_xlfn.XLOOKUP(B2503,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2503)","v":3070582.8780300003},{"$f":"_xlfn.XLOOKUP($B2503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19956812,2033,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2512)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2512)","v":27.067296747171799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2512)","v":84.696268683667995},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2512)","v":16008.891589353199},16120.655154784039,{"$f":"I2512/((1+real_disc)^(C2512-Assumptions!$G$10))","v":11428.235728553826},{"$f":"_xlfn.XLOOKUP(B2512,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3070582.8780300003},3404410.1235408052,{"$f":"_xlfn.XLOOKUP(B2512,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2512)","v":3070582.8780300003},{"$f":"_xlfn.XLOOKUP($B2512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19956812,2034,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2513)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2513)","v":60.273121583222803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2513)","v":89.870532220048602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2513)","v":16008.891589353199},16159.035243156472,{"$f":"I2513/((1+real_disc)^(C2513-Assumptions!$G$10))","v":11068.061927799889},{"$f":"_xlfn.XLOOKUP(B2513,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3070582.8780300003},3404410.1235408052,{"$f":"_xlfn.XLOOKUP(B2513,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2513)","v":3070582.8780300003},{"$f":"_xlfn.XLOOKUP($B2513,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2513,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19956812,2043,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2522)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2522)","v":78.2618533712306},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2522)","v":91.231146987156805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2522)","v":16008.891589353199},16178.384589711586,{"$f":"I2522/((1+real_disc)^(C2522-Assumptions!$G$10))","v":8130.7041600041148},{"$f":"_xlfn.XLOOKUP(B2522,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3070582.8780300003},3404410.1235408052,{"$f":"_xlfn.XLOOKUP(B2522,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2522)","v":3070582.8780300003},{"$f":"_xlfn.XLOOKUP($B2522,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2522,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19957666,2030,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2533)","v":13152.171545109},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2533)","v":7.0520979669435597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2533)","v":13.100572959520999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2533)","v":2366.8799871966198},15539.204203232086,{"$f":"I2533/((1+real_disc)^(C2533-Assumptions!$G$10))","v":12213.674039960428},{"$f":"_xlfn.XLOOKUP(B2533,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":502332.27380999998},556944.77116254123,{"$f":"_xlfn.XLOOKUP(B2533,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2533)","v":502332.27380999998},{"$f":"_xlfn.XLOOKUP($B2533,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2533,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19957666,2038,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2541)","v":19913.5355239089},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2541)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2541)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2541)","v":2366.8799871966198},22280.415511105519,{"$f":"I2541/((1+real_disc)^(C2541-Assumptions!$G$10))","v":13298.970997641472},{"$f":"_xlfn.XLOOKUP(B2541,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":502332.27380999998},556944.77116254123,{"$f":"_xlfn.XLOOKUP(B2541,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2541)","v":502332.27380999998},{"$f":"_xlfn.XLOOKUP($B2541,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2541,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19957706,2023,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2550)","v":10268.738286779},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2550)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2550)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2550)","v":16209.748657988701},26478.486944767701,{"$f":"I2550/((1+real_disc)^(C2550-Assumptions!$G$10))","v":26478.486944767701},{"$f":"_xlfn.XLOOKUP(B2550,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2974699.39714},3298102.3943608413,{"$f":"_xlfn.XLOOKUP(B2550,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2550)","v":2974699.39714},{"$f":"_xlfn.XLOOKUP($B2550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19957706,2032,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2559)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2559)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2559)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2559)","v":16209.748657988701},16209.748657988701,{"$f":"I2559/((1+real_disc)^(C2559-Assumptions!$G$10))","v":11893.594641775344},{"$f":"_xlfn.XLOOKUP(B2559,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2974699.39714},3298102.3943608413,{"$f":"_xlfn.XLOOKUP(B2559,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2559)","v":2974699.39714},{"$f":"_xlfn.XLOOKUP($B2559,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2559,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19957706,2041,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2568)","v":2.5942284811635701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2568)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2568)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2568)","v":16209.748657988701},16212.342886469865,{"$f":"I2568/((1+real_disc)^(C2568-Assumptions!$G$10))","v":8728.0953911403813},{"$f":"_xlfn.XLOOKUP(B2568,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2974699.39714},3298102.3943608413,{"$f":"_xlfn.XLOOKUP(B2568,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2568)","v":2974699.39714},{"$f":"_xlfn.XLOOKUP($B2568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19959047,2026,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2577)","v":10340.8131741915},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2577)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2577)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2577)","v":2128.8877137886798},12469.70088798018,{"$f":"I2577/((1+real_disc)^(C2577-Assumptions!$G$10))","v":11246.955757775784},{"$f":"_xlfn.XLOOKUP(B2577,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484342.47422000003},536999.15878944064,{"$f":"_xlfn.XLOOKUP(B2577,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2577)","v":484342.47422000003},{"$f":"_xlfn.XLOOKUP($B2577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B2577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19959047,2027,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2578)","v":15886.486982878299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2578)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2578)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2578)","v":2128.8877137886798},18015.374696666979,{"$f":"I2578/((1+real_disc)^(C2578-Assumptions!$G$10))","v":15699.358258487964},{"$f":"_xlfn.XLOOKUP(B2578,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484342.47422000003},536999.15878944064,{"$f":"_xlfn.XLOOKUP(B2578,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2578)","v":484342.47422000003},{"$f":"_xlfn.XLOOKUP($B2578,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B2578,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19959047,2036,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2587)","v":8672.0625472919692},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2587)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2587)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2587)","v":2128.8877137886798},10800.950261080648,{"$f":"I2587/((1+real_disc)^(C2587-Assumptions!$G$10))","v":6906.1724525939926},{"$f":"_xlfn.XLOOKUP(B2587,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484342.47422000003},536999.15878944064,{"$f":"_xlfn.XLOOKUP(B2587,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2587)","v":484342.47422000003},{"$f":"_xlfn.XLOOKUP($B2587,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B2587,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19959571,2023,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2598)","v":166024.167761433},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2598)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2598)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2598)","v":26111.975723759999},192136.143485193,{"$f":"I2598/((1+real_disc)^(C2598-Assumptions!$G$10))","v":192136.143485193},{"$f":"_xlfn.XLOOKUP(B2598,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2006879.1361199999},2225062.7711808016,{"$f":"_xlfn.XLOOKUP(B2598,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2598)","v":2006879.1361199999},{"$f":"_xlfn.XLOOKUP($B2598,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2598,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19959571,2031,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2606)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2606)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2606)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2606)","v":26111.975723759999},26111.975723759999,{"$f":"I2606/((1+real_disc)^(C2606-Assumptions!$G$10))","v":19829.736120261536},{"$f":"_xlfn.XLOOKUP(B2606,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2006879.1361199999},2225062.7711808016,{"$f":"_xlfn.XLOOKUP(B2606,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2606)","v":2006879.1361199999},{"$f":"_xlfn.XLOOKUP($B2606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19959571,2040,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2615)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2615)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2615)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2615)","v":26111.975723759999},26111.975723759999,{"$f":"I2615/((1+real_disc)^(C2615-Assumptions!$G$10))","v":14549.691561783004},{"$f":"_xlfn.XLOOKUP(B2615,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2006879.1361199999},2225062.7711808016,{"$f":"_xlfn.XLOOKUP(B2615,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2615)","v":2006879.1361199999},{"$f":"_xlfn.XLOOKUP($B2615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19962083,2025,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2624)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2624)","v":8.1094200341822997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2624)","v":19.372595391093299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2624)","v":9179.1655683109402},9206.6475837362159,{"$f":"I2624/((1+real_disc)^(C2624-Assumptions!$G$10))","v":8594.5040339202478},{"$f":"_xlfn.XLOOKUP(B2624,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2105206.3643300002},2334079.9266964332,{"$f":"_xlfn.XLOOKUP(B2624,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2624)","v":2105206.3643300002},{"$f":"_xlfn.XLOOKUP($B2624,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2624,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19962083,2034,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2633)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2633)","v":8.1094200341822997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2633)","v":19.372595391093299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2633)","v":9179.1655683109402},9206.6475837362159,{"$f":"I2633/((1+real_disc)^(C2633-Assumptions!$G$10))","v":6306.0538002958629},{"$f":"_xlfn.XLOOKUP(B2633,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2105206.3643300002},2334079.9266964332,{"$f":"_xlfn.XLOOKUP(B2633,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2633)","v":2105206.3643300002},{"$f":"_xlfn.XLOOKUP($B2633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19962083,2043,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2642)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2642)","v":8.1094200341822997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2642)","v":19.372595391093299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2642)","v":9179.1655683109402},9206.6475837362159,{"$f":"I2642/((1+real_disc)^(C2642-Assumptions!$G$10))","v":4626.946985571095},{"$f":"_xlfn.XLOOKUP(B2642,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2105206.3643300002},2334079.9266964332,{"$f":"_xlfn.XLOOKUP(B2642,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2642)","v":2105206.3643300002},{"$f":"_xlfn.XLOOKUP($B2642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19962083,2044,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2643)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2643)","v":8.1094200341822997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2643)","v":19.372595391093299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2643)","v":9179.1655683109402},9206.6475837362159,{"$f":"I2643/((1+real_disc)^(C2643-Assumptions!$G$10))","v":4470.4801792957451},{"$f":"_xlfn.XLOOKUP(B2643,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2105206.3643300002},2334079.9266964332,{"$f":"_xlfn.XLOOKUP(B2643,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2643)","v":2105206.3643300002},{"$f":"_xlfn.XLOOKUP($B2643,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2643,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19962134,2029,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2652)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2652)","v":6.5404177587851899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2652)","v":13.5167275980155},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2652)","v":6062.9509696471196},6083.0081150039205,{"$f":"I2652/((1+real_disc)^(C2652-Assumptions!$G$10))","v":4948.5310208849778},{"$f":"_xlfn.XLOOKUP(B2652,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1140483.9210900001},1264474.9094625723,{"$f":"_xlfn.XLOOKUP(B2652,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2652)","v":1140483.9210900001},{"$f":"_xlfn.XLOOKUP($B2652,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2652,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19962134,2039,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2662)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2662)","v":6.5404177587851899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2662)","v":13.5167275980155},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2662)","v":6062.9509696471196},6083.0081150039205,{"$f":"I2662/((1+real_disc)^(C2662-Assumptions!$G$10))","v":3508.106740931787},{"$f":"_xlfn.XLOOKUP(B2662,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1140483.9210900001},1264474.9094625723,{"$f":"_xlfn.XLOOKUP(B2662,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2662)","v":1140483.9210900001},{"$f":"_xlfn.XLOOKUP($B2662,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2662,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19962390,2024,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2671)","v":2220195.6730081602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2671)","v":27081.905578188998},2247277.5785863493,{"$f":"I2671/((1+real_disc)^(C2671-Assumptions!$G$10))","v":2171282.6846244922},{"$f":"_xlfn.XLOOKUP(B2671,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4040923.6479600002},4480244.2800034583,{"$f":"_xlfn.XLOOKUP(B2671,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2671)","v":4040923.6479600002},{"$f":"_xlfn.XLOOKUP($B2671,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B2671,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19962390,2033,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2680)","v":2220195.6730081602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2680)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2680)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2680)","v":27081.905578188998},2247277.5785863493,{"$f":"I2680/((1+real_disc)^(C2680-Assumptions!$G$10))","v":1593137.3550880041},{"$f":"_xlfn.XLOOKUP(B2680,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4040923.6479600002},4480244.2800034583,{"$f":"_xlfn.XLOOKUP(B2680,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2680)","v":4040923.6479600002},{"$f":"_xlfn.XLOOKUP($B2680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B2680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19962390,2042,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2689)","v":2220195.6730081602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2689)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2689)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2689)","v":27081.905578188998},2247277.5785863493,{"$f":"I2689/((1+real_disc)^(C2689-Assumptions!$G$10))","v":1168934.2203803116},{"$f":"_xlfn.XLOOKUP(B2689,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4040923.6479600002},4480244.2800034583,{"$f":"_xlfn.XLOOKUP(B2689,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2689)","v":4040923.6479600002},{"$f":"_xlfn.XLOOKUP($B2689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B2689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,19963350,2027,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2698)","v":14007.5134136703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2698)","v":1.5254503431200499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2698)","v":3.0573404437682301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2698)","v":12673.601204165099},26685.697408622291,{"$f":"I2698/((1+real_disc)^(C2698-Assumptions!$G$10))","v":23255.043597459829},{"$f":"_xlfn.XLOOKUP(B2698,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2901021.7945500002},3216414.7193821622,{"$f":"_xlfn.XLOOKUP(B2698,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2698)","v":2901021.7945500002},{"$f":"_xlfn.XLOOKUP($B2698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19963350,2036,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2707)","v":82432.690233618196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2707)","v":21.515922105792701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2707)","v":76.390775201139107},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2707)","v":12673.601204165099},95204.198135090235,{"$f":"I2707/((1+real_disc)^(C2707-Assumptions!$G$10))","v":60873.959664552436},{"$f":"_xlfn.XLOOKUP(B2707,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2901021.7945500002},3216414.7193821622,{"$f":"_xlfn.XLOOKUP(B2707,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2707)","v":2901021.7945500002},{"$f":"_xlfn.XLOOKUP($B2707,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2707,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19963350,2044,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2715)","v":82432.690233618196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2715)","v":21.515922105792701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2715)","v":76.390775201139107},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2715)","v":12673.601204165099},95204.198135090235,{"$f":"I2715/((1+real_disc)^(C2715-Assumptions!$G$10))","v":46228.388441903036},{"$f":"_xlfn.XLOOKUP(B2715,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2901021.7945500002},3216414.7193821622,{"$f":"_xlfn.XLOOKUP(B2715,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2715)","v":2901021.7945500002},{"$f":"_xlfn.XLOOKUP($B2715,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2715,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19963742,2023,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2718)","v":2763019.8484952501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2718)","v":40.532789947921103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2718)","v":98.738153626453993},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2718)","v":5360.4343986629401},2768519.5538374875,{"$f":"I2718/((1+real_disc)^(C2718-Assumptions!$G$10))","v":2768519.5538374875},{"$f":"_xlfn.XLOOKUP(B2718,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1677002.2578},1859322.3796382179,{"$f":"_xlfn.XLOOKUP(B2718,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2718)","v":1677002.2578},{"$f":"_xlfn.XLOOKUP($B2718,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2718,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19963742,2032,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2727)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2727)","v":115.534075946577},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2727)","v":260.07760991674297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2727)","v":5360.4343986629401},5736.0460845262605,{"$f":"I2727/((1+real_disc)^(C2727-Assumptions!$G$10))","v":4208.7146701238826},{"$f":"_xlfn.XLOOKUP(B2727,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1677002.2578},1859322.3796382179,{"$f":"_xlfn.XLOOKUP(B2727,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2727)","v":1677002.2578},{"$f":"_xlfn.XLOOKUP($B2727,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2727,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19963742,2041,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2736)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2736)","v":115.534075946577},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2736)","v":260.07760991674297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2736)","v":5360.4343986629401},5736.0460845262605,{"$f":"I2736/((1+real_disc)^(C2736-Assumptions!$G$10))","v":3088.0643065786876},{"$f":"_xlfn.XLOOKUP(B2736,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1677002.2578},1859322.3796382179,{"$f":"_xlfn.XLOOKUP(B2736,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2736)","v":1677002.2578},{"$f":"_xlfn.XLOOKUP($B2736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19963837,2026,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2745)","v":829.98917953015405},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2745)","v":0.64897645488002698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2745)","v":1.7203934846442399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2745)","v":14349.944949684101},15182.303499153779,{"$f":"I2745/((1+real_disc)^(C2745-Assumptions!$G$10))","v":13693.567896299843},{"$f":"_xlfn.XLOOKUP(B2745,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3637227.5308600003},4032659.1789065953,{"$f":"_xlfn.XLOOKUP(B2745,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2745)","v":3637227.5308600003},{"$f":"_xlfn.XLOOKUP($B2745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19963837,2035,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2754)","v":24763.8490087727},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2754)","v":7.0334920650228803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2754)","v":11.265703252295999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2754)","v":14349.944949684101},39132.09315377412,{"$f":"I2754/((1+real_disc)^(C2754-Assumptions!$G$10))","v":25896.96567626208},{"$f":"_xlfn.XLOOKUP(B2754,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3637227.5308600003},4032659.1789065953,{"$f":"_xlfn.XLOOKUP(B2754,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2754)","v":3637227.5308600003},{"$f":"_xlfn.XLOOKUP($B2754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19963837,2044,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2763)","v":24763.8490087727},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2763)","v":7.0334920650228803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2763)","v":11.265703252295999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2763)","v":14349.944949684101},39132.09315377412,{"$f":"I2763/((1+real_disc)^(C2763-Assumptions!$G$10))","v":19001.40580240485},{"$f":"_xlfn.XLOOKUP(B2763,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3637227.5308600003},4032659.1789065953,{"$f":"_xlfn.XLOOKUP(B2763,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2763)","v":3637227.5308600003},{"$f":"_xlfn.XLOOKUP($B2763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19964900,2029,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2772)","v":2.9685631277106799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2772)","v":8.7609214217344107},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2772)","v":9533.6341347239995},9545.3636192734448,{"$f":"I2772/((1+real_disc)^(C2772-Assumptions!$G$10))","v":7765.15945443073},{"$f":"_xlfn.XLOOKUP(B2772,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1899054.2215300002},2105515.3610045207,{"$f":"_xlfn.XLOOKUP(B2772,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2772)","v":1899054.2215300002},{"$f":"_xlfn.XLOOKUP($B2772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19964900,2037,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2780)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2780)","v":32.666362149814297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2780)","v":57.814665337119997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2780)","v":9533.6341347239995},9624.1151622109337,{"$f":"I2780/((1+real_disc)^(C2780-Assumptions!$G$10))","v":5945.6030947395438},{"$f":"_xlfn.XLOOKUP(B2780,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1899054.2215300002},2105515.3610045207,{"$f":"_xlfn.XLOOKUP(B2780,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2780)","v":1899054.2215300002},{"$f":"_xlfn.XLOOKUP($B2780,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2780,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19964900,2040,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2783)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2783)","v":32.666362149814297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2783)","v":57.814665337119997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2783)","v":9533.6341347239995},9624.1151622109337,{"$f":"I2783/((1+real_disc)^(C2783-Assumptions!$G$10))","v":5362.5933420975525},{"$f":"_xlfn.XLOOKUP(B2783,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1899054.2215300002},2105515.3610045207,{"$f":"_xlfn.XLOOKUP(B2783,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2783)","v":1899054.2215300002},{"$f":"_xlfn.XLOOKUP($B2783,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2783,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19965083,2025,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2792)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2792)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2792)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2792)","v":2941.9040457341598},2941.9040457341598,{"$f":"I2792/((1+real_disc)^(C2792-Assumptions!$G$10))","v":2746.2989061440503},{"$f":"_xlfn.XLOOKUP(B2792,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":798882.41096999997},885735.20906553487,{"$f":"_xlfn.XLOOKUP(B2792,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2792)","v":798882.41096999997},{"$f":"_xlfn.XLOOKUP($B2792,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2792,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19965083,2034,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2801)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2801)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2801)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2801)","v":2941.9040457341598},2941.9040457341598,{"$f":"I2801/((1+real_disc)^(C2801-Assumptions!$G$10))","v":2015.0445663283476},{"$f":"_xlfn.XLOOKUP(B2801,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":798882.41096999997},885735.20906553487,{"$f":"_xlfn.XLOOKUP(B2801,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2801)","v":798882.41096999997},{"$f":"_xlfn.XLOOKUP($B2801,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2801,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19965083,2043,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2810)","v":2941.9040457341598},2941.9040457341598,{"$f":"I2810/((1+real_disc)^(C2810-Assumptions!$G$10))","v":1478.5006086574981},{"$f":"_xlfn.XLOOKUP(B2810,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":798882.41096999997},885735.20906553487,{"$f":"_xlfn.XLOOKUP(B2810,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2810)","v":798882.41096999997},{"$f":"_xlfn.XLOOKUP($B2810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19968436,2028,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2819)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2819)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2819)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2819)","v":2032.4376000301299},2032.4376000301299,{"$f":"I2819/((1+real_disc)^(C2819-Assumptions!$G$10))","v":1711.2579225397071},{"$f":"_xlfn.XLOOKUP(B2819,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506296.18687999999},561339.63243819633,{"$f":"_xlfn.XLOOKUP(B2819,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2819)","v":506296.18687999999},{"$f":"_xlfn.XLOOKUP($B2819,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2819,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19968436,2037,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2828)","v":2032.4376000301299},2032.4376000301299,{"$f":"I2828/((1+real_disc)^(C2828-Assumptions!$G$10))","v":1255.6029391722384},{"$f":"_xlfn.XLOOKUP(B2828,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506296.18687999999},561339.63243819633,{"$f":"_xlfn.XLOOKUP(B2828,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2828)","v":506296.18687999999},{"$f":"_xlfn.XLOOKUP($B2828,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2828,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19968436,2039,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2830,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2830)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2830,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2830)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2830,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2830)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2830,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2830)","v":2032.4376000301299},2032.4376000301299,{"$f":"I2830/((1+real_disc)^(C2830-Assumptions!$G$10))","v":1172.1187791287907},{"$f":"_xlfn.XLOOKUP(B2830,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506296.18687999999},561339.63243819633,{"$f":"_xlfn.XLOOKUP(B2830,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2830)","v":506296.18687999999},{"$f":"_xlfn.XLOOKUP($B2830,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2830,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19968509,2024,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2839)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2839)","v":5.34199940286386},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2839)","v":9.3078767301655496},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2839)","v":15161.2496675356},15175.899543668629,{"$f":"I2839/((1+real_disc)^(C2839-Assumptions!$G$10))","v":14662.704873109788},{"$f":"_xlfn.XLOOKUP(B2839,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819684.1905799997},3126234.2639509514,{"$f":"_xlfn.XLOOKUP(B2839,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2839)","v":2819684.1905799997},{"$f":"_xlfn.XLOOKUP($B2839,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2839,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19968509,2033,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2848)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2848)","v":12.1397629874646},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2848)","v":59.861109245253999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2848)","v":15161.2496675356},15233.250539768318,{"$f":"I2848/((1+real_disc)^(C2848-Assumptions!$G$10))","v":10799.137901596303},{"$f":"_xlfn.XLOOKUP(B2848,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819684.1905799997},3126234.2639509514,{"$f":"_xlfn.XLOOKUP(B2848,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2848)","v":2819684.1905799997},{"$f":"_xlfn.XLOOKUP($B2848,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2848,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19968509,2042,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2857)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2857)","v":53.881257152052903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2857)","v":94.905592992470403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2857)","v":15161.2496675356},15310.036517680122,{"$f":"I2857/((1+real_disc)^(C2857-Assumptions!$G$10))","v":7963.6026147007033},{"$f":"_xlfn.XLOOKUP(B2857,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2819684.1905799997},3126234.2639509514,{"$f":"_xlfn.XLOOKUP(B2857,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2857)","v":2819684.1905799997},{"$f":"_xlfn.XLOOKUP($B2857,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2857,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19968736,2027,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2866)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2866)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2866)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2866)","v":11186.9686346125},11186.9686346125,{"$f":"I2866/((1+real_disc)^(C2866-Assumptions!$G$10))","v":9748.7968681407729},{"$f":"_xlfn.XLOOKUP(B2866,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2349143.9819499999},2604537.9237366416,{"$f":"_xlfn.XLOOKUP(B2866,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2866)","v":2349143.9819499999},{"$f":"_xlfn.XLOOKUP($B2866,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2866,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19968736,2036,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2875)","v":9.7116558642467705},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2875)","v":12.9442423454647},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2875)","v":28.586874432894199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2875)","v":11186.9686346125},11238.211407255105,{"$f":"I2875/((1+real_disc)^(C2875-Assumptions!$G$10))","v":7185.7590453756511},{"$f":"_xlfn.XLOOKUP(B2875,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2349143.9819499999},2604537.9237366416,{"$f":"_xlfn.XLOOKUP(B2875,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2875)","v":2349143.9819499999},{"$f":"_xlfn.XLOOKUP($B2875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19968736,2045,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2884)","v":9.7116558642467705},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2884)","v":12.9442423454647},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2884)","v":28.586874432894199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2884)","v":11186.9686346125},11238.211407255105,{"$f":"I2884/((1+real_disc)^(C2884-Assumptions!$G$10))","v":5272.4139702837901},{"$f":"_xlfn.XLOOKUP(B2884,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2349143.9819499999},2604537.9237366416,{"$f":"_xlfn.XLOOKUP(B2884,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2884)","v":2349143.9819499999},{"$f":"_xlfn.XLOOKUP($B2884,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2884,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19969040,2030,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2893)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2893)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2893)","v":3.17614114505992},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2893)","v":5031.9918701214101},5035.1680112664699,{"$f":"I2893/((1+real_disc)^(C2893-Assumptions!$G$10))","v":3957.5965423797679},{"$f":"_xlfn.XLOOKUP(B2893,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":961261.47849999997},1065767.783761878,{"$f":"_xlfn.XLOOKUP(B2893,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2893)","v":961261.47849999997},{"$f":"_xlfn.XLOOKUP($B2893,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2893,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19969040,2040,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2903)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2903)","v":23.919332045824699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2903)","v":54.748081985015503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2903)","v":5031.9918701214101},5110.6592841522506,{"$f":"I2903/((1+real_disc)^(C2903-Assumptions!$G$10))","v":2847.6786685320453},{"$f":"_xlfn.XLOOKUP(B2903,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":961261.47849999997},1065767.783761878,{"$f":"_xlfn.XLOOKUP(B2903,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2903)","v":961261.47849999997},{"$f":"_xlfn.XLOOKUP($B2903,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2903,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19969040,2041,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2904)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2904)","v":23.919332045824699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2904)","v":54.748081985015503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2904)","v":5031.9918701214101},5110.6592841522506,{"$f":"I2904/((1+real_disc)^(C2904-Assumptions!$G$10))","v":2751.3803560696092},{"$f":"_xlfn.XLOOKUP(B2904,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":961261.47849999997},1065767.783761878,{"$f":"_xlfn.XLOOKUP(B2904,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2904)","v":961261.47849999997},{"$f":"_xlfn.XLOOKUP($B2904,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2904,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19969626,2026,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2913)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2913)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2913)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2913)","v":5726.2610008407},5726.2610008407,{"$f":"I2913/((1+real_disc)^(C2913-Assumptions!$G$10))","v":5164.7593404595391},{"$f":"_xlfn.XLOOKUP(B2913,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1153270.2420900001},1278651.3321107603,{"$f":"_xlfn.XLOOKUP(B2913,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2913)","v":1153270.2420900001},{"$f":"_xlfn.XLOOKUP($B2913,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2913,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19969626,2035,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2922)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2922)","v":3.9745511439355001E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2922)","v":0.17320954557413801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2922)","v":5726.2610008407},5726.4739558977135,{"$f":"I2922/((1+real_disc)^(C2922-Assumptions!$G$10))","v":3789.6848221007849},{"$f":"_xlfn.XLOOKUP(B2922,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1153270.2420900001},1278651.3321107603,{"$f":"_xlfn.XLOOKUP(B2922,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2922)","v":1153270.2420900001},{"$f":"_xlfn.XLOOKUP($B2922,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2922,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19969626,2044,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2931)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2931)","v":3.9745511439355001E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2931)","v":0.17320954557413801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2931)","v":5726.2610008407},5726.4739558977135,{"$f":"I2931/((1+real_disc)^(C2931-Assumptions!$G$10))","v":2780.6091288122343},{"$f":"_xlfn.XLOOKUP(B2931,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1153270.2420900001},1278651.3321107603,{"$f":"_xlfn.XLOOKUP(B2931,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2931)","v":1153270.2420900001},{"$f":"_xlfn.XLOOKUP($B2931,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2931,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19970479,2029,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2940)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2940)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2940)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2940)","v":455.30650509672398},455.30650509672398,{"$f":"I2940/((1+real_disc)^(C2940-Assumptions!$G$10))","v":370.3921352536961},{"$f":"_xlfn.XLOOKUP(B2940,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":165577.53479999999},183578.7725311945,{"$f":"_xlfn.XLOOKUP(B2940,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2940)","v":165577.53479999999},{"$f":"_xlfn.XLOOKUP($B2940,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2940,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19970479,2038,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2949)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2949)","v":0.18118899352152801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2949)","v":0.448013354198882},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2949)","v":455.30650509672398},455.9357074444444,{"$f":"I2949/((1+real_disc)^(C2949-Assumptions!$G$10))","v":272.14374646965251},{"$f":"_xlfn.XLOOKUP(B2949,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":165577.53479999999},183578.7725311945,{"$f":"_xlfn.XLOOKUP(B2949,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2949)","v":165577.53479999999},{"$f":"_xlfn.XLOOKUP($B2949,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2949,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19971256,2023,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2958)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2958)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2958)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2958)","v":7137.3890769996697},7137.3890769996697,{"$f":"I2958/((1+real_disc)^(C2958-Assumptions!$G$10))","v":7137.3890769996697},{"$f":"_xlfn.XLOOKUP(B2958,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1979859.6944000002},2195105.8331733169,{"$f":"_xlfn.XLOOKUP(B2958,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2958)","v":1979859.6944000002},{"$f":"_xlfn.XLOOKUP($B2958,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2958,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19971256,2033,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2968)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2968)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2968)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2968)","v":7137.3890769996697},7137.3890769996697,{"$f":"I2968/((1+real_disc)^(C2968-Assumptions!$G$10))","v":5059.8293974516919},{"$f":"_xlfn.XLOOKUP(B2968,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1979859.6944000002},2195105.8331733169,{"$f":"_xlfn.XLOOKUP(B2968,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2968)","v":1979859.6944000002},{"$f":"_xlfn.XLOOKUP($B2968,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2968,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19971256,2034,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2969)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2969)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2969)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2969)","v":7137.3890769996697},7137.3890769996697,{"$f":"I2969/((1+real_disc)^(C2969-Assumptions!$G$10))","v":4888.7240555088811},{"$f":"_xlfn.XLOOKUP(B2969,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1979859.6944000002},2195105.8331733169,{"$f":"_xlfn.XLOOKUP(B2969,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2969)","v":1979859.6944000002},{"$f":"_xlfn.XLOOKUP($B2969,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2969,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19971256,2043,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2978,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2978)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2978,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2978)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2978,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2978)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2978,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2978)","v":7137.3890769996697},7137.3890769996697,{"$f":"I2978/((1+real_disc)^(C2978-Assumptions!$G$10))","v":3587.0082540152844},{"$f":"_xlfn.XLOOKUP(B2978,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1979859.6944000002},2195105.8331733169,{"$f":"_xlfn.XLOOKUP(B2978,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2978)","v":1979859.6944000002},{"$f":"_xlfn.XLOOKUP($B2978,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2978,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19971615,2028,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2987)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2987)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2987)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2987)","v":7959.0362739439497},7959.0362739439497,{"$f":"I2987/((1+real_disc)^(C2987-Assumptions!$G$10))","v":6701.2949767144555},{"$f":"_xlfn.XLOOKUP(B2987,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1335540.45367},1480737.573769538,{"$f":"_xlfn.XLOOKUP(B2987,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2987)","v":1335540.45367},{"$f":"_xlfn.XLOOKUP($B2987,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2987,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19971615,2037,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2996)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2996)","v":0.240854960246532},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2996)","v":2.88490909238305},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B2996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C2996)","v":7959.0362739439497},7962.1620379965789,{"$f":"I2996/((1+real_disc)^(C2996-Assumptions!$G$10))","v":4918.8787183064896},{"$f":"_xlfn.XLOOKUP(B2996,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1335540.45367},1480737.573769538,{"$f":"_xlfn.XLOOKUP(B2996,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K2996)","v":1335540.45367},{"$f":"_xlfn.XLOOKUP($B2996,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B2996,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19971615,2046,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3005)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3005)","v":0.240854960246532},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3005)","v":2.88490909238305},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3005)","v":7959.0362739439497},7962.1620379965789,{"$f":"I3005/((1+real_disc)^(C3005-Assumptions!$G$10))","v":3609.1336640658242},{"$f":"_xlfn.XLOOKUP(B3005,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1335540.45367},1480737.573769538,{"$f":"_xlfn.XLOOKUP(B3005,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3005)","v":1335540.45367},{"$f":"_xlfn.XLOOKUP($B3005,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3005,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19971809,2029,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3012)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3012)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3012)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3012)","v":8971.4269095915806},8971.4269095915806,{"$f":"I3012/((1+real_disc)^(C3012-Assumptions!$G$10))","v":7298.2615713126625},{"$f":"_xlfn.XLOOKUP(B3012,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1887529.88757},2092738.1259455988,{"$f":"_xlfn.XLOOKUP(B3012,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3012)","v":1887529.88757},{"$f":"_xlfn.XLOOKUP($B3012,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3012,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19971809,2041,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3024)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3024)","v":0.85045749187692499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3024)","v":1.4791418928858},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3024)","v":8971.4269095915806},8973.756508976343,{"$f":"I3024/((1+real_disc)^(C3024-Assumptions!$G$10))","v":4831.1217802195724},{"$f":"_xlfn.XLOOKUP(B3024,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1887529.88757},2092738.1259455988,{"$f":"_xlfn.XLOOKUP(B3024,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3024)","v":1887529.88757},{"$f":"_xlfn.XLOOKUP($B3024,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3024,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19973422,2026,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3033)","v":14791.1623755324},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3033)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3033)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3033)","v":23144.121581664302},37935.283957196705,{"$f":"I3033/((1+real_disc)^(C3033-Assumptions!$G$10))","v":34215.45265263872},{"$f":"_xlfn.XLOOKUP(B3033,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4892044.9495799998},5423897.6809028182,{"$f":"_xlfn.XLOOKUP(B3033,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3033)","v":4892044.9495799998},{"$f":"_xlfn.XLOOKUP($B3033,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3033,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19973422,2027,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3034,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3034)","v":16373.4558832643},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3034,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3034)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3034,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3034)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3034,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3034)","v":23144.121581664302},39517.577464928603,{"$f":"I3034/((1+real_disc)^(C3034-Assumptions!$G$10))","v":34437.285739288287},{"$f":"_xlfn.XLOOKUP(B3034,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4892044.9495799998},5423897.6809028182,{"$f":"_xlfn.XLOOKUP(B3034,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3034)","v":4892044.9495799998},{"$f":"_xlfn.XLOOKUP($B3034,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3034,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19973422,2036,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3043,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3043)","v":9185.1875707757608},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3043,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3043)","v":5.2452396910368897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3043,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3043)","v":7.0241625471028097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3043,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3043)","v":23144.121581664302},32341.578554678203,{"$f":"I3043/((1+real_disc)^(C3043-Assumptions!$G$10))","v":20679.339640378654},{"$f":"_xlfn.XLOOKUP(B3043,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4892044.9495799998},5423897.6809028182,{"$f":"_xlfn.XLOOKUP(B3043,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3043)","v":4892044.9495799998},{"$f":"_xlfn.XLOOKUP($B3043,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3043,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19973422,2045,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3052)","v":9185.1875707757608},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3052)","v":5.2452396910368897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3052)","v":7.0241625471028097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3052)","v":23144.121581664302},32341.578554678203,{"$f":"I3052/((1+real_disc)^(C3052-Assumptions!$G$10))","v":15173.071978574255},{"$f":"_xlfn.XLOOKUP(B3052,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4892044.9495799998},5423897.6809028182,{"$f":"_xlfn.XLOOKUP(B3052,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3052)","v":4892044.9495799998},{"$f":"_xlfn.XLOOKUP($B3052,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3052,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19973722,2030,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3061,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3061)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3061,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3061)","v":10.2203590117918},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3061,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3061)","v":45.598070143538699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3061,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3061)","v":18074.0650335104},18129.88346266573,{"$f":"I3061/((1+real_disc)^(C3061-Assumptions!$G$10))","v":14249.924519906323},{"$f":"_xlfn.XLOOKUP(B3061,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3575716.1227500001},3964460.3812186182,{"$f":"_xlfn.XLOOKUP(B3061,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3061)","v":3575716.1227500001},{"$f":"_xlfn.XLOOKUP($B3061,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3061,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19973722,2035,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3066,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3066)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3066,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3066)","v":69.192053426684296},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3066,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3066)","v":111.238457079488},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3066,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3066)","v":18074.0650335104},18254.495544016572,{"$f":"I3066/((1+real_disc)^(C3066-Assumptions!$G$10))","v":12080.520269723494},{"$f":"_xlfn.XLOOKUP(B3066,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3575716.1227500001},3964460.3812186182,{"$f":"_xlfn.XLOOKUP(B3066,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3066)","v":3575716.1227500001},{"$f":"_xlfn.XLOOKUP($B3066,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3066,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19973762,2025,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3080)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3080)","v":12.985857049007899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3080)","v":45.810765959209697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3080)","v":1607.6759519740799},1666.4725749822976,{"$f":"I3080/((1+real_disc)^(C3080-Assumptions!$G$10))","v":1555.6699806131278},{"$f":"_xlfn.XLOOKUP(B3080,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":534443.3120899999},592546.85328838637,{"$f":"_xlfn.XLOOKUP(B3080,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3080)","v":534443.3120899999},{"$f":"_xlfn.XLOOKUP($B3080,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3080,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19973762,2034,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3089)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3089)","v":12.225679978697899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3089)","v":18.638489519752099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3089)","v":1607.6759519740799},1638.5401214725298,{"$f":"I3089/((1+real_disc)^(C3089-Assumptions!$G$10))","v":1122.3110329760113},{"$f":"_xlfn.XLOOKUP(B3089,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":534443.3120899999},592546.85328838637,{"$f":"_xlfn.XLOOKUP(B3089,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3089)","v":534443.3120899999},{"$f":"_xlfn.XLOOKUP($B3089,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3089,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19973762,2043,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3098)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3098)","v":16.014788945372199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3098)","v":16.8591084414035},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3098)","v":1607.6759519740799},1640.5498493608557,{"$f":"I3098/((1+real_disc)^(C3098-Assumptions!$G$10))","v":824.48438599828251},{"$f":"_xlfn.XLOOKUP(B3098,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":534443.3120899999},592546.85328838637,{"$f":"_xlfn.XLOOKUP(B3098,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3098)","v":534443.3120899999},{"$f":"_xlfn.XLOOKUP($B3098,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3098,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19973762,2044,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3099,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3099)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3099,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3099)","v":16.014788945372199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3099,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3099)","v":16.8591084414035},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3099,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3099)","v":1607.6759519740799},1640.5498493608557,{"$f":"I3099/((1+real_disc)^(C3099-Assumptions!$G$10))","v":796.60327149592524},{"$f":"_xlfn.XLOOKUP(B3099,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":534443.3120899999},592546.85328838637,{"$f":"_xlfn.XLOOKUP(B3099,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3099)","v":534443.3120899999},{"$f":"_xlfn.XLOOKUP($B3099,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3099,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19974693,2029,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3108,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3108)","v":37.464178858065502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3108,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3108)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3108,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3108)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3108,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3108)","v":13867.7618601826},13905.226039040665,{"$f":"I3108/((1+real_disc)^(C3108-Assumptions!$G$10))","v":11311.910342004521},{"$f":"_xlfn.XLOOKUP(B3108,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1853970.9429500001},2055530.7241792697,{"$f":"_xlfn.XLOOKUP(B3108,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3108)","v":1853970.9429500001},{"$f":"_xlfn.XLOOKUP($B3108,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3108,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19974693,2038,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3117)","v":7.7513565584610102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3117)","v":5.5730576734505002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3117)","v":9.1250192533238401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3117)","v":13867.7618601826},13890.211293667835,{"$f":"I3117/((1+real_disc)^(C3117-Assumptions!$G$10))","v":8290.9368119066457},{"$f":"_xlfn.XLOOKUP(B3117,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1853970.9429500001},2055530.7241792697,{"$f":"_xlfn.XLOOKUP(B3117,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3117)","v":1853970.9429500001},{"$f":"_xlfn.XLOOKUP($B3117,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3117,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19977196,2023,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3126)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3126)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3126)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3126)","v":5206.3358804014397},5206.3358804014397,{"$f":"I3126/((1+real_disc)^(C3126-Assumptions!$G$10))","v":5206.3358804014397},{"$f":"_xlfn.XLOOKUP(B3126,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1123904.8473200002},1246093.3940228298,{"$f":"_xlfn.XLOOKUP(B3126,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3126)","v":1123904.8473200002},{"$f":"_xlfn.XLOOKUP($B3126,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3126,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19977196,2028,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3131)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3131)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3131)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3131)","v":5206.3358804014397},5206.3358804014397,{"$f":"I3131/((1+real_disc)^(C3131-Assumptions!$G$10))","v":4383.5951089507626},{"$f":"_xlfn.XLOOKUP(B3131,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1123904.8473200002},1246093.3940228298,{"$f":"_xlfn.XLOOKUP(B3131,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3131)","v":1123904.8473200002},{"$f":"_xlfn.XLOOKUP($B3131,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3131,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19977196,2042,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3145)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3145)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3145)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3145)","v":5206.3358804014397},5206.3358804014397,{"$f":"I3145/((1+real_disc)^(C3145-Assumptions!$G$10))","v":2708.10523425567},{"$f":"_xlfn.XLOOKUP(B3145,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1123904.8473200002},1246093.3940228298,{"$f":"_xlfn.XLOOKUP(B3145,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3145)","v":1123904.8473200002},{"$f":"_xlfn.XLOOKUP($B3145,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3145,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19979297,2027,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3154)","v":322316.76280271198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3154)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3154)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3154)","v":32155.306314580201},354472.06911729218,{"$f":"I3154/((1+real_disc)^(C3154-Assumptions!$G$10))","v":308901.92956849543},{"$f":"_xlfn.XLOOKUP(B3154,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2948942.9233300001},3269545.7314507249,{"$f":"_xlfn.XLOOKUP(B3154,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3154)","v":2948942.9233300001},{"$f":"_xlfn.XLOOKUP($B3154,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3154,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19979297,2036,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3163)","v":157366.73175921501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3163)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3163)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3163)","v":32155.306314580201},189522.03807379521,{"$f":"I3163/((1+real_disc)^(C3163-Assumptions!$G$10))","v":121181.17821734695},{"$f":"_xlfn.XLOOKUP(B3163,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2948942.9233300001},3269545.7314507249,{"$f":"_xlfn.XLOOKUP(B3163,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3163)","v":2948942.9233300001},{"$f":"_xlfn.XLOOKUP($B3163,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3163,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19979297,2037,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3164,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3164)","v":157366.73175921501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3164,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3164)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3164,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3164)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3164,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3164)","v":32155.306314580201},189522.03807379521,{"$f":"I3164/((1+real_disc)^(C3164-Assumptions!$G$10))","v":117083.26397811298},{"$f":"_xlfn.XLOOKUP(B3164,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2948942.9233300001},3269545.7314507249,{"$f":"_xlfn.XLOOKUP(B3164,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3164)","v":2948942.9233300001},{"$f":"_xlfn.XLOOKUP($B3164,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3164,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19979297,2046,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3173,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3173)","v":157366.73175921501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3173,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3173)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3173,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3173)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3173,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3173)","v":32155.306314580201},189522.03807379521,{"$f":"I3173/((1+real_disc)^(C3173-Assumptions!$G$10))","v":85907.617105794081},{"$f":"_xlfn.XLOOKUP(B3173,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2948942.9233300001},3269545.7314507249,{"$f":"_xlfn.XLOOKUP(B3173,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3173)","v":2948942.9233300001},{"$f":"_xlfn.XLOOKUP($B3173,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3173,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,19979558,2031,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3182)","v":16369.189541531699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3182)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3182)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3182)","v":22666.597891291502},39035.787432823199,{"$f":"I3182/((1+real_disc)^(C3182-Assumptions!$G$10))","v":29644.228082487021},{"$f":"_xlfn.XLOOKUP(B3182,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2115838.5777400001},2345868.0517549147,{"$f":"_xlfn.XLOOKUP(B3182,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3182)","v":2115838.5777400001},{"$f":"_xlfn.XLOOKUP($B3182,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3182,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19979558,2039,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3190)","v":11616.5761495431},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3190)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3190)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3190)","v":22666.597891291502},34283.174040834601,{"$f":"I3190/((1+real_disc)^(C3190-Assumptions!$G$10))","v":19771.309141696252},{"$f":"_xlfn.XLOOKUP(B3190,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2115838.5777400001},2345868.0517549147,{"$f":"_xlfn.XLOOKUP(B3190,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3190)","v":2115838.5777400001},{"$f":"_xlfn.XLOOKUP($B3190,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3190,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19979653,2026,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3201)","v":6547.40808528463},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3201)","v":5.1894476974957797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3201)","v":16.593546267202001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3201)","v":31451.912132124598},38021.103211373927,{"$f":"I3201/((1+real_disc)^(C3201-Assumptions!$G$10))","v":34292.856702949735},{"$f":"_xlfn.XLOOKUP(B3201,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3064664.7806199999},3397848.6231563468,{"$f":"_xlfn.XLOOKUP(B3201,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3201)","v":3064664.7806199999},{"$f":"_xlfn.XLOOKUP($B3201,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3201,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19979653,2035,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3210)","v":1838.9093239635599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3210)","v":31.3635103294963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3210)","v":46.753146748759903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3210)","v":31451.912132124598},33368.938113166412,{"$f":"I3210/((1+real_disc)^(C3210-Assumptions!$G$10))","v":22083.005924937093},{"$f":"_xlfn.XLOOKUP(B3210,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3064664.7806199999},3397848.6231563468,{"$f":"_xlfn.XLOOKUP(B3210,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3210)","v":3064664.7806199999},{"$f":"_xlfn.XLOOKUP($B3210,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3210,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19979653,2044,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3219)","v":1838.9093239635599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3219)","v":31.3635103294963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3219)","v":46.753146748759903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3219)","v":31451.912132124598},33368.938113166412,{"$f":"I3219/((1+real_disc)^(C3219-Assumptions!$G$10))","v":16202.985406173106},{"$f":"_xlfn.XLOOKUP(B3219,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3064664.7806199999},3397848.6231563468,{"$f":"_xlfn.XLOOKUP(B3219,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3219)","v":3064664.7806199999},{"$f":"_xlfn.XLOOKUP($B3219,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3219,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19980785,2029,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3228)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3228)","v":1.5589090164072399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3228)","v":2.4964274535889102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3228)","v":23774.410447797502},23778.465784267497,{"$f":"I3228/((1+real_disc)^(C3228-Assumptions!$G$10))","v":19343.797236151462},{"$f":"_xlfn.XLOOKUP(B3228,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2116425.28094},2346518.5400800742,{"$f":"_xlfn.XLOOKUP(B3228,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3228)","v":2116425.28094},{"$f":"_xlfn.XLOOKUP($B3228,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3228,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19980785,2030,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3229)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3229)","v":1.63976098189375},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3229)","v":2.5492507198719601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3229)","v":23774.410447797502},23778.599459499266,{"$f":"I3229/((1+real_disc)^(C3229-Assumptions!$G$10))","v":18689.76423288757},{"$f":"_xlfn.XLOOKUP(B3229,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2116425.28094},2346518.5400800742,{"$f":"_xlfn.XLOOKUP(B3229,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3229)","v":2116425.28094},{"$f":"_xlfn.XLOOKUP($B3229,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3229,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19980785,2039,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3238,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3238)","v":987.833919950461},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3238,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3238)","v":8.3251920249780902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3238,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3238)","v":12.997312723112699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3238,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3238)","v":23774.410447797502},24783.566872496052,{"$f":"I3238/((1+real_disc)^(C3238-Assumptions!$G$10))","v":14292.829528747241},{"$f":"_xlfn.XLOOKUP(B3238,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2116425.28094},2346518.5400800742,{"$f":"_xlfn.XLOOKUP(B3238,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3238)","v":2116425.28094},{"$f":"_xlfn.XLOOKUP($B3238,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3238,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19984534,2030,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3253)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3253)","v":4.2811500813724201E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3253)","v":0.342094882806462},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3253)","v":3060.4325904646198},3060.8174968482399,{"$f":"I3253/((1+real_disc)^(C3253-Assumptions!$G$10))","v":2405.7748848255906},{"$f":"_xlfn.XLOOKUP(B3253,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":409184.02877000003},453669.64686181321,{"$f":"_xlfn.XLOOKUP(B3253,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3253)","v":409184.02877000003},{"$f":"_xlfn.XLOOKUP($B3253,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3253,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19984534,2034,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3257)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3257)","v":4.2811500813724201E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3257)","v":0.342094882806462},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3257)","v":3060.4325904646198},3060.8174968482399,{"$f":"I3257/((1+real_disc)^(C3257-Assumptions!$G$10))","v":2096.4938249736892},{"$f":"_xlfn.XLOOKUP(B3257,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":409184.02877000003},453669.64686181321,{"$f":"_xlfn.XLOOKUP(B3257,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3257)","v":409184.02877000003},{"$f":"_xlfn.XLOOKUP($B3257,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3257,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19984534,2043,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3266)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3266)","v":4.2811500813724201E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3266)","v":0.342094882806462},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3266)","v":3060.4325904646198},3060.8174968482399,{"$f":"I3266/((1+real_disc)^(C3266-Assumptions!$G$10))","v":1538.2624523874679},{"$f":"_xlfn.XLOOKUP(B3266,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":409184.02877000003},453669.64686181321,{"$f":"_xlfn.XLOOKUP(B3266,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3266)","v":409184.02877000003},{"$f":"_xlfn.XLOOKUP($B3266,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3266,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19985318,2028,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3275)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3275)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3275)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3275)","v":3889.61137760163},3889.61137760163,{"$f":"I3275/((1+real_disc)^(C3275-Assumptions!$G$10))","v":3274.9484094481913},{"$f":"_xlfn.XLOOKUP(B3275,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":590641.38618999999},654854.662583631,{"$f":"_xlfn.XLOOKUP(B3275,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3275)","v":590641.38618999999},{"$f":"_xlfn.XLOOKUP($B3275,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3275,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19985318,2037,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3284)","v":3889.61137760163},3889.61137760163,{"$f":"I3284/((1+real_disc)^(C3284-Assumptions!$G$10))","v":2402.9310803352514},{"$f":"_xlfn.XLOOKUP(B3284,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":590641.38618999999},654854.662583631,{"$f":"_xlfn.XLOOKUP(B3284,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3284)","v":590641.38618999999},{"$f":"_xlfn.XLOOKUP($B3284,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3284,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19985318,2046,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3293)","v":3889.61137760163},3889.61137760163,{"$f":"I3293/((1+real_disc)^(C3293-Assumptions!$G$10))","v":1763.104957679024},{"$f":"_xlfn.XLOOKUP(B3293,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":590641.38618999999},654854.662583631,{"$f":"_xlfn.XLOOKUP(B3293,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3293)","v":590641.38618999999},{"$f":"_xlfn.XLOOKUP($B3293,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3293,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19985788,2023,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3294)","v":2772.7314378114702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3294)","v":0.122112491636143},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3294)","v":0.83929307051679103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3294)","v":20318.777532312499},23092.47037568612,{"$f":"I3294/((1+real_disc)^(C3294-Assumptions!$G$10))","v":23092.47037568612},{"$f":"_xlfn.XLOOKUP(B3294,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2887878.4913000003},3201842.5041323416,{"$f":"_xlfn.XLOOKUP(B3294,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3294)","v":2887878.4913000003},{"$f":"_xlfn.XLOOKUP($B3294,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3294,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19985788,2032,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3303)","v":1928.0373911879001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3303)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3303)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3303)","v":20318.777532312499},22246.814923500398,{"$f":"I3303/((1+real_disc)^(C3303-Assumptions!$G$10))","v":16323.177141942364},{"$f":"_xlfn.XLOOKUP(B3303,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2887878.4913000003},3201842.5041323416,{"$f":"_xlfn.XLOOKUP(B3303,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3303)","v":2887878.4913000003},{"$f":"_xlfn.XLOOKUP($B3303,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3303,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19985828,2023,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3318)","v":100403.331373772},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3318)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3318)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3318)","v":23076.7741192785},123480.10549305051,{"$f":"I3318/((1+real_disc)^(C3318-Assumptions!$G$10))","v":123480.10549305051},{"$f":"_xlfn.XLOOKUP(B3318,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3867514.7273800001},4287982.7100719567,{"$f":"_xlfn.XLOOKUP(B3318,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3318)","v":3867514.7273800001},{"$f":"_xlfn.XLOOKUP($B3318,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3318,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19985828,2027,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3322)","v":5909.3763044307998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3322)","v":4.2341180527493701E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3322)","v":0.137343657714359},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3322)","v":23076.7741192785},28986.33010854754,{"$f":"I3322/((1+real_disc)^(C3322-Assumptions!$G$10))","v":25259.912082598868},{"$f":"_xlfn.XLOOKUP(B3322,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3867514.7273800001},4287982.7100719567,{"$f":"_xlfn.XLOOKUP(B3322,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3322)","v":3867514.7273800001},{"$f":"_xlfn.XLOOKUP($B3322,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3322,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19985828,2036,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3331)","v":5909.3763044307998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3331)","v":4.2341180527493701E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3331)","v":0.137343657714359},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3331)","v":23076.7741192785},28986.33010854754,{"$f":"I3331/((1+real_disc)^(C3331-Assumptions!$G$10))","v":18533.979849789452},{"$f":"_xlfn.XLOOKUP(B3331,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3867514.7273800001},4287982.7100719567,{"$f":"_xlfn.XLOOKUP(B3331,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3331)","v":3867514.7273800001},{"$f":"_xlfn.XLOOKUP($B3331,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3331,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19985828,2045,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3340)","v":5909.3763044307998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3340)","v":4.2341180527493701E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3340)","v":0.137343657714359},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3340)","v":23076.7741192785},28986.33010854754,{"$f":"I3340/((1+real_disc)^(C3340-Assumptions!$G$10))","v":13598.95505372873},{"$f":"_xlfn.XLOOKUP(B3340,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3867514.7273800001},4287982.7100719567,{"$f":"_xlfn.XLOOKUP(B3340,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3340)","v":3867514.7273800001},{"$f":"_xlfn.XLOOKUP($B3340,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3340,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19986641,2030,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3349)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3349)","v":0.75394405598181602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3349)","v":0.89008226844393601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3349)","v":10584.8335524985},10586.477578822925,{"$f":"I3349/((1+real_disc)^(C3349-Assumptions!$G$10))","v":8320.8756824367429},{"$f":"_xlfn.XLOOKUP(B3349,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1621676.56513},1797981.7952282324,{"$f":"_xlfn.XLOOKUP(B3349,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3349)","v":1621676.56513},{"$f":"_xlfn.XLOOKUP($B3349,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3349,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19986641,2039,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3358)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3358)","v":0.75394405598181602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3358)","v":0.89008226844393601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3358)","v":10584.8335524985},10586.477578822925,{"$f":"I3358/((1+real_disc)^(C3358-Assumptions!$G$10))","v":6105.2842039432317},{"$f":"_xlfn.XLOOKUP(B3358,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1621676.56513},1797981.7952282324,{"$f":"_xlfn.XLOOKUP(B3358,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3358)","v":1621676.56513},{"$f":"_xlfn.XLOOKUP($B3358,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3358,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19986641,2040,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3359)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3359)","v":0.75394405598181602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3359)","v":0.89008226844393601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3359)","v":10584.8335524985},10586.477578822925,{"$f":"I3359/((1+real_disc)^(C3359-Assumptions!$G$10))","v":5898.8253178195473},{"$f":"_xlfn.XLOOKUP(B3359,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1621676.56513},1797981.7952282324,{"$f":"_xlfn.XLOOKUP(B3359,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3359)","v":1621676.56513},{"$f":"_xlfn.XLOOKUP($B3359,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3359,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19986956,2029,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3372)","v":33.449305370595802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3372)","v":1.00850694734907E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3372)","v":0.31345138891477398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3372)","v":14667.925805340001},14701.698647168985,{"$f":"I3372/((1+real_disc)^(C3372-Assumptions!$G$10))","v":11959.841321890386},{"$f":"_xlfn.XLOOKUP(B3372,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3796317.4185799998},4209044.9811535021,{"$f":"_xlfn.XLOOKUP(B3372,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3372)","v":3796317.4185799998},{"$f":"_xlfn.XLOOKUP($B3372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19986956,2035,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3378)","v":16.850384574333699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3378)","v":0.18629475988567001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3378)","v":0.64346374884456103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3378)","v":14667.925805340001},14685.605948423065,{"$f":"I3378/((1+real_disc)^(C3378-Assumptions!$G$10))","v":9718.6887419218674},{"$f":"_xlfn.XLOOKUP(B3378,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3796317.4185799998},4209044.9811535021,{"$f":"_xlfn.XLOOKUP(B3378,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3378)","v":3796317.4185799998},{"$f":"_xlfn.XLOOKUP($B3378,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3378,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19986956,2044,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3387)","v":16.850384574333699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3387)","v":0.18629475988567001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3387)","v":0.64346374884456103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3387)","v":14667.925805340001},14685.605948423065,{"$f":"I3387/((1+real_disc)^(C3387-Assumptions!$G$10))","v":7130.9029390185915},{"$f":"_xlfn.XLOOKUP(B3387,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3796317.4185799998},4209044.9811535021,{"$f":"_xlfn.XLOOKUP(B3387,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3387)","v":3796317.4185799998},{"$f":"_xlfn.XLOOKUP($B3387,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3387,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19987733,2029,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3396)","v":15641.0936060192},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3396)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3396)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3396)","v":15229.3526091434},30870.446215162599,{"$f":"I3396/((1+real_disc)^(C3396-Assumptions!$G$10))","v":25113.127886102604},{"$f":"_xlfn.XLOOKUP(B3396,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3608822.1866700002},4001165.6660576151,{"$f":"_xlfn.XLOOKUP(B3396,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3396)","v":3608822.1866700002},{"$f":"_xlfn.XLOOKUP($B3396,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3396,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19987733,2038,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3405)","v":15641.0936060192},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3405)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3405)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3405)","v":15229.3526091434},30870.446215162599,{"$f":"I3405/((1+real_disc)^(C3405-Assumptions!$G$10))","v":18426.279738592173},{"$f":"_xlfn.XLOOKUP(B3405,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3608822.1866700002},4001165.6660576151,{"$f":"_xlfn.XLOOKUP(B3405,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3405)","v":3608822.1866700002},{"$f":"_xlfn.XLOOKUP($B3405,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3405,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19987751,2023,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3414)","v":2197.7402408573498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3414)","v":18.171058244346899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3414)","v":21.666307599967599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3414)","v":14372.860265735},16610.437872436665,{"$f":"I3414/((1+real_disc)^(C3414-Assumptions!$G$10))","v":16610.437872436665},{"$f":"_xlfn.XLOOKUP(B3414,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3508654.65992},3890108.1386553491,{"$f":"_xlfn.XLOOKUP(B3414,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3414)","v":3508654.65992},{"$f":"_xlfn.XLOOKUP($B3414,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3414,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19987751,2032,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3423)","v":13854.900501657299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3423)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3423)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3423)","v":14372.860265735},28227.760767392298,{"$f":"I3423/((1+real_disc)^(C3423-Assumptions!$G$10))","v":20711.582350594599},{"$f":"_xlfn.XLOOKUP(B3423,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3508654.65992},3890108.1386553491,{"$f":"_xlfn.XLOOKUP(B3423,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3423)","v":3508654.65992},{"$f":"_xlfn.XLOOKUP($B3423,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3423,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19987751,2040,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3431)","v":13854.900501657299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3431)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3431)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3431)","v":14372.860265735},28227.760767392298,{"$f":"I3431/((1+real_disc)^(C3431-Assumptions!$G$10))","v":15728.614984566073},{"$f":"_xlfn.XLOOKUP(B3431,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3508654.65992},3890108.1386553491,{"$f":"_xlfn.XLOOKUP(B3431,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3431)","v":3508654.65992},{"$f":"_xlfn.XLOOKUP($B3431,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3431,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19987751,2043,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3434)","v":13854.900501657299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3434)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3434)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3434)","v":14372.860265735},28227.760767392298,{"$f":"I3434/((1+real_disc)^(C3434-Assumptions!$G$10))","v":14186.309555590124},{"$f":"_xlfn.XLOOKUP(B3434,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3508654.65992},3890108.1386553491,{"$f":"_xlfn.XLOOKUP(B3434,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3434)","v":3508654.65992},{"$f":"_xlfn.XLOOKUP($B3434,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3434,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19988381,2028,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3443)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3443)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3443)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3443)","v":7107.6703722353896},7107.6703722353896,{"$f":"I3443/((1+real_disc)^(C3443-Assumptions!$G$10))","v":5984.4677322975367},{"$f":"_xlfn.XLOOKUP(B3443,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1718065.0896300001},1904849.4752862577,{"$f":"_xlfn.XLOOKUP(B3443,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3443)","v":1718065.0896300001},{"$f":"_xlfn.XLOOKUP($B3443,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3443,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19988381,2037,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3452)","v":7107.6703722353896},7107.6703722353896,{"$f":"I3452/((1+real_disc)^(C3452-Assumptions!$G$10))","v":4390.9893272560457},{"$f":"_xlfn.XLOOKUP(B3452,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1718065.0896300001},1904849.4752862577,{"$f":"_xlfn.XLOOKUP(B3452,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3452)","v":1718065.0896300001},{"$f":"_xlfn.XLOOKUP($B3452,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3452,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19988381,2046,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3461)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3461)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3461)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3461)","v":7107.6703722353896},7107.6703722353896,{"$f":"I3461/((1+real_disc)^(C3461-Assumptions!$G$10))","v":3221.8048679617987},{"$f":"_xlfn.XLOOKUP(B3461,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1718065.0896300001},1904849.4752862577,{"$f":"_xlfn.XLOOKUP(B3461,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3461)","v":1718065.0896300001},{"$f":"_xlfn.XLOOKUP($B3461,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3461,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19988615,2031,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3470)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3470)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3470)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3470)","v":1085.8941794261},1085.8941794261,{"$f":"I3470/((1+real_disc)^(C3470-Assumptions!$G$10))","v":824.64058868414304},{"$f":"_xlfn.XLOOKUP(B3470,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":286955.66995000001},318152.88060616527,{"$f":"_xlfn.XLOOKUP(B3470,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3470)","v":286955.66995000001},{"$f":"_xlfn.XLOOKUP($B3470,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3470,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19988615,2040,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3479)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3479)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3479)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3479)","v":1085.8941794261},1085.8941794261,{"$f":"I3479/((1+real_disc)^(C3479-Assumptions!$G$10))","v":605.0643408422319},{"$f":"_xlfn.XLOOKUP(B3479,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":286955.66995000001},318152.88060616527,{"$f":"_xlfn.XLOOKUP(B3479,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3479)","v":286955.66995000001},{"$f":"_xlfn.XLOOKUP($B3479,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3479,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19988805,2025,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3488)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3488)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3488)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3488)","v":18020.432426801999},18020.432426801999,{"$f":"I3488/((1+real_disc)^(C3488-Assumptions!$G$10))","v":16822.266495649375},{"$f":"_xlfn.XLOOKUP(B3488,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3448324.2719699997},3823218.7591294991,{"$f":"_xlfn.XLOOKUP(B3488,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3488)","v":3448324.2719699997},{"$f":"_xlfn.XLOOKUP($B3488,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3488,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19988805,2033,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3496)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3496)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3496)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3496)","v":18020.432426801999},18020.432426801999,{"$f":"I3496/((1+real_disc)^(C3496-Assumptions!$G$10))","v":12775.023578545584},{"$f":"_xlfn.XLOOKUP(B3496,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3448324.2719699997},3823218.7591294991,{"$f":"_xlfn.XLOOKUP(B3496,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3496)","v":3448324.2719699997},{"$f":"_xlfn.XLOOKUP($B3496,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3496,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19988805,2036,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3499)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3499)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3499)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3499)","v":18020.432426801999},18020.432426801999,{"$f":"I3499/((1+real_disc)^(C3499-Assumptions!$G$10))","v":11522.339331406187},{"$f":"_xlfn.XLOOKUP(B3499,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3448324.2719699997},3823218.7591294991,{"$f":"_xlfn.XLOOKUP(B3499,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3499)","v":3448324.2719699997},{"$f":"_xlfn.XLOOKUP($B3499,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3499,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19988805,2045,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3508)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3508)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3508)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3508)","v":18020.432426801999},18020.432426801999,{"$f":"I3508/((1+real_disc)^(C3508-Assumptions!$G$10))","v":8454.2972395312881},{"$f":"_xlfn.XLOOKUP(B3508,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3448324.2719699997},3823218.7591294991,{"$f":"_xlfn.XLOOKUP(B3508,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3508)","v":3448324.2719699997},{"$f":"_xlfn.XLOOKUP($B3508,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3508,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19989164,2030,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3517)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3517)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3517)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3517)","v":2883.29686479668},2883.29686479668,{"$f":"I3517/((1+real_disc)^(C3517-Assumptions!$G$10))","v":2266.2452726981865},{"$f":"_xlfn.XLOOKUP(B3517,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":686637.92239000008},761287.7382066556,{"$f":"_xlfn.XLOOKUP(B3517,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3517)","v":686637.92239000008},{"$f":"_xlfn.XLOOKUP($B3517,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3517,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19989164,2039,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3526)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3526)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3526)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3526)","v":2883.29686479668},2883.29686479668,{"$f":"I3526/((1+real_disc)^(C3526-Assumptions!$G$10))","v":1662.8143471569576},{"$f":"_xlfn.XLOOKUP(B3526,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":686637.92239000008},{"$f":"K3526/((1 + real_disc) ^ (2023 - 2026))","v":761287.7382066556},{"$f":"_xlfn.XLOOKUP(B3526,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3526)","v":686637.92239000008},{"$f":"_xlfn.XLOOKUP($B3526,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3526,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19996768,2024,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3535)","v":29.429550493119699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3535)","v":20.446266337251998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3535)","v":67.367519980000694},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3535)","v":598.31140054926595},715.55473735963835,{"$f":"I3535/((1+real_disc)^(C3535-Assumptions!$G$10))","v":691.35723416390181},{"$f":"_xlfn.XLOOKUP(B3535,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":414084.57322000002},459102.96809076023,{"$f":"_xlfn.XLOOKUP(B3535,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3535)","v":414084.57322000002},{"$f":"_xlfn.XLOOKUP($B3535,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3535,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19996768,2033,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3544)","v":70.628953721486099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3544)","v":106.419385693034},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3544)","v":229.515142831616},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3544)","v":598.31140054926595},1004.8748827954021,{"$f":"I3544/((1+real_disc)^(C3544-Assumptions!$G$10))","v":712.37470983806281},{"$f":"_xlfn.XLOOKUP(B3544,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":414084.57322000002},459102.96809076023,{"$f":"_xlfn.XLOOKUP(B3544,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3544)","v":414084.57322000002},{"$f":"_xlfn.XLOOKUP($B3544,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3544,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19996768,2039,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3550)","v":618.15908086775596},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3550)","v":127.068156773743},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3550)","v":266.828710410268},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3550)","v":598.31140054926595},1610.367348601033,{"$f":"I3550/((1+real_disc)^(C3550-Assumptions!$G$10))","v":928.70836997068375},{"$f":"_xlfn.XLOOKUP(B3550,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":414084.57322000002},459102.96809076023,{"$f":"_xlfn.XLOOKUP(B3550,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3550)","v":414084.57322000002},{"$f":"_xlfn.XLOOKUP($B3550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19996768,2044,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3555)","v":618.15908086775596},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3555)","v":127.068156773743},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3555)","v":266.828710410268},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3555)","v":598.31140054926595},1610.367348601033,{"$f":"I3555/((1+real_disc)^(C3555-Assumptions!$G$10))","v":781.9475273522346},{"$f":"_xlfn.XLOOKUP(B3555,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":414084.57322000002},459102.96809076023,{"$f":"_xlfn.XLOOKUP(B3555,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3555)","v":414084.57322000002},{"$f":"_xlfn.XLOOKUP($B3555,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3555,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19998733,2029,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3564)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3564)","v":45.258343205605598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3564)","v":164.09757089335099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3564)","v":7079.2143350283504},7288.5702491273069,{"$f":"I3564/((1+real_disc)^(C3564-Assumptions!$G$10))","v":5929.2565937473819},{"$f":"_xlfn.XLOOKUP(B3564,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347755.2057099999},1494280.2876949785,{"$f":"_xlfn.XLOOKUP(B3564,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3564)","v":1347755.2057099999},{"$f":"_xlfn.XLOOKUP($B3564,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3564,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19998733,2038,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3573)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3573)","v":45.258343205605598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3573)","v":164.09757089335099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3573)","v":7079.2143350283504},7288.5702491273069,{"$f":"I3573/((1+real_disc)^(C3573-Assumptions!$G$10))","v":4350.4792048919471},{"$f":"_xlfn.XLOOKUP(B3573,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347755.2057099999},1494280.2876949785,{"$f":"_xlfn.XLOOKUP(B3573,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3573)","v":1347755.2057099999},{"$f":"_xlfn.XLOOKUP($B3573,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3573,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19998982,2023,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3582)","v":14222.736699514},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3582)","v":26.2091350068198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3582)","v":70.8798968145001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3582)","v":937.95189640707395},15257.777627742395,{"$f":"I3582/((1+real_disc)^(C3582-Assumptions!$G$10))","v":15257.777627742395},{"$f":"_xlfn.XLOOKUP(B3582,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":721116.79281000001},799515.07815111836,{"$f":"_xlfn.XLOOKUP(B3582,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3582)","v":721116.79281000001},{"$f":"_xlfn.XLOOKUP($B3582,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3582,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19998982,2032,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3591)","v":20040.4398611018},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3591)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3591)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3591)","v":937.95189640707395},{"$f":"SUM(E3591:H3591)","v":20978.391757508874},{"$f":"I3591/((1+real_disc)^(C3591-Assumptions!$G$10))","v":15392.495779211575},{"$f":"_xlfn.XLOOKUP(B3591,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":721116.79281000001},799515.07815111836,{"$f":"_xlfn.XLOOKUP(B3591,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3591)","v":721116.79281000001},{"$f":"_xlfn.XLOOKUP($B3591,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3591,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19998982,2041,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3600)","v":20040.4398611018},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3600)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3600)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3600)","v":937.95189640707395},20978.391757508874,{"$f":"I3600/((1+real_disc)^(C3600-Assumptions!$G$10))","v":11293.95089250544},{"$f":"_xlfn.XLOOKUP(B3600,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":721116.79281000001},799515.07815111836,{"$f":"_xlfn.XLOOKUP(B3600,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3600)","v":721116.79281000001},{"$f":"_xlfn.XLOOKUP($B3600,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3600,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19998982,2045,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3604)","v":20040.4398611018},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3604)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3604)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3604)","v":937.95189640707395},20978.391757508874,{"$f":"I3604/((1+real_disc)^(C3604-Assumptions!$G$10))","v":9842.0257252832216},{"$f":"_xlfn.XLOOKUP(B3604,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":721116.79281000001},799515.07815111836,{"$f":"_xlfn.XLOOKUP(B3604,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3604)","v":721116.79281000001},{"$f":"_xlfn.XLOOKUP($B3604,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3604,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19999269,2036,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3619)","v":46620.091480256997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3619)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3619)","v":9.7327632252220998E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3619)","v":461.55749458879097},47081.658707609015,{"$f":"I3619/((1+real_disc)^(C3619-Assumptions!$G$10))","v":30104.208104777383},{"$f":"_xlfn.XLOOKUP(B3619,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":555324.73325000005},615698.45818388171,{"$f":"_xlfn.XLOOKUP(B3619,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3619)","v":555324.73325000005},{"$f":"_xlfn.XLOOKUP($B3619,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3619,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19999269,2037,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3620)","v":46620.091480256997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3620)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3620)","v":9.7327632252220998E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3620)","v":461.55749458879097},47081.658707609015,{"$f":"I3620/((1+real_disc)^(C3620-Assumptions!$G$10))","v":29086.191405582009},{"$f":"_xlfn.XLOOKUP(B3620,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":555324.73325000005},615698.45818388171,{"$f":"_xlfn.XLOOKUP(B3620,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3620)","v":555324.73325000005},{"$f":"_xlfn.XLOOKUP($B3620,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3620,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,19999269,2046,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3629)","v":46620.091480256997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3629)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3629)","v":9.7327632252220998E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3629)","v":461.55749458879097},47081.658707609015,{"$f":"I3629/((1+real_disc)^(C3629-Assumptions!$G$10))","v":21341.439497310887},{"$f":"_xlfn.XLOOKUP(B3629,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":555324.73325000005},615698.45818388171,{"$f":"_xlfn.XLOOKUP(B3629,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3629)","v":555324.73325000005},{"$f":"_xlfn.XLOOKUP($B3629,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3629,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20011475,2031,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3638)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3638)","v":5.87075966234505E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3638)","v":0.10250244666368501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3638)","v":5272.7719473438701},5272.9331573871568,{"$f":"I3638/((1+real_disc)^(C3638-Assumptions!$G$10))","v":4004.3263748756485},{"$f":"_xlfn.XLOOKUP(B3638,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":750499.99842000008},832092.7634357257,{"$f":"_xlfn.XLOOKUP(B3638,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3638)","v":750499.99842000008},{"$f":"_xlfn.XLOOKUP($B3638,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3638,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20011475,2040,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3647)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3647)","v":5.87075966234505E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3647)","v":0.10250244666368501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3647)","v":5272.7719473438701},5272.9331573871568,{"$f":"I3647/((1+real_disc)^(C3647-Assumptions!$G$10))","v":2938.0982840020224},{"$f":"_xlfn.XLOOKUP(B3647,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":750499.99842000008},832092.7634357257,{"$f":"_xlfn.XLOOKUP(B3647,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3647)","v":750499.99842000008},{"$f":"_xlfn.XLOOKUP($B3647,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3647,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20011614,2025,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3656)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3656)","v":0.34646483031092601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3656)","v":0.56581300407734403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3656)","v":15702.2166291576},15703.128906991988,{"$f":"I3656/((1+real_disc)^(C3656-Assumptions!$G$10))","v":14659.03886391},{"$f":"_xlfn.XLOOKUP(B3656,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1815786.1122800002},2013194.5198615929,{"$f":"_xlfn.XLOOKUP(B3656,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3656)","v":1815786.1122800002},{"$f":"_xlfn.XLOOKUP($B3656,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3656,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20011614,2034,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3665)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3665)","v":0.17005464714393501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3665)","v":0.30419085450649602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3665)","v":15702.2166291576},15702.690874659251,{"$f":"I3665/((1+real_disc)^(C3665-Assumptions!$G$10))","v":10755.490808613236},{"$f":"_xlfn.XLOOKUP(B3665,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1815786.1122800002},2013194.5198615929,{"$f":"_xlfn.XLOOKUP(B3665,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3665)","v":1815786.1122800002},{"$f":"_xlfn.XLOOKUP($B3665,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3665,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20011614,2038,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3669)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3669)","v":0.17005464714393501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3669)","v":0.30419085450649602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3669)","v":15702.2166291576},15702.690874659251,{"$f":"I3669/((1+real_disc)^(C3669-Assumptions!$G$10))","v":9372.7888702494402},{"$f":"_xlfn.XLOOKUP(B3669,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1815786.1122800002},2013194.5198615929,{"$f":"_xlfn.XLOOKUP(B3669,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3669)","v":1815786.1122800002},{"$f":"_xlfn.XLOOKUP($B3669,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3669,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20011643,2029,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3684)","v":7954.8006812391304},7954.8006812391304,{"$f":"I3684/((1+real_disc)^(C3684-Assumptions!$G$10))","v":6471.2354795277834},{"$f":"_xlfn.XLOOKUP(B3684,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1210758.9382500001},1342390.0771537961,{"$f":"_xlfn.XLOOKUP(B3684,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3684)","v":1210758.9382500001},{"$f":"_xlfn.XLOOKUP($B3684,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3684,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20011643,2030,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3685)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3685)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3685)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3685)","v":7954.8006812391304},7954.8006812391304,{"$f":"I3685/((1+real_disc)^(C3685-Assumptions!$G$10))","v":6252.4014294954432},{"$f":"_xlfn.XLOOKUP(B3685,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1210758.9382500001},1342390.0771537961,{"$f":"_xlfn.XLOOKUP(B3685,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3685)","v":1210758.9382500001},{"$f":"_xlfn.XLOOKUP($B3685,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3685,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20011643,2039,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3694)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3694)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3694)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3694)","v":7954.8006812391304},7954.8006812391304,{"$f":"I3694/((1+real_disc)^(C3694-Assumptions!$G$10))","v":4587.5805793834252},{"$f":"_xlfn.XLOOKUP(B3694,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1210758.9382500001},1342390.0771537961,{"$f":"_xlfn.XLOOKUP(B3694,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3694)","v":1210758.9382500001},{"$f":"_xlfn.XLOOKUP($B3694,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3694,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20011694,2024,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3703)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3703)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3703)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3703)","v":2738.9191279820202},2738.9191279820202,{"$f":"I3703/((1+real_disc)^(C3703-Assumptions!$G$10))","v":2646.2986743787637},{"$f":"_xlfn.XLOOKUP(B3703,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":390978.70704000001},433485.08123963623,{"$f":"_xlfn.XLOOKUP(B3703,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3703)","v":390978.70704000001},{"$f":"_xlfn.XLOOKUP($B3703,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3703,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20011694,2033,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3712)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3712)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3712)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3712)","v":2738.9191279820202},2738.9191279820202,{"$f":"I3712/((1+real_disc)^(C3712-Assumptions!$G$10))","v":1941.6712990560175},{"$f":"_xlfn.XLOOKUP(B3712,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":390978.70704000001},433485.08123963623,{"$f":"_xlfn.XLOOKUP(B3712,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3712)","v":390978.70704000001},{"$f":"_xlfn.XLOOKUP($B3712,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3712,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20011694,2042,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3721)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3721)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3721)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3721)","v":2738.9191279820202},2738.9191279820202,{"$f":"I3721/((1+real_disc)^(C3721-Assumptions!$G$10))","v":1424.6643699290426},{"$f":"_xlfn.XLOOKUP(B3721,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":390978.70704000001},433485.08123963623,{"$f":"_xlfn.XLOOKUP(B3721,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3721)","v":390978.70704000001},{"$f":"_xlfn.XLOOKUP($B3721,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3721,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20012130,2025,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3728)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3728)","v":0.240991756900298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3728)","v":0.96881403058070004},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3728)","v":8912.3240265691093},8913.5338323565902,{"$f":"I3728/((1+real_disc)^(C3728-Assumptions!$G$10))","v":8320.8792105828288},{"$f":"_xlfn.XLOOKUP(B3728,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1560315.7352700001},1729949.9463376165,{"$f":"_xlfn.XLOOKUP(B3728,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3728)","v":1560315.7352700001},{"$f":"_xlfn.XLOOKUP($B3728,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3728,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20012130,2037,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3740)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3740)","v":1.0458609468703299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3740)","v":4.7994267905269101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3740)","v":8912.3240265691093},8918.1693143065058,{"$f":"I3740/((1+real_disc)^(C3740-Assumptions!$G$10))","v":5509.4826049827625},{"$f":"_xlfn.XLOOKUP(B3740,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1560315.7352700001},1729949.9463376165,{"$f":"_xlfn.XLOOKUP(B3740,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3740)","v":1560315.7352700001},{"$f":"_xlfn.XLOOKUP($B3740,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3740,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20012130,2046,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3749)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3749)","v":1.0458609468703299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3749)","v":4.7994267905269101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3749)","v":8912.3240265691093},8918.1693143065058,{"$f":"I3749/((1+real_disc)^(C3749-Assumptions!$G$10))","v":4042.4780280157706},{"$f":"_xlfn.XLOOKUP(B3749,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1560315.7352700001},1729949.9463376165,{"$f":"_xlfn.XLOOKUP(B3749,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3749)","v":1560315.7352700001},{"$f":"_xlfn.XLOOKUP($B3749,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3749,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20014178,2023,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3750)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3750)","v":74.313470179296502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3750)","v":147.26662987140301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3750)","v":374.435723003889},596.01582305458851,{"$f":"I3750/((1+real_disc)^(C3750-Assumptions!$G$10))","v":596.01582305458851},{"$f":"_xlfn.XLOOKUP(B3750,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":441963.777},490013.13966241374,{"$f":"_xlfn.XLOOKUP(B3750,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3750)","v":441963.777},{"$f":"_xlfn.XLOOKUP($B3750,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3750,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20014178,2032,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3759)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3759)","v":2.1374294332617798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3759)","v":4.4461672701561499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3759)","v":374.435723003889},381.01931970730692,{"$f":"I3759/((1+real_disc)^(C3759-Assumptions!$G$10))","v":279.56567587186771},{"$f":"_xlfn.XLOOKUP(B3759,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":441963.777},490013.13966241374,{"$f":"_xlfn.XLOOKUP(B3759,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3759)","v":441963.777},{"$f":"_xlfn.XLOOKUP($B3759,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3759,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20014178,2041,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3768)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3768)","v":2.22441444771344},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3768)","v":2.0233880805590498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3768)","v":374.435723003889},378.68352553216147,{"$f":"I3768/((1+real_disc)^(C3768-Assumptions!$G$10))","v":203.86849433442575},{"$f":"_xlfn.XLOOKUP(B3768,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":441963.777},490013.13966241374,{"$f":"_xlfn.XLOOKUP(B3768,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3768)","v":441963.777},{"$f":"_xlfn.XLOOKUP($B3768,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3768,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20014721,2026,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3777)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3777)","v":0.55405686714605196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3777)","v":1.4379952259147299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3777)","v":72.639712348997094},74.631764442057872,{"$f":"I3777/((1+real_disc)^(C3777-Assumptions!$G$10))","v":67.313575549648178},{"$f":"_xlfn.XLOOKUP(B3777,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":182986.64491},202880.56409799473,{"$f":"_xlfn.XLOOKUP(B3777,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3777)","v":182986.64491},{"$f":"_xlfn.XLOOKUP($B3777,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3777,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20014721,2031,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3782)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3782)","v":0.28236981889023599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3782)","v":1.0114303993395499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3782)","v":72.639712348997094},73.933512567226884,{"$f":"I3782/((1+real_disc)^(C3782-Assumptions!$G$10))","v":56.145963835211489},{"$f":"_xlfn.XLOOKUP(B3782,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":182986.64491},{"$f":"K3782/((1 + real_disc) ^ (2023 - 2026))","v":202880.56409799473},{"$f":"_xlfn.XLOOKUP(B3782,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3782)","v":182986.64491},{"$f":"_xlfn.XLOOKUP($B3782,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3782,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20014721,2045,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3796)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3796)","v":0.41492341999955801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3796)","v":0.65738776620782802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3796)","v":72.639712348997094},73.71202353520448,{"$f":"I3796/((1+real_disc)^(C3796-Assumptions!$G$10))","v":34.582042335847433},{"$f":"_xlfn.XLOOKUP(B3796,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":182986.64491},202880.56409799473,{"$f":"_xlfn.XLOOKUP(B3796,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3796)","v":182986.64491},{"$f":"_xlfn.XLOOKUP($B3796,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3796,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20015446,2030,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3805)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3805)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3805)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3805)","v":5306.7663183003997},5306.7663183003997,{"$f":"I3805/((1+real_disc)^(C3805-Assumptions!$G$10))","v":4171.0703566454649},{"$f":"_xlfn.XLOOKUP(B3805,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506022.67437999998},561036.38424041041,{"$f":"_xlfn.XLOOKUP(B3805,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3805)","v":506022.67437999998},{"$f":"_xlfn.XLOOKUP($B3805,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3805,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20015446,2039,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3814)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3814)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3814)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3814)","v":5306.7663183003997},5306.7663183003997,{"$f":"I3814/((1+real_disc)^(C3814-Assumptions!$G$10))","v":3060.4435078527581},{"$f":"_xlfn.XLOOKUP(B3814,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506022.67437999998},561036.38424041041,{"$f":"_xlfn.XLOOKUP(B3814,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3814)","v":506022.67437999998},{"$f":"_xlfn.XLOOKUP($B3814,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3814,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20015446,2040,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3815,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3815)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3815,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3815)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3815,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3815)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3815,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3815)","v":5306.7663183003997},5306.7663183003997,{"$f":"I3815/((1+real_disc)^(C3815-Assumptions!$G$10))","v":2956.9502491331},{"$f":"_xlfn.XLOOKUP(B3815,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":506022.67437999998},561036.38424041041,{"$f":"_xlfn.XLOOKUP(B3815,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3815)","v":506022.67437999998},{"$f":"_xlfn.XLOOKUP($B3815,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3815,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20016842,2025,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3824)","v":29677.5000723392},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3824)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3824)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3824)","v":11198.0416776328},40875.541749971999,{"$f":"I3824/((1+real_disc)^(C3824-Assumptions!$G$10))","v":38157.75560687251},{"$f":"_xlfn.XLOOKUP(B3824,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1330185.10375},1474800.0015863541,{"$f":"_xlfn.XLOOKUP(B3824,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3824)","v":1330185.10375},{"$f":"_xlfn.XLOOKUP($B3824,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3824,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20016842,2034,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3833)","v":7175.5100925228598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3833)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3833)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3833)","v":11198.0416776328},18373.55177015566,{"$f":"I3833/((1+real_disc)^(C3833-Assumptions!$G$10))","v":12584.885530950565},{"$f":"_xlfn.XLOOKUP(B3833,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1330185.10375},1474800.0015863541,{"$f":"_xlfn.XLOOKUP(B3833,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3833)","v":1330185.10375},{"$f":"_xlfn.XLOOKUP($B3833,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3833,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20016842,2043,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3842)","v":5335.9637869115904},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3842)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3842)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3842)","v":11198.0416776328},16534.005464544389,{"$f":"I3842/((1+real_disc)^(C3842-Assumptions!$G$10))","v":8309.4270794868262},{"$f":"_xlfn.XLOOKUP(B3842,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1330185.10375},1474800.0015863541,{"$f":"_xlfn.XLOOKUP(B3842,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3842)","v":1330185.10375},{"$f":"_xlfn.XLOOKUP($B3842,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3842,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20017124,2024,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3847)","v":980146.36637146596},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3847)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3847)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3847)","v":17104.255165872499},{"$f":"SUM(E3847:H3847)","v":997250.62153733848},{"$f":"I3847/((1+real_disc)^(C3847-Assumptions!$G$10))","v":963527.17056747689},{"$f":"_xlfn.XLOOKUP(B3847,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2997412.7529300004},3323285.0979264495,{"$f":"_xlfn.XLOOKUP(B3847,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3847)","v":2997412.7529300004},{"$f":"_xlfn.XLOOKUP($B3847,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3847,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20017124,2038,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3861)","v":388116.00270126399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3861)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3861)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3861)","v":17104.255165872499},405220.2578671365,{"$f":"I3861/((1+real_disc)^(C3861-Assumptions!$G$10))","v":241872.17039761809},{"$f":"_xlfn.XLOOKUP(B3861,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2997412.7529300004},3323285.0979264495,{"$f":"_xlfn.XLOOKUP(B3861,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3861)","v":2997412.7529300004},{"$f":"_xlfn.XLOOKUP($B3861,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3861,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20017143,2023,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3870)","v":1883.3254443608},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3870)","v":0.85393919269415697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3870)","v":5.2645210990495199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3870)","v":15696.8996667724},17586.343571424943,{"$f":"I3870/((1+real_disc)^(C3870-Assumptions!$G$10))","v":17586.343571424943},{"$f":"_xlfn.XLOOKUP(B3870,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2533715.98606},2809176.2039179723,{"$f":"_xlfn.XLOOKUP(B3870,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3870)","v":2533715.98606},{"$f":"_xlfn.XLOOKUP($B3870,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3870,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20017143,2032,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3879)","v":73.616435243053203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3879)","v":1.28972698857063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3879)","v":8.2000913672167801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3879)","v":15696.8996667724},15780.005920371241,{"$f":"I3879/((1+real_disc)^(C3879-Assumptions!$G$10))","v":11578.279085111857},{"$f":"_xlfn.XLOOKUP(B3879,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2533715.98606},2809176.2039179723,{"$f":"_xlfn.XLOOKUP(B3879,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3879)","v":2533715.98606},{"$f":"_xlfn.XLOOKUP($B3879,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3879,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20017143,2033,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3880)","v":73.616435243053203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3880)","v":1.28972698857063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3880)","v":8.2000913672167801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3880)","v":15696.8996667724},15780.005920371241,{"$f":"I3880/((1+real_disc)^(C3880-Assumptions!$G$10))","v":11186.743077402762},{"$f":"_xlfn.XLOOKUP(B3880,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2533715.98606},2809176.2039179723,{"$f":"_xlfn.XLOOKUP(B3880,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3880)","v":2533715.98606},{"$f":"_xlfn.XLOOKUP($B3880,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3880,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20017143,2042,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3889,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3889)","v":73.616435243053203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3889,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3889)","v":1.28972698857063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3889,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3889)","v":8.2000913672167801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3889,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3889)","v":15696.8996667724},15780.005920371241,{"$f":"I3889/((1+real_disc)^(C3889-Assumptions!$G$10))","v":8208.0598738181634},{"$f":"_xlfn.XLOOKUP(B3889,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2533715.98606},2809176.2039179723,{"$f":"_xlfn.XLOOKUP(B3889,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3889)","v":2533715.98606},{"$f":"_xlfn.XLOOKUP($B3889,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3889,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20018539,2027,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3898)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3898)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3898)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3898)","v":1424.4173770242301},1424.4173770242301,{"$f":"I3898/((1+real_disc)^(C3898-Assumptions!$G$10))","v":1241.2974522065524},{"$f":"_xlfn.XLOOKUP(B3898,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328124.90104999999},363797.94302674115,{"$f":"_xlfn.XLOOKUP(B3898,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3898)","v":328124.90104999999},{"$f":"_xlfn.XLOOKUP($B3898,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3898,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20018539,2039,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3910)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3910)","v":0.13281832928537399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3910)","v":0.39411113363356098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3910)","v":1424.4173770242301},1424.9443064871491,{"$f":"I3910/((1+real_disc)^(C3910-Assumptions!$G$10))","v":821.77380541546688},{"$f":"_xlfn.XLOOKUP(B3910,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328124.90104999999},{"$f":"K3910/((1 + real_disc) ^ (2023 - 2026))","v":363797.94302674115},{"$f":"_xlfn.XLOOKUP(B3910,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3910)","v":328124.90104999999},{"$f":"_xlfn.XLOOKUP($B3910,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3910,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20018539,2046,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3917)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3917)","v":0.13281832928537399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3917)","v":0.39411113363356098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3917)","v":1424.4173770242301},1424.9443064871491,{"$f":"I3917/((1+real_disc)^(C3917-Assumptions!$G$10))","v":645.90678278330074},{"$f":"_xlfn.XLOOKUP(B3917,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328124.90104999999},363797.94302674115,{"$f":"_xlfn.XLOOKUP(B3917,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3917)","v":328124.90104999999},{"$f":"_xlfn.XLOOKUP($B3917,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3917,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20019070,2031,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3926)","v":2047.0798912109101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3926)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3926)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3926)","v":4047.4871280258499},6094.5670192367597,{"$f":"I3926/((1+real_disc)^(C3926-Assumptions!$G$10))","v":4628.2846245428227},{"$f":"_xlfn.XLOOKUP(B3926,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669989.95002999995},742829.83366861753,{"$f":"_xlfn.XLOOKUP(B3926,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3926)","v":669989.95002999995},{"$f":"_xlfn.XLOOKUP($B3926,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3926,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20019070,2040,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3935)","v":104.40004516609601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3935)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3935)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3935)","v":4047.4871280258499},4151.8871731919462,{"$f":"I3935/((1+real_disc)^(C3935-Assumptions!$G$10))","v":2313.4472246884957},{"$f":"_xlfn.XLOOKUP(B3935,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669989.95002999995},742829.83366861753,{"$f":"_xlfn.XLOOKUP(B3935,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3935)","v":669989.95002999995},{"$f":"_xlfn.XLOOKUP($B3935,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3935,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20020939,2025,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3944)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3944)","v":168.644792957286},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3944)","v":464.56887765555501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3944)","v":3952.0682850486301},4585.2819556614713,{"$f":"I3944/((1+real_disc)^(C3944-Assumptions!$G$10))","v":4280.40976980697},{"$f":"_xlfn.XLOOKUP(B3944,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1231422.81984},1365300.4920395124,{"$f":"_xlfn.XLOOKUP(B3944,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3944)","v":1231422.81984},{"$f":"_xlfn.XLOOKUP($B3944,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3944,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20020939,2026,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3945)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3945)","v":129.556830663337},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3945)","v":394.54109726745997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3945)","v":3952.0682850486301},4476.1662129794267,{"$f":"I3945/((1+real_disc)^(C3945-Assumptions!$G$10))","v":4037.2454651544494},{"$f":"_xlfn.XLOOKUP(B3945,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1231422.81984},1365300.4920395124,{"$f":"_xlfn.XLOOKUP(B3945,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3945)","v":1231422.81984},{"$f":"_xlfn.XLOOKUP($B3945,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3945,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20020939,2035,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3954)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3954)","v":189.22558562322601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3954)","v":294.85395234585297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3954)","v":3952.0682850486301},4436.147823017709,{"$f":"I3954/((1+real_disc)^(C3954-Assumptions!$G$10))","v":2935.7685380147987},{"$f":"_xlfn.XLOOKUP(B3954,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1231422.81984},1365300.4920395124,{"$f":"_xlfn.XLOOKUP(B3954,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3954)","v":1231422.81984},{"$f":"_xlfn.XLOOKUP($B3954,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3954,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20020939,2045,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3964)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3964)","v":189.22558562322601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3964)","v":294.85395234585297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3964)","v":3952.0682850486301},4436.147823017709,{"$f":"I3964/((1+real_disc)^(C3964-Assumptions!$G$10))","v":2081.2215492959235},{"$f":"_xlfn.XLOOKUP(B3964,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1231422.81984},1365300.4920395124,{"$f":"_xlfn.XLOOKUP(B3964,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3964)","v":1231422.81984},{"$f":"_xlfn.XLOOKUP($B3964,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3964,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20021045,2030,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3973)","v":20419.359518830199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3973)","v":0.12599713798880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3973)","v":0.31711101355110499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3973)","v":18442.980585741301},38862.783212723036,{"$f":"I3973/((1+real_disc)^(C3973-Assumptions!$G$10))","v":30545.796312215178},{"$f":"_xlfn.XLOOKUP(B3973,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4303287.4767399998},4771131.7467252836,{"$f":"_xlfn.XLOOKUP(B3973,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3973)","v":4303287.4767399998},{"$f":"_xlfn.XLOOKUP($B3973,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3973,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20021045,2039,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3982)","v":20419.359518830199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3982)","v":0.12599713798880099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3982)","v":0.31711101355110499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3982)","v":18442.980585741301},38862.783212723036,{"$f":"I3982/((1+real_disc)^(C3982-Assumptions!$G$10))","v":22412.396824467578},{"$f":"_xlfn.XLOOKUP(B3982,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4303287.4767399998},4771131.7467252836,{"$f":"_xlfn.XLOOKUP(B3982,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3982)","v":4303287.4767399998},{"$f":"_xlfn.XLOOKUP($B3982,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3982,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20023138,2024,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3991)","v":222.506846805208},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3991)","v":35.291790039752499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3991)","v":89.813434886777202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B3991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C3991)","v":8168.3880303228398},8516.0001020545769,{"$f":"I3991/((1+real_disc)^(C3991-Assumptions!$G$10))","v":8228.0194222749542},{"$f":"_xlfn.XLOOKUP(B3991,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2982610.7141},3306873.8128891839,{"$f":"_xlfn.XLOOKUP(B3991,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K3991)","v":2982610.7141},{"$f":"_xlfn.XLOOKUP($B3991,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B3991,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20023138,2033,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4000)","v":1784.59784392186},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4000)","v":39.820328769978801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4000)","v":68.200569237431594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4000)","v":8168.3880303228398},10061.006772252111,{"$f":"I4000/((1+real_disc)^(C4000-Assumptions!$G$10))","v":7132.4369857109505},{"$f":"_xlfn.XLOOKUP(B4000,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2982610.7141},3306873.8128891839,{"$f":"_xlfn.XLOOKUP(B4000,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4000)","v":2982610.7141},{"$f":"_xlfn.XLOOKUP($B4000,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4000,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20023138,2042,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4009)","v":1784.59784392186},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4009)","v":39.820328769978801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4009)","v":68.200569237431594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4009)","v":8168.3880303228398},10061.006772252111,{"$f":"I4009/((1+real_disc)^(C4009-Assumptions!$G$10))","v":5233.2899236068561},{"$f":"_xlfn.XLOOKUP(B4009,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2982610.7141},3306873.8128891839,{"$f":"_xlfn.XLOOKUP(B4009,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4009)","v":2982610.7141},{"$f":"_xlfn.XLOOKUP($B4009,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4009,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20023138,2043,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4010)","v":1784.59784392186},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4010)","v":39.820328769978801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4010)","v":68.200569237431594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4010)","v":8168.3880303228398},10061.006772252111,{"$f":"I4010/((1+real_disc)^(C4010-Assumptions!$G$10))","v":5056.3187667699103},{"$f":"_xlfn.XLOOKUP(B4010,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2982610.7141},3306873.8128891839,{"$f":"_xlfn.XLOOKUP(B4010,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4010)","v":2982610.7141},{"$f":"_xlfn.XLOOKUP($B4010,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4010,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20024833,2028,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4019,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4019)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4019,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4019)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4019,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4019)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4019,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4019)","v":1274.3893551794899},1274.3893551794899,{"$f":"I4019/((1+real_disc)^(C4019-Assumptions!$G$10))","v":1073.0016411912677},{"$f":"_xlfn.XLOOKUP(B4019,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":446650.82277000003},495209.75108855596,{"$f":"_xlfn.XLOOKUP(B4019,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4019)","v":446650.82277000003},{"$f":"_xlfn.XLOOKUP($B4019,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4019,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20024833,2038,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4029)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4029)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4029)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4029)","v":1274.3893551794899},1274.3893551794899,{"$f":"I4029/((1+real_disc)^(C4029-Assumptions!$G$10))","v":760.67105058195204},{"$f":"_xlfn.XLOOKUP(B4029,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":446650.82277000003},495209.75108855596,{"$f":"_xlfn.XLOOKUP(B4029,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4029)","v":446650.82277000003},{"$f":"_xlfn.XLOOKUP($B4029,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4029,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20025353,2023,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4038)","v":152686.700737587},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4038)","v":0.42099856650148698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4038)","v":0.133670181963852},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4038)","v":9760.8796291511499},162448.1350354866,{"$f":"I4038/((1+real_disc)^(C4038-Assumptions!$G$10))","v":162448.1350354866},{"$f":"_xlfn.XLOOKUP(B4038,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1355995.0813200001},{"$f":"K4038/((1 + real_disc) ^ (2023 - 2026))","v":1503415.9850715625},{"$f":"_xlfn.XLOOKUP(B4038,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4038)","v":1355995.0813200001},{"$f":"_xlfn.XLOOKUP($B4038,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4038,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20025353,2032,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4047)","v":11617.655533163201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4047)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4047)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4047)","v":9760.8796291511499},21378.535162314351,{"$f":"I4047/((1+real_disc)^(C4047-Assumptions!$G$10))","v":15686.093388634759},{"$f":"_xlfn.XLOOKUP(B4047,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1355995.0813200001},1503415.9850715625,{"$f":"_xlfn.XLOOKUP(B4047,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4047)","v":1355995.0813200001},{"$f":"_xlfn.XLOOKUP($B4047,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4047,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20025353,2041,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4056)","v":11617.655533163201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4056)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4056)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4056)","v":9760.8796291511499},21378.535162314351,{"$f":"I4056/((1+real_disc)^(C4056-Assumptions!$G$10))","v":11509.37255190006},{"$f":"_xlfn.XLOOKUP(B4056,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1355995.0813200001},1503415.9850715625,{"$f":"_xlfn.XLOOKUP(B4056,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4056)","v":1355995.0813200001},{"$f":"_xlfn.XLOOKUP($B4056,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4056,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20025741,2026,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4065)","v":219652.66134291099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4065)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4065)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4065)","v":8535.7528829272906},228188.41422583826,{"$f":"I4065/((1+real_disc)^(C4065-Assumptions!$G$10))","v":205812.87572894801},{"$f":"_xlfn.XLOOKUP(B4065,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1663343.8092800002},1844179.0136193268,{"$f":"_xlfn.XLOOKUP(B4065,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4065)","v":1663343.8092800002},{"$f":"_xlfn.XLOOKUP($B4065,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B4065,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20025741,2035,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4074)","v":385784.97970753198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4074)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4074)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4074)","v":8535.7528829272906},394320.73259045929,{"$f":"I4074/((1+real_disc)^(C4074-Assumptions!$G$10))","v":260954.87499749978},{"$f":"_xlfn.XLOOKUP(B4074,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1663343.8092800002},1844179.0136193268,{"$f":"_xlfn.XLOOKUP(B4074,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4074)","v":1663343.8092800002},{"$f":"_xlfn.XLOOKUP($B4074,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B4074,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20025741,2036,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4075,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4075)","v":385784.97970753198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4075,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4075)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4075,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4075)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4075,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4075)","v":8535.7528829272906},394320.73259045929,{"$f":"I4075/((1+real_disc)^(C4075-Assumptions!$G$10))","v":252130.31400724623},{"$f":"_xlfn.XLOOKUP(B4075,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1663343.8092800002},1844179.0136193268,{"$f":"_xlfn.XLOOKUP(B4075,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4075)","v":1663343.8092800002},{"$f":"_xlfn.XLOOKUP($B4075,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B4075,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20026023,2025,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4088)","v":3.08323246291679},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4088)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4088)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4088)","v":2118.7343245094698},2121.8175569723867,{"$f":"I4088/((1+real_disc)^(C4088-Assumptions!$G$10))","v":1980.7393936590231},{"$f":"_xlfn.XLOOKUP(B4088,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2509329.7520500002},2782138.7503671525,{"$f":"_xlfn.XLOOKUP(B4088,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4088)","v":2509329.7520500002},{"$f":"_xlfn.XLOOKUP($B4088,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4088,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20026023,2031,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4094)","v":19.018299537011501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4094)","v":0.17635695821317199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4094)","v":0.63482787584092204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4094)","v":2118.7343245094698},2138.5638088805354,{"$f":"I4094/((1+real_disc)^(C4094-Assumptions!$G$10))","v":1624.0500701697197},{"$f":"_xlfn.XLOOKUP(B4094,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2509329.7520500002},2782138.7503671525,{"$f":"_xlfn.XLOOKUP(B4094,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4094)","v":2509329.7520500002},{"$f":"_xlfn.XLOOKUP($B4094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20026023,2040,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4103)","v":27.022064302835599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4103)","v":1.3356012960460599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4103)","v":2.4555646815440202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4103)","v":2118.7343245094698},{"$f":"SUM(E4103:H4103)","v":2149.5475547898955},{"$f":"I4103/((1+real_disc)^(C4103-Assumptions!$G$10))","v":1197.7360216032839},{"$f":"_xlfn.XLOOKUP(B4103,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2509329.7520500002},2782138.7503671525,{"$f":"_xlfn.XLOOKUP(B4103,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4103)","v":2509329.7520500002},{"$f":"_xlfn.XLOOKUP($B4103,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4103,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20026976,2025,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4112)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4112)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4112)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4112)","v":217.14354651071301},217.14354651071301,{"$f":"I4112/((1+real_disc)^(C4112-Assumptions!$G$10))","v":202.70582418326032},{"$f":"_xlfn.XLOOKUP(B4112,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":310133.80366999999},343850.89177066949,{"$f":"_xlfn.XLOOKUP(B4112,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4112)","v":310133.80366999999},{"$f":"_xlfn.XLOOKUP($B4112,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4112,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20026976,2034,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4121)","v":1.26686803222792},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4121)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4121)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4121)","v":217.14354651071301},218.41041454294094,{"$f":"I4121/((1+real_disc)^(C4121-Assumptions!$G$10))","v":149.59927727501571},{"$f":"_xlfn.XLOOKUP(B4121,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":310133.80366999999},343850.89177066949,{"$f":"_xlfn.XLOOKUP(B4121,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4121)","v":310133.80366999999},{"$f":"_xlfn.XLOOKUP($B4121,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4121,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20026976,2043,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4130)","v":1.26686803222792},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4130)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4130)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4130)","v":217.14354651071301},218.41041454294094,{"$f":"I4130/((1+real_disc)^(C4130-Assumptions!$G$10))","v":109.76562315386093},{"$f":"_xlfn.XLOOKUP(B4130,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":310133.80366999999},343850.89177066949,{"$f":"_xlfn.XLOOKUP(B4130,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4130)","v":310133.80366999999},{"$f":"_xlfn.XLOOKUP($B4130,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4130,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20027247,2028,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4139)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4139)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4139)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4139)","v":9235.6048405985093},9235.6048405985093,{"$f":"I4139/((1+real_disc)^(C4139-Assumptions!$G$10))","v":7776.1314554926421},{"$f":"_xlfn.XLOOKUP(B4139,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3380204.8585600005},3747693.5478473185,{"$f":"_xlfn.XLOOKUP(B4139,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4139)","v":3380204.8585600005},{"$f":"_xlfn.XLOOKUP($B4139,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4139,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20027247,2031,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4142)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4142)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4142)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4142)","v":9235.6048405985093},9235.6048405985093,{"$f":"I4142/((1+real_disc)^(C4142-Assumptions!$G$10))","v":7013.625044597251},{"$f":"_xlfn.XLOOKUP(B4142,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3380204.8585600005},3747693.5478473185,{"$f":"_xlfn.XLOOKUP(B4142,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4142)","v":3380204.8585600005},{"$f":"_xlfn.XLOOKUP($B4142,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4142,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20027247,2039,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4150)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4150)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4150)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4150)","v":9235.6048405985093},9235.6048405985093,{"$f":"I4150/((1+real_disc)^(C4150-Assumptions!$G$10))","v":5326.2279098348681},{"$f":"_xlfn.XLOOKUP(B4150,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3380204.8585600005},3747693.5478473185,{"$f":"_xlfn.XLOOKUP(B4150,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4150)","v":3380204.8585600005},{"$f":"_xlfn.XLOOKUP($B4150,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4150,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20027738,2024,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4159)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4159)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4159)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4159)","v":923.21970120506705},923.21970120506705,{"$f":"I4159/((1+real_disc)^(C4159-Assumptions!$G$10))","v":891.99971130924359},{"$f":"_xlfn.XLOOKUP(B4159,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":675720.55010000011},749183.45240070298,{"$f":"_xlfn.XLOOKUP(B4159,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4159)","v":675720.55010000011},{"$f":"_xlfn.XLOOKUP($B4159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20027738,2033,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4168)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4168)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4168)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4168)","v":923.21970120506705},923.21970120506705,{"$f":"I4168/((1+real_disc)^(C4168-Assumptions!$G$10))","v":654.4878153717865},{"$f":"_xlfn.XLOOKUP(B4168,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":675720.55010000011},749183.45240070298,{"$f":"_xlfn.XLOOKUP(B4168,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4168)","v":675720.55010000011},{"$f":"_xlfn.XLOOKUP($B4168,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4168,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20027738,2042,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4177)","v":923.21970120506705},923.21970120506705,{"$f":"I4177/((1+real_disc)^(C4177-Assumptions!$G$10))","v":480.21798105899757},{"$f":"_xlfn.XLOOKUP(B4177,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":675720.55010000011},749183.45240070298,{"$f":"_xlfn.XLOOKUP(B4177,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4177)","v":675720.55010000011},{"$f":"_xlfn.XLOOKUP($B4177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20028152,2027,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4186)","v":2335.3309264987101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4186)","v":10.941507351290101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4186)","v":33.328865539472602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4186)","v":526.19748970452497},2905.7987890939976,{"$f":"I4186/((1+real_disc)^(C4186-Assumptions!$G$10))","v":2532.2357700118873},{"$f":"_xlfn.XLOOKUP(B4186,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":182580.47148000001},202430.23235580366,{"$f":"_xlfn.XLOOKUP(B4186,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4186)","v":182580.47148000001},{"$f":"_xlfn.XLOOKUP($B4186,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4186,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20028152,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4195)","v":2894.31403104423},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4195)","v":42.340244486381998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4195)","v":69.087964686597999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4195)","v":526.19748970452497},3531.9397299217344,{"$f":"I4195/((1+real_disc)^(C4195-Assumptions!$G$10))","v":2258.3369312328709},{"$f":"_xlfn.XLOOKUP(B4195,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":182580.47148000001},202430.23235580366,{"$f":"_xlfn.XLOOKUP(B4195,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4195)","v":182580.47148000001},{"$f":"_xlfn.XLOOKUP($B4195,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4195,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20028152,2045,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4204)","v":2894.31403104423},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4204)","v":42.340244486381998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4204)","v":69.087964686597999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4204)","v":526.19748970452497},3531.9397299217344,{"$f":"I4204/((1+real_disc)^(C4204-Assumptions!$G$10))","v":1657.0117520852041},{"$f":"_xlfn.XLOOKUP(B4204,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":182580.47148000001},202430.23235580366,{"$f":"_xlfn.XLOOKUP(B4204,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4204)","v":182580.47148000001},{"$f":"_xlfn.XLOOKUP($B4204,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4204,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20028291,2024,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4207)","v":4880.4679696338499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4207)","v":14.3938196447984},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4207)","v":39.501199738007699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4207)","v":4812.0445103868096},9746.4074994034654,{"$f":"I4207/((1+real_disc)^(C4207-Assumptions!$G$10))","v":9416.8188400033487},{"$f":"_xlfn.XLOOKUP(B4207,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1828279.2235599998},2027045.8556520925,{"$f":"_xlfn.XLOOKUP(B4207,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4207)","v":1828279.2235599998},{"$f":"_xlfn.XLOOKUP($B4207,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4207,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20028291,2032,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4215)","v":754.90288042561303},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4215)","v":44.567363254824798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4215)","v":87.976979264742198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4215)","v":4812.0445103868096},5699.49173333199,{"$f":"I4215/((1+real_disc)^(C4215-Assumptions!$G$10))","v":4181.8936104843506},{"$f":"_xlfn.XLOOKUP(B4215,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1828279.2235599998},2027045.8556520925,{"$f":"_xlfn.XLOOKUP(B4215,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4215)","v":1828279.2235599998},{"$f":"_xlfn.XLOOKUP($B4215,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4215,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20028291,2041,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4224)","v":754.90288042561303},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4224)","v":44.567363254824798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4224)","v":87.976979264742198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4224)","v":4812.0445103868096},5699.49173333199,{"$f":"I4224/((1+real_disc)^(C4224-Assumptions!$G$10))","v":3068.3848644142176},{"$f":"_xlfn.XLOOKUP(B4224,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1828279.2235599998},2027045.8556520925,{"$f":"_xlfn.XLOOKUP(B4224,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4224)","v":1828279.2235599998},{"$f":"_xlfn.XLOOKUP($B4224,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4224,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20028837,2026,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4233)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4233)","v":51.0635308487863},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4233)","v":153.799458128688},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4233)","v":2768.7019106430198},2973.5648996204941,{"$f":"I4233/((1+real_disc)^(C4233-Assumptions!$G$10))","v":2681.9851710431699},{"$f":"_xlfn.XLOOKUP(B4233,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":806073.71325999999},893708.3344589863,{"$f":"_xlfn.XLOOKUP(B4233,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4233)","v":806073.71325999999},{"$f":"_xlfn.XLOOKUP($B4233,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4233,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20028837,2035,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4242)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4242)","v":51.0635308487863},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4242)","v":153.799458128688},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4242)","v":2768.7019106430198},2973.5648996204941,{"$f":"I4242/((1+real_disc)^(C4242-Assumptions!$G$10))","v":1967.8555869476334},{"$f":"_xlfn.XLOOKUP(B4242,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":806073.71325999999},893708.3344589863,{"$f":"_xlfn.XLOOKUP(B4242,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4242)","v":806073.71325999999},{"$f":"_xlfn.XLOOKUP($B4242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20028837,2044,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4251)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4251)","v":51.0635308487863},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4251)","v":153.799458128688},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4251)","v":2768.7019106430198},2973.5648996204941,{"$f":"I4251/((1+real_disc)^(C4251-Assumptions!$G$10))","v":1443.876592939851},{"$f":"_xlfn.XLOOKUP(B4251,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":806073.71325999999},893708.3344589863,{"$f":"_xlfn.XLOOKUP(B4251,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4251)","v":806073.71325999999},{"$f":"_xlfn.XLOOKUP($B4251,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4251,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20028922,2029,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4260)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4260)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4260)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4260)","v":1385.76358650302},1385.76358650302,{"$f":"I4260/((1+real_disc)^(C4260-Assumptions!$G$10))","v":1127.3195704784291},{"$f":"_xlfn.XLOOKUP(B4260,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":478861.06421000004},530921.82153114968,{"$f":"_xlfn.XLOOKUP(B4260,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4260)","v":478861.06421000004},{"$f":"_xlfn.XLOOKUP($B4260,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4260,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20028922,2039,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4270)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4270)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4270)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4270)","v":1385.76358650302},1385.76358650302,{"$f":"I4270/((1+real_disc)^(C4270-Assumptions!$G$10))","v":799.17805257537793},{"$f":"_xlfn.XLOOKUP(B4270,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":478861.06421000004},530921.82153114968,{"$f":"_xlfn.XLOOKUP(B4270,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4270)","v":478861.06421000004},{"$f":"_xlfn.XLOOKUP($B4270,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4270,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20028922,2040,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4271)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4271)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4271)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4271)","v":1385.76358650302},1385.76358650302,{"$f":"I4271/((1+real_disc)^(C4271-Assumptions!$G$10))","v":772.15270780229753},{"$f":"_xlfn.XLOOKUP(B4271,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":478861.06421000004},530921.82153114968,{"$f":"_xlfn.XLOOKUP(B4271,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4271)","v":478861.06421000004},{"$f":"_xlfn.XLOOKUP($B4271,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4271,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20029475,2025,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4280)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4280)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4280)","v":1.5918305778021599E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4280)","v":2672.4174664678098},2672.4333847735879,{"$f":"I4280/((1+real_disc)^(C4280-Assumptions!$G$10))","v":2494.7451607025491},{"$f":"_xlfn.XLOOKUP(B4280,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":654911.03052000003},726111.56607219437,{"$f":"_xlfn.XLOOKUP(B4280,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4280)","v":654911.03052000003},{"$f":"_xlfn.XLOOKUP($B4280,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4280,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20029475,2034,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4289)","v":5.1954059440995201E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4289)","v":2672.4174664678098},2672.4226618737539,{"$f":"I4289/((1+real_disc)^(C4289-Assumptions!$G$10))","v":1830.4644475233363},{"$f":"_xlfn.XLOOKUP(B4289,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":654911.03052000003},726111.56607219437,{"$f":"_xlfn.XLOOKUP(B4289,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4289)","v":654911.03052000003},{"$f":"_xlfn.XLOOKUP($B4289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20029475,2043,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4298)","v":5.1954059440995201E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4298)","v":2672.4174664678098},2672.4226618737539,{"$f":"I4298/((1+real_disc)^(C4298-Assumptions!$G$10))","v":1343.0684586398227},{"$f":"_xlfn.XLOOKUP(B4298,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":654911.03052000003},726111.56607219437,{"$f":"_xlfn.XLOOKUP(B4298,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4298)","v":654911.03052000003},{"$f":"_xlfn.XLOOKUP($B4298,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4298,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20031167,2028,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4307)","v":13102.677334361},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4307)","v":151.308825151581},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4307)","v":236.27625680723401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4307)","v":5346.3131924859099},18836.575608805724,{"$f":"I4307/((1+real_disc)^(C4307-Assumptions!$G$10))","v":15859.891218116189},{"$f":"_xlfn.XLOOKUP(B4307,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2102048.2458899999},2330578.4643306378,{"$f":"_xlfn.XLOOKUP(B4307,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4307)","v":2102048.2458899999},{"$f":"_xlfn.XLOOKUP($B4307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20031167,2037,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4316)","v":31370.721441028301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4316)","v":284.57326445179899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4316)","v":769.37884416295606},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4316)","v":5346.3131924859099},37770.986742128967,{"$f":"I4316/((1+real_disc)^(C4316-Assumptions!$G$10))","v":23334.227810068915},{"$f":"_xlfn.XLOOKUP(B4316,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2102048.2458899999},2330578.4643306378,{"$f":"_xlfn.XLOOKUP(B4316,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4316)","v":2102048.2458899999},{"$f":"_xlfn.XLOOKUP($B4316,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4316,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20031167,2041,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4320)","v":31370.721441028301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4320)","v":284.57326445179899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4320)","v":769.37884416295606},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4320)","v":5346.3131924859099},37770.986742128967,{"$f":"I4320/((1+real_disc)^(C4320-Assumptions!$G$10))","v":20334.43146443244},{"$f":"_xlfn.XLOOKUP(B4320,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2102048.2458899999},2330578.4643306378,{"$f":"_xlfn.XLOOKUP(B4320,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4320)","v":2102048.2458899999},{"$f":"_xlfn.XLOOKUP($B4320,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4320,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20031317,2032,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4335)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4335)","v":84.067581253876895},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4335)","v":197.59403825192001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4335)","v":1289.2428866108801},1570.9045061166771,{"$f":"I4335/((1+real_disc)^(C4335-Assumptions!$G$10))","v":1152.6212904900351},{"$f":"_xlfn.XLOOKUP(B4335,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":714673.26854000008},792371.02761497302,{"$f":"_xlfn.XLOOKUP(B4335,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4335)","v":714673.26854000008},{"$f":"_xlfn.XLOOKUP($B4335,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4335,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20031317,2033,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4336)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4336)","v":84.067581253876895},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4336)","v":197.59403825192001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4336)","v":1289.2428866108801},1570.9045061166771,{"$f":"I4336/((1+real_disc)^(C4336-Assumptions!$G$10))","v":1113.6437589275704},{"$f":"_xlfn.XLOOKUP(B4336,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":714673.26854000008},792371.02761497302,{"$f":"_xlfn.XLOOKUP(B4336,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4336)","v":714673.26854000008},{"$f":"_xlfn.XLOOKUP($B4336,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4336,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20031317,2042,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4345)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4345)","v":84.067581253876895},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4345)","v":197.59403825192001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4345)","v":1289.2428866108801},1570.9045061166771,{"$f":"I4345/((1+real_disc)^(C4345-Assumptions!$G$10))","v":817.11491791082244},{"$f":"_xlfn.XLOOKUP(B4345,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":714673.26854000008},792371.02761497302,{"$f":"_xlfn.XLOOKUP(B4345,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4345)","v":714673.26854000008},{"$f":"_xlfn.XLOOKUP($B4345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20031621,2027,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4354)","v":20071.501883185399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4354)","v":8.9543204411445494},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4354)","v":17.9411508717141},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4354)","v":4720.01346060587},24818.410815104129,{"$f":"I4354/((1+real_disc)^(C4354-Assumptions!$G$10))","v":21627.811208652685},{"$f":"_xlfn.XLOOKUP(B4354,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1346606.2908099999},1493006.4652084948,{"$f":"_xlfn.XLOOKUP(B4354,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4354)","v":1346606.2908099999},{"$f":"_xlfn.XLOOKUP($B4354,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4354,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20031621,2036,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4363)","v":31820.473379112002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4363)","v":146.71599745065501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4363)","v":323.77359347313399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4363)","v":4720.01346060587},37010.976430641662,{"$f":"I4363/((1+real_disc)^(C4363-Assumptions!$G$10))","v":23664.972033981892},{"$f":"_xlfn.XLOOKUP(B4363,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1346606.2908099999},1493006.4652084948,{"$f":"_xlfn.XLOOKUP(B4363,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4363)","v":1346606.2908099999},{"$f":"_xlfn.XLOOKUP($B4363,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4363,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20031621,2045,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4372)","v":31820.473379112002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4372)","v":146.71599745065501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4372)","v":323.77359347313399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4372)","v":4720.01346060587},37010.976430641662,{"$f":"I4372/((1+real_disc)^(C4372-Assumptions!$G$10))","v":17363.722937333565},{"$f":"_xlfn.XLOOKUP(B4372,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1346606.2908099999},1493006.4652084948,{"$f":"_xlfn.XLOOKUP(B4372,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4372)","v":1346606.2908099999},{"$f":"_xlfn.XLOOKUP($B4372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20033571,2030,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4381)","v":198936.15928624899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4381)","v":4.8929707012454404},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4381)","v":18.978250383605999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4381)","v":2502.5991774562499},201462.6296847901,{"$f":"I4381/((1+real_disc)^(C4381-Assumptions!$G$10))","v":158347.80584783669},{"$f":"_xlfn.XLOOKUP(B4381,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":692572.56530999998},767867.58289380174,{"$f":"_xlfn.XLOOKUP(B4381,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4381)","v":692572.56530999998},{"$f":"_xlfn.XLOOKUP($B4381,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4381,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20033571,2034,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4385)","v":190742.38637401999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4385)","v":30.442140347865401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4385)","v":104.13420957267},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4385)","v":2502.5991774562499},193379.56190139678,{"$f":"I4385/((1+real_disc)^(C4385-Assumptions!$G$10))","v":132454.50204720159},{"$f":"_xlfn.XLOOKUP(B4385,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":692572.56530999998},767867.58289380174,{"$f":"_xlfn.XLOOKUP(B4385,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4385)","v":692572.56530999998},{"$f":"_xlfn.XLOOKUP($B4385,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4385,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20037638,2025,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4400)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4400)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4400)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4400)","v":1459.6785893065801},1459.6785893065801,{"$f":"I4400/((1+real_disc)^(C4400-Assumptions!$G$10))","v":1362.6255822134287},{"$f":"_xlfn.XLOOKUP(B4400,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":748368.7228600001},829729.78012580308,{"$f":"_xlfn.XLOOKUP(B4400,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4400)","v":748368.7228600001},{"$f":"_xlfn.XLOOKUP($B4400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20037638,2026,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4401)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4401)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4401)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4401)","v":1459.6785893065801},1459.6785893065801,{"$f":"I4401/((1+real_disc)^(C4401-Assumptions!$G$10))","v":1316.546456244859},{"$f":"_xlfn.XLOOKUP(B4401,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":748368.7228600001},829729.78012580308,{"$f":"_xlfn.XLOOKUP(B4401,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4401)","v":748368.7228600001},{"$f":"_xlfn.XLOOKUP($B4401,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4401,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20037638,2035,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4410)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4410)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4410)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4410)","v":1459.6785893065801},1459.6785893065801,{"$f":"I4410/((1+real_disc)^(C4410-Assumptions!$G$10))","v":965.99091127333145},{"$f":"_xlfn.XLOOKUP(B4410,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":748368.7228600001},829729.78012580308,{"$f":"_xlfn.XLOOKUP(B4410,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4410)","v":748368.7228600001},{"$f":"_xlfn.XLOOKUP($B4410,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4410,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20037638,2044,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4419)","v":1459.6785893065801},1459.6785893065801,{"$f":"I4419/((1+real_disc)^(C4419-Assumptions!$G$10))","v":708.77745045491292},{"$f":"_xlfn.XLOOKUP(B4419,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":748368.7228600001},829729.78012580308,{"$f":"_xlfn.XLOOKUP(B4419,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4419)","v":748368.7228600001},{"$f":"_xlfn.XLOOKUP($B4419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20038569,2029,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4428)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4428)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4428)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4428)","v":10911.8295512072},10911.8295512072,{"$f":"I4428/((1+real_disc)^(C4428-Assumptions!$G$10))","v":8876.7803704834332},{"$f":"_xlfn.XLOOKUP(B4428,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2257774.2315400001},2503234.6482227864,{"$f":"_xlfn.XLOOKUP(B4428,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4428)","v":2257774.2315400001},{"$f":"_xlfn.XLOOKUP($B4428,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4428,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20038569,2038,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4437)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4437)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4437)","v":0.18805674180758999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4437)","v":10911.8295512072},10912.017607949008,{"$f":"I4437/((1+real_disc)^(C4437-Assumptions!$G$10))","v":6513.2809404534473},{"$f":"_xlfn.XLOOKUP(B4437,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2257774.2315400001},2503234.6482227864,{"$f":"_xlfn.XLOOKUP(B4437,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4437)","v":2257774.2315400001},{"$f":"_xlfn.XLOOKUP($B4437,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4437,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20041373,2025,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4448)","v":416066.78495048999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4448)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4448)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4448)","v":19672.281700407199},435739.06665089721,{"$f":"I4448/((1+real_disc)^(C4448-Assumptions!$G$10))","v":406767.08128628181},{"$f":"_xlfn.XLOOKUP(B4448,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2100991.2765899999},2329406.5835744012,{"$f":"_xlfn.XLOOKUP(B4448,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4448)","v":2100991.2765899999},{"$f":"_xlfn.XLOOKUP($B4448,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4448,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20041373,2033,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4456)","v":220601.52376625701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4456)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4456)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4456)","v":19672.281700407199},240273.8054666642,{"$f":"I4456/((1+real_disc)^(C4456-Assumptions!$G$10))","v":170334.62113696017},{"$f":"_xlfn.XLOOKUP(B4456,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2100991.2765899999},2329406.5835744012,{"$f":"_xlfn.XLOOKUP(B4456,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4456)","v":2100991.2765899999},{"$f":"_xlfn.XLOOKUP($B4456,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4456,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20041373,2042,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4465)","v":165744.134743167},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4465)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4465)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4465)","v":19672.281700407199},185416.41644357418,{"$f":"I4465/((1+real_disc)^(C4465-Assumptions!$G$10))","v":96445.404104249872},{"$f":"_xlfn.XLOOKUP(B4465,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2100991.2765899999},2329406.5835744012,{"$f":"_xlfn.XLOOKUP(B4465,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4465)","v":2100991.2765899999},{"$f":"_xlfn.XLOOKUP($B4465,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4465,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20041373,2043,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4466)","v":165744.134743167},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4466)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4466)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4466)","v":19672.281700407199},185416.41644357418,{"$f":"I4466/((1+real_disc)^(C4466-Assumptions!$G$10))","v":93183.965318115821},{"$f":"_xlfn.XLOOKUP(B4466,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2100991.2765899999},2329406.5835744012,{"$f":"_xlfn.XLOOKUP(B4466,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4466)","v":2100991.2765899999},{"$f":"_xlfn.XLOOKUP($B4466,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4466,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20045998,2028,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4475)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4475)","v":91.044224765656494},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4475)","v":127.137717589117},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4475)","v":4649.1583839507803},4867.3403263055534,{"$f":"I4475/((1+real_disc)^(C4475-Assumptions!$G$10))","v":4098.1699487176893},{"$f":"_xlfn.XLOOKUP(B4475,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2425484.0788699999},2689177.5537710781,{"$f":"_xlfn.XLOOKUP(B4475,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4475)","v":2425484.0788699999},{"$f":"_xlfn.XLOOKUP($B4475,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4475,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20045998,2037,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4484)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4484)","v":160.58845432068799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4484)","v":250.13622543855601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4484)","v":4649.1583839507803},5059.8830637100245,{"$f":"I4484/((1+real_disc)^(C4484-Assumptions!$G$10))","v":3125.903617689396},{"$f":"_xlfn.XLOOKUP(B4484,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2425484.0788699999},2689177.5537710781,{"$f":"_xlfn.XLOOKUP(B4484,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4484)","v":2425484.0788699999},{"$f":"_xlfn.XLOOKUP($B4484,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4484,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20045998,2046,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4493)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4493)","v":160.58845432068799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4493)","v":250.13622543855601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4493)","v":4649.1583839507803},5059.8830637100245,{"$f":"I4493/((1+real_disc)^(C4493-Assumptions!$G$10))","v":2293.5723003782728},{"$f":"_xlfn.XLOOKUP(B4493,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2425484.0788699999},2689177.5537710781,{"$f":"_xlfn.XLOOKUP(B4493,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4493)","v":2425484.0788699999},{"$f":"_xlfn.XLOOKUP($B4493,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4493,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20046375,2031,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4502)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4502)","v":48.162813273547798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4502)","v":72.2948677982817},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4502)","v":2226.2095135738},2346.6671946456295,{"$f":"I4502/((1+real_disc)^(C4502-Assumptions!$G$10))","v":1782.0861862074605},{"$f":"_xlfn.XLOOKUP(B4502,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1406742.40726},1559680.4524496915,{"$f":"_xlfn.XLOOKUP(B4502,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4502)","v":1406742.40726},{"$f":"_xlfn.XLOOKUP($B4502,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4502,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20046375,2041,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4512)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4512)","v":185.19887285712301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4512)","v":305.55099663874699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4512)","v":2226.2095135738},2716.9593830696699,{"$f":"I4512/((1+real_disc)^(C4512-Assumptions!$G$10))","v":1462.7053495813118},{"$f":"_xlfn.XLOOKUP(B4512,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1406742.40726},1559680.4524496915,{"$f":"_xlfn.XLOOKUP(B4512,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4512)","v":1406742.40726},{"$f":"_xlfn.XLOOKUP($B4512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20046951,2026,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4521)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4521)","v":35.282977894609701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4521)","v":124.557031550833},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4521)","v":10376.004267000801},10535.844276446243,{"$f":"I4521/((1+real_disc)^(C4521-Assumptions!$G$10))","v":9502.7278931948731},{"$f":"_xlfn.XLOOKUP(B4521,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2761072.63846},3061250.588434014,{"$f":"_xlfn.XLOOKUP(B4521,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4521)","v":2761072.63846},{"$f":"_xlfn.XLOOKUP($B4521,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4521,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20046951,2035,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4530)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4530)","v":237.234234513128},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4530)","v":406.22032949752202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4530)","v":10376.004267000801},11019.45883101145,{"$f":"I4530/((1+real_disc)^(C4530-Assumptions!$G$10))","v":7292.4938105480269},{"$f":"_xlfn.XLOOKUP(B4530,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2761072.63846},3061250.588434014,{"$f":"_xlfn.XLOOKUP(B4530,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4530)","v":2761072.63846},{"$f":"_xlfn.XLOOKUP($B4530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20046951,2036,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4531)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4531)","v":237.234234513128},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4531)","v":406.22032949752202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4531)","v":10376.004267000801},11019.45883101145,{"$f":"I4531/((1+real_disc)^(C4531-Assumptions!$G$10))","v":7045.887739659931},{"$f":"_xlfn.XLOOKUP(B4531,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2761072.63846},3061250.588434014,{"$f":"_xlfn.XLOOKUP(B4531,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4531)","v":2761072.63846},{"$f":"_xlfn.XLOOKUP($B4531,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4531,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20046951,2045,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4540)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4540)","v":237.234234513128},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4540)","v":406.22032949752202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4540)","v":10376.004267000801},11019.45883101145,{"$f":"I4540/((1+real_disc)^(C4540-Assumptions!$G$10))","v":5169.7860611595643},{"$f":"_xlfn.XLOOKUP(B4540,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2761072.63846},3061250.588434014,{"$f":"_xlfn.XLOOKUP(B4540,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4540)","v":2761072.63846},{"$f":"_xlfn.XLOOKUP($B4540,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4540,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20048858,2030,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4549)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4549)","v":20.5196930610884},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4549)","v":40.969252798687997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4549)","v":678.12565046519705},739.61459632497349,{"$f":"I4549/((1+real_disc)^(C4549-Assumptions!$G$10))","v":581.33038710124106},{"$f":"_xlfn.XLOOKUP(B4549,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":770921.70598999993},854734.67565660726,{"$f":"_xlfn.XLOOKUP(B4549,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4549)","v":770921.70598999993},{"$f":"_xlfn.XLOOKUP($B4549,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4549,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20048858,2039,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4558)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4558)","v":62.859632398773201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4558)","v":98.739057969550899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4558)","v":678.12565046519705},839.72434083352118,{"$f":"I4558/((1+real_disc)^(C4558-Assumptions!$G$10))","v":484.2739915694948},{"$f":"_xlfn.XLOOKUP(B4558,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":770921.70598999993},854734.67565660726,{"$f":"_xlfn.XLOOKUP(B4558,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4558)","v":770921.70598999993},{"$f":"_xlfn.XLOOKUP($B4558,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4558,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20050369,2024,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4567)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4567)","v":4.0919265095319197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4567)","v":12.8542071075673},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4567)","v":43.740003000061598},60.68613661716082,{"$f":"I4567/((1+real_disc)^(C4567-Assumptions!$G$10))","v":58.633948422377607},{"$f":"_xlfn.XLOOKUP(B4567,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":75659.018179999999},83884.505861115947,{"$f":"_xlfn.XLOOKUP(B4567,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4567)","v":75659.018179999999},{"$f":"_xlfn.XLOOKUP($B4567,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4567,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20050369,2034,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4577)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4577)","v":8.3611128831198993},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4577)","v":19.234370605408799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4577)","v":43.740003000061598},71.335486488590305,{"$f":"I4577/((1+real_disc)^(C4577-Assumptions!$G$10))","v":48.860935707150645},{"$f":"_xlfn.XLOOKUP(B4577,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":75659.018179999999},83884.505861115947,{"$f":"_xlfn.XLOOKUP(B4577,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4577)","v":75659.018179999999},{"$f":"_xlfn.XLOOKUP($B4577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20050369,2043,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4586)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4586)","v":8.4682335324650602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4586)","v":15.9480171801452},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4586)","v":43.740003000061598},68.156253712671855,{"$f":"I4586/((1+real_disc)^(C4586-Assumptions!$G$10))","v":34.25300792665827},{"$f":"_xlfn.XLOOKUP(B4586,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":75659.018179999999},83884.505861115947,{"$f":"_xlfn.XLOOKUP(B4586,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4586)","v":75659.018179999999},{"$f":"_xlfn.XLOOKUP($B4586,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4586,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20051784,2028,"CHA003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4595)","v":927.69601321284097},927.69601321284097,{"$f":"I4595/((1+real_disc)^(C4595-Assumptions!$G$10))","v":781.09515012684301},{"$f":"_xlfn.XLOOKUP(B4595,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":370221.04626999999},410470.69170075096,{"$f":"_xlfn.XLOOKUP(B4595,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4595)","v":370221.04626999999},{"$f":"_xlfn.XLOOKUP($B4595,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4595,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20051784,2029,"CHA003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4596)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4596)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4596)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4596)","v":927.69601321284097},927.69601321284097,{"$f":"I4596/((1+real_disc)^(C4596-Assumptions!$G$10))","v":754.6813044703797},{"$f":"_xlfn.XLOOKUP(B4596,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":370221.04626999999},410470.69170075096,{"$f":"_xlfn.XLOOKUP(B4596,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4596)","v":370221.04626999999},{"$f":"_xlfn.XLOOKUP($B4596,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4596,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20051784,2038,"CHA003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4605)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4605)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4605)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4605)","v":927.69601321284097},927.69601321284097,{"$f":"I4605/((1+real_disc)^(C4605-Assumptions!$G$10))","v":553.73304722237788},{"$f":"_xlfn.XLOOKUP(B4605,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":370221.04626999999},410470.69170075096,{"$f":"_xlfn.XLOOKUP(B4605,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4605)","v":370221.04626999999},{"$f":"_xlfn.XLOOKUP($B4605,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4605,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20052528,2023,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4614)","v":1284.3867955600699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4614)","v":3.7125491741859502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4614)","v":9.7675918126089396},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4614)","v":1274.9895746167899},2572.8565111636549,{"$f":"I4614/((1+real_disc)^(C4614-Assumptions!$G$10))","v":2572.8565111636549},{"$f":"_xlfn.XLOOKUP(B4614,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1045554.7431000001},{"$f":"K4614/((1 + real_disc) ^ (2023 - 2026))","v":1159225.2329660028},{"$f":"_xlfn.XLOOKUP(B4614,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4614)","v":1045554.7431000001},{"$f":"_xlfn.XLOOKUP($B4614,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4614,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20052528,2035,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4626)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4626)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4626)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4626)","v":1274.9895746167899},1274.9895746167899,{"$f":"I4626/((1+real_disc)^(C4626-Assumptions!$G$10))","v":843.76680597415282},{"$f":"_xlfn.XLOOKUP(B4626,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1045554.7431000001},1159225.2329660028,{"$f":"_xlfn.XLOOKUP(B4626,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4626)","v":1045554.7431000001},{"$f":"_xlfn.XLOOKUP($B4626,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4626,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20052528,2042,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4633)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4633)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4633)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4633)","v":1274.9895746167899},1274.9895746167899,{"$f":"I4633/((1+real_disc)^(C4633-Assumptions!$G$10))","v":663.19308242074214},{"$f":"_xlfn.XLOOKUP(B4633,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1045554.7431000001},1159225.2329660028,{"$f":"_xlfn.XLOOKUP(B4633,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4633)","v":1045554.7431000001},{"$f":"_xlfn.XLOOKUP($B4633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20053664,2027,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4642)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4642)","v":10.5239082079214},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4642)","v":37.941400656441303},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4642)","v":1112.99037988585},1161.4556887502126,{"$f":"I4642/((1+real_disc)^(C4642-Assumptions!$G$10))","v":1012.141532777665},{"$f":"_xlfn.XLOOKUP(B4642,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":737049.69039999996},817180.1665096957,{"$f":"_xlfn.XLOOKUP(B4642,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4642)","v":737049.69039999996},{"$f":"_xlfn.XLOOKUP($B4642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20053664,2036,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4651)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4651)","v":10.5239082079214},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4651)","v":37.941400656441303},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4651)","v":1112.99037988585},1161.4556887502126,{"$f":"I4651/((1+real_disc)^(C4651-Assumptions!$G$10))","v":742.63959083844236},{"$f":"_xlfn.XLOOKUP(B4651,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":737049.69039999996},817180.1665096957,{"$f":"_xlfn.XLOOKUP(B4651,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4651)","v":737049.69039999996},{"$f":"_xlfn.XLOOKUP($B4651,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4651,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20053664,2045,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4660)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4660)","v":10.5239082079214},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4660)","v":37.941400656441303},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4660)","v":1112.99037988585},1161.4556887502126,{"$f":"I4660/((1+real_disc)^(C4660-Assumptions!$G$10))","v":544.89766897238758},{"$f":"_xlfn.XLOOKUP(B4660,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":737049.69039999996},817180.1665096957,{"$f":"_xlfn.XLOOKUP(B4660,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4660)","v":737049.69039999996},{"$f":"_xlfn.XLOOKUP($B4660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20053664,2046,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4661)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4661)","v":10.5239082079214},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4661)","v":37.941400656441303},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4661)","v":1112.99037988585},1161.4556887502126,{"$f":"I4661/((1+real_disc)^(C4661-Assumptions!$G$10))","v":526.47117775109916},{"$f":"_xlfn.XLOOKUP(B4661,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":737049.69039999996},817180.1665096957,{"$f":"_xlfn.XLOOKUP(B4661,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4661)","v":737049.69039999996},{"$f":"_xlfn.XLOOKUP($B4661,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4661,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20055874,2031,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4670)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4670)","v":1.45725026159976},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4670)","v":6.4641410309440097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4670)","v":1523.1917373577701},1531.1131286503139,{"$f":"I4670/((1+real_disc)^(C4670-Assumptions!$G$10))","v":1162.7450037714671},{"$f":"_xlfn.XLOOKUP(B4670,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":917835.24754000013},1017620.3452526476,{"$f":"_xlfn.XLOOKUP(B4670,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4670)","v":917835.24754000013},{"$f":"_xlfn.XLOOKUP($B4670,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4670,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20055874,2041,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4680)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4680)","v":1.45725026159976},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4680)","v":6.4641410309440097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4680)","v":1523.1917373577701},1531.1131286503139,{"$f":"I4680/((1+real_disc)^(C4680-Assumptions!$G$10))","v":824.29180872063307},{"$f":"_xlfn.XLOOKUP(B4680,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":917835.24754000013},1017620.3452526476,{"$f":"_xlfn.XLOOKUP(B4680,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4680)","v":917835.24754000013},{"$f":"_xlfn.XLOOKUP($B4680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20055892,2026,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4689)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4689)","v":0.87617450875138403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4689)","v":3.1607391483627598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4689)","v":8654.2459357587395},8658.282849415853,{"$f":"I4689/((1+real_disc)^(C4689-Assumptions!$G$10))","v":7809.2750596411688},{"$f":"_xlfn.XLOOKUP(B4689,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2116192.4371800004},2346260.3820412806,{"$f":"_xlfn.XLOOKUP(B4689,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4689)","v":2116192.4371800004},{"$f":"_xlfn.XLOOKUP($B4689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20055892,2035,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4698)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4698)","v":0.87617450875138403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4698)","v":3.1607391483627598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4698)","v":8654.2459357587395},8658.282849415853,{"$f":"I4698/((1+real_disc)^(C4698-Assumptions!$G$10))","v":5729.9069816066212},{"$f":"_xlfn.XLOOKUP(B4698,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2116192.4371800004},2346260.3820412806,{"$f":"_xlfn.XLOOKUP(B4698,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4698)","v":2116192.4371800004},{"$f":"_xlfn.XLOOKUP($B4698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20055892,2044,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4707)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4707)","v":0.87617450875138403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4707)","v":3.1607391483627598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4707)","v":8654.2459357587395},8658.282849415853,{"$f":"I4707/((1+real_disc)^(C4707-Assumptions!$G$10))","v":4204.2102201702846},{"$f":"_xlfn.XLOOKUP(B4707,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2116192.4371800004},2346260.3820412806,{"$f":"_xlfn.XLOOKUP(B4707,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4707)","v":2116192.4371800004},{"$f":"_xlfn.XLOOKUP($B4707,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4707,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20062674,2029,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4716)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4716)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4716)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4716)","v":19360.717541924401},19360.717541924401,{"$f":"I4716/((1+real_disc)^(C4716-Assumptions!$G$10))","v":15749.956194615912},{"$f":"_xlfn.XLOOKUP(B4716,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1717217.71631},1903909.9773395758,{"$f":"_xlfn.XLOOKUP(B4716,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4716)","v":1717217.71631},{"$f":"_xlfn.XLOOKUP($B4716,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4716,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20062674,2038,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4725)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4725)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4725)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4725)","v":19360.717541924401},19360.717541924401,{"$f":"I4725/((1+real_disc)^(C4725-Assumptions!$G$10))","v":11556.230670619369},{"$f":"_xlfn.XLOOKUP(B4725,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1717217.71631},1903909.9773395758,{"$f":"_xlfn.XLOOKUP(B4725,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4725)","v":1717217.71631},{"$f":"_xlfn.XLOOKUP($B4725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20062674,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4726)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4726)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4726)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4726)","v":19360.717541924401},19360.717541924401,{"$f":"I4726/((1+real_disc)^(C4726-Assumptions!$G$10))","v":11165.440261467991},{"$f":"_xlfn.XLOOKUP(B4726,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1717217.71631},1903909.9773395758,{"$f":"_xlfn.XLOOKUP(B4726,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4726)","v":1717217.71631},{"$f":"_xlfn.XLOOKUP($B4726,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4726,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20062890,2023,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4734)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4734)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4734)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4734)","v":20077.360623725701},20077.360623725701,{"$f":"I4734/((1+real_disc)^(C4734-Assumptions!$G$10))","v":20077.360623725701},{"$f":"_xlfn.XLOOKUP(B4734,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1987461.2639699997},2203533.8292336315,{"$f":"_xlfn.XLOOKUP(B4734,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4734)","v":1987461.2639699997},{"$f":"_xlfn.XLOOKUP($B4734,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4734,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20062890,2034,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4745)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4745)","v":4.2759706253729997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4745)","v":5.3179778991633899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4745)","v":20077.360623725701},20086.954572250237,{"$f":"I4745/((1+real_disc)^(C4745-Assumptions!$G$10))","v":13758.47343613693},{"$f":"_xlfn.XLOOKUP(B4745,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1987461.2639699997},2203533.8292336315,{"$f":"_xlfn.XLOOKUP(B4745,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4745)","v":1987461.2639699997},{"$f":"_xlfn.XLOOKUP($B4745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20062890,2043,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4754)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4754)","v":4.2759706253729997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4754)","v":5.3179778991633899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4754)","v":20077.360623725701},20086.954572250237,{"$f":"I4754/((1+real_disc)^(C4754-Assumptions!$G$10))","v":10095.018090141732},{"$f":"_xlfn.XLOOKUP(B4754,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1987461.2639699997},2203533.8292336315,{"$f":"_xlfn.XLOOKUP(B4754,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4754)","v":1987461.2639699997},{"$f":"_xlfn.XLOOKUP($B4754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20064499,2028,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4763)","v":7195.2085096762003},7195.2085096762003,{"$f":"I4763/((1+real_disc)^(C4763-Assumptions!$G$10))","v":6058.1724950994721},{"$f":"_xlfn.XLOOKUP(B4763,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1635341.81644},1813132.7036219963,{"$f":"_xlfn.XLOOKUP(B4763,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4763)","v":1635341.81644},{"$f":"_xlfn.XLOOKUP($B4763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20064499,2037,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4772)","v":7195.2085096762003},7195.2085096762003,{"$f":"I4772/((1+real_disc)^(C4772-Assumptions!$G$10))","v":4445.0687945217151},{"$f":"_xlfn.XLOOKUP(B4772,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1635341.81644},1813132.7036219963,{"$f":"_xlfn.XLOOKUP(B4772,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4772)","v":1635341.81644},{"$f":"_xlfn.XLOOKUP($B4772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20064499,2046,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4781)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4781)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4781)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4781)","v":7195.2085096762003},7195.2085096762003,{"$f":"I4781/((1+real_disc)^(C4781-Assumptions!$G$10))","v":3261.4846480541346},{"$f":"_xlfn.XLOOKUP(B4781,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1635341.81644},1813132.7036219963,{"$f":"_xlfn.XLOOKUP(B4781,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4781)","v":1635341.81644},{"$f":"_xlfn.XLOOKUP($B4781,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4781,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20064881,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4790)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4790)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4790)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4790)","v":11480.6019504425},11480.6019504425,{"$f":"I4790/((1+real_disc)^(C4790-Assumptions!$G$10))","v":8718.5017934848602},{"$f":"_xlfn.XLOOKUP(B4790,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2130992.0949999997},2362669.0272101974,{"$f":"_xlfn.XLOOKUP(B4790,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4790)","v":2130992.0949999997},{"$f":"_xlfn.XLOOKUP($B4790,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4790,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20064881,2032,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4791)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4791)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4791)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4791)","v":11480.6019504425},11480.6019504425,{"$f":"I4791/((1+real_disc)^(C4791-Assumptions!$G$10))","v":8423.673230420156},{"$f":"_xlfn.XLOOKUP(B4791,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2130992.0949999997},2362669.0272101974,{"$f":"_xlfn.XLOOKUP(B4791,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4791)","v":2130992.0949999997},{"$f":"_xlfn.XLOOKUP($B4791,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4791,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20064881,2040,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4799)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4799)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4799)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4799)","v":11480.6019504425},11480.6019504425,{"$f":"I4799/((1+real_disc)^(C4799-Assumptions!$G$10))","v":6397.0347969705408},{"$f":"_xlfn.XLOOKUP(B4799,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2130992.0949999997},2362669.0272101974,{"$f":"_xlfn.XLOOKUP(B4799,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4799)","v":2130992.0949999997},{"$f":"_xlfn.XLOOKUP($B4799,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4799,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20064921,2027,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4810)","v":1947.6068918828501},1947.6068918828501,{"$f":"I4810/((1+real_disc)^(C4810-Assumptions!$G$10))","v":1697.2268885434835},{"$f":"_xlfn.XLOOKUP(B4810,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":340750.37547999999},377796.03220763762,{"$f":"_xlfn.XLOOKUP(B4810,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4810)","v":340750.37547999999},{"$f":"_xlfn.XLOOKUP($B4810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20064921,2036,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4819)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4819)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4819)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4819)","v":1947.6068918828501},1947.6068918828501,{"$f":"I4819/((1+real_disc)^(C4819-Assumptions!$G$10))","v":1245.3079349573641},{"$f":"_xlfn.XLOOKUP(B4819,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":340750.37547999999},377796.03220763762,{"$f":"_xlfn.XLOOKUP(B4819,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4819)","v":340750.37547999999},{"$f":"_xlfn.XLOOKUP($B4819,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4819,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20064921,2045,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4828)","v":1947.6068918828501},1947.6068918828501,{"$f":"I4828/((1+real_disc)^(C4828-Assumptions!$G$10))","v":913.72100179170752},{"$f":"_xlfn.XLOOKUP(B4828,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":340750.37547999999},377796.03220763762,{"$f":"_xlfn.XLOOKUP(B4828,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4828)","v":340750.37547999999},{"$f":"_xlfn.XLOOKUP($B4828,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4828,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20065390,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4837)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4837)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4837)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4837)","v":3039.9392644866198},3039.9392644866198,{"$f":"I4837/((1+real_disc)^(C4837-Assumptions!$G$10))","v":2389.364782914301},{"$f":"_xlfn.XLOOKUP(B4837,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":592247.18002999993},656635.03491760383,{"$f":"_xlfn.XLOOKUP(B4837,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4837)","v":592247.18002999993},{"$f":"_xlfn.XLOOKUP($B4837,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4837,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20065390,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4846)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4846)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4846)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4846)","v":3039.9392644866198},3039.9392644866198,{"$f":"I4846/((1+real_disc)^(C4846-Assumptions!$G$10))","v":1753.1509450833366},{"$f":"_xlfn.XLOOKUP(B4846,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":592247.18002999993},656635.03491760383,{"$f":"_xlfn.XLOOKUP(B4846,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4846)","v":592247.18002999993},{"$f":"_xlfn.XLOOKUP($B4846,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4846,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20065430,2024,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4855)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4855)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4855)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4855)","v":9582.5308542970106},9582.5308542970106,{"$f":"I4855/((1+real_disc)^(C4855-Assumptions!$G$10))","v":9258.4839171951808},{"$f":"_xlfn.XLOOKUP(B4855,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2246549.0792800002},2490789.121262528,{"$f":"_xlfn.XLOOKUP(B4855,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4855)","v":2246549.0792800002},{"$f":"_xlfn.XLOOKUP($B4855,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4855,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20065430,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4862)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4862)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4862)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4862)","v":9582.5308542970106},9582.5308542970106,{"$f":"I4862/((1+real_disc)^(C4862-Assumptions!$G$10))","v":7277.08466855193},{"$f":"_xlfn.XLOOKUP(B4862,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2246549.0792800002},2490789.121262528,{"$f":"_xlfn.XLOOKUP(B4862,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4862)","v":2246549.0792800002},{"$f":"_xlfn.XLOOKUP($B4862,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4862,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20065430,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4866)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4866)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4866)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4866)","v":9582.5308542970106},9582.5308542970106,{"$f":"I4866/((1+real_disc)^(C4866-Assumptions!$G$10))","v":6341.5588747140209},{"$f":"_xlfn.XLOOKUP(B4866,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2246549.0792800002},2490789.121262528,{"$f":"_xlfn.XLOOKUP(B4866,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4866)","v":2246549.0792800002},{"$f":"_xlfn.XLOOKUP($B4866,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4866,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20065430,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4875)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4875)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4875)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4875)","v":9582.5308542970106},9582.5308542970106,{"$f":"I4875/((1+real_disc)^(C4875-Assumptions!$G$10))","v":4652.9981583415947},{"$f":"_xlfn.XLOOKUP(B4875,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2246549.0792800002},2490789.121262528,{"$f":"_xlfn.XLOOKUP(B4875,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4875)","v":2246549.0792800002},{"$f":"_xlfn.XLOOKUP($B4875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20069389,2029,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4884)","v":346.01318374915002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4884)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4884)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4884)","v":17651.812484627},17997.82566837615,{"$f":"I4884/((1+real_disc)^(C4884-Assumptions!$G$10))","v":14641.24277736261},{"$f":"_xlfn.XLOOKUP(B4884,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2351416.9732300001},2607058.029798497,{"$f":"_xlfn.XLOOKUP(B4884,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4884)","v":2351416.9732300001},{"$f":"_xlfn.XLOOKUP($B4884,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4884,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20069389,2038,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4893)","v":453.16284441245898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4893)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4893)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4893)","v":17651.812484627},18104.975329039458,{"$f":"I4893/((1+real_disc)^(C4893-Assumptions!$G$10))","v":10806.689924337194},{"$f":"_xlfn.XLOOKUP(B4893,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2351416.9732300001},2607058.029798497,{"$f":"_xlfn.XLOOKUP(B4893,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4893)","v":2351416.9732300001},{"$f":"_xlfn.XLOOKUP($B4893,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4893,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20071988,2023,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4902)","v":3749.77512223334},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4902)","v":1.5808955553341899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4902)","v":8.8882721591574203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4902)","v":33624.796760554098},37385.041050501932,{"$f":"I4902/((1+real_disc)^(C4902-Assumptions!$G$10))","v":37385.041050501932},{"$f":"_xlfn.XLOOKUP(B4902,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3564822.0921700001},3952381.9747837759,{"$f":"_xlfn.XLOOKUP(B4902,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4902)","v":3564822.0921700001},{"$f":"_xlfn.XLOOKUP($B4902,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4902,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20071988,2032,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4911)","v":747.13117428200599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4911)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4911)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4911)","v":33624.796760554098},34371.927934836101,{"$f":"I4911/((1+real_disc)^(C4911-Assumptions!$G$10))","v":25219.748099658649},{"$f":"_xlfn.XLOOKUP(B4911,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3564822.0921700001},3952381.9747837759,{"$f":"_xlfn.XLOOKUP(B4911,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4911)","v":3564822.0921700001},{"$f":"_xlfn.XLOOKUP($B4911,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4911,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20071988,2042,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4921)","v":1275.9942993904899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4921)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4921)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4921)","v":33624.796760554098},34900.79105994459,{"$f":"I4921/((1+real_disc)^(C4921-Assumptions!$G$10))","v":18153.845068830204},{"$f":"_xlfn.XLOOKUP(B4921,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3564822.0921700001},3952381.9747837759,{"$f":"_xlfn.XLOOKUP(B4921,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4921)","v":3564822.0921700001},{"$f":"_xlfn.XLOOKUP($B4921,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4921,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20071988,2043,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4922)","v":1275.9942993904899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4922)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4922)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4922)","v":33624.796760554098},34900.79105994459,{"$f":"I4922/((1+real_disc)^(C4922-Assumptions!$G$10))","v":17539.946926405995},{"$f":"_xlfn.XLOOKUP(B4922,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3564822.0921700001},3952381.9747837759,{"$f":"_xlfn.XLOOKUP(B4922,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4922)","v":3564822.0921700001},{"$f":"_xlfn.XLOOKUP($B4922,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4922,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20072996,2028,"BBD014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4931)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4931)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4931)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4931)","v":13532.8553267194},13532.8553267194,{"$f":"I4931/((1+real_disc)^(C4931-Assumptions!$G$10))","v":11394.301056076181},{"$f":"_xlfn.XLOOKUP(B4931,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2294764.1242399998},2544246.0034536081,{"$f":"_xlfn.XLOOKUP(B4931,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4931)","v":2294764.1242399998},{"$f":"_xlfn.XLOOKUP($B4931,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4931,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20072996,2037,"BBD014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4940)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4940)","v":7.8732691389364395E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4940)","v":0.381357829336059},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4940)","v":13532.8553267194},13533.315417240126,{"$f":"I4940/((1+real_disc)^(C4940-Assumptions!$G$10))","v":8360.6358268415061},{"$f":"_xlfn.XLOOKUP(B4940,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2294764.1242399998},2544246.0034536081,{"$f":"_xlfn.XLOOKUP(B4940,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4940)","v":2294764.1242399998},{"$f":"_xlfn.XLOOKUP($B4940,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4940,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20072996,2046,"BBD014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4949)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4949)","v":7.8732691389364395E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4949)","v":0.381357829336059},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4949)","v":13532.8553267194},13533.315417240126,{"$f":"I4949/((1+real_disc)^(C4949-Assumptions!$G$10))","v":6134.4574533517371},{"$f":"_xlfn.XLOOKUP(B4949,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2294764.1242399998},2544246.0034536081,{"$f":"_xlfn.XLOOKUP(B4949,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4949)","v":2294764.1242399998},{"$f":"_xlfn.XLOOKUP($B4949,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4949,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20074279,2031,"BBD014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4958)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4958)","v":226.76207925866001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4958)","v":283.17763800974302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4958)","v":15885.3983479252},16395.338065193602,{"$f":"I4958/((1+real_disc)^(C4958-Assumptions!$G$10))","v":12450.809194780204},{"$f":"_xlfn.XLOOKUP(B4958,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3914469.1187199997},4340041.8830603594,{"$f":"_xlfn.XLOOKUP(B4958,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4958)","v":3914469.1187199997},{"$f":"_xlfn.XLOOKUP($B4958,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4958,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20074279,2040,"BBD014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4967)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4967)","v":597.89181255613005},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4967)","v":619.38819355554006},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4967)","v":15885.3983479252},17102.678354036871,{"$f":"I4967/((1+real_disc)^(C4967-Assumptions!$G$10))","v":9529.6770173232799},{"$f":"_xlfn.XLOOKUP(B4967,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3914469.1187199997},4340041.8830603594,{"$f":"_xlfn.XLOOKUP(B4967,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4967)","v":3914469.1187199997},{"$f":"_xlfn.XLOOKUP($B4967,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4967,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20075900,2025,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4976)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4976)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4976)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4976)","v":14506.758508279099},14506.758508279099,{"$f":"I4976/((1+real_disc)^(C4976-Assumptions!$G$10))","v":13542.214295109898},{"$f":"_xlfn.XLOOKUP(B4976,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2066538.4334},2291208.1004850767,{"$f":"_xlfn.XLOOKUP(B4976,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4976)","v":2066538.4334},{"$f":"_xlfn.XLOOKUP($B4976,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4976,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20075900,2035,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4986)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4986)","v":1.5050124785027701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4986)","v":8.3174611361698592},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4986)","v":14506.758508279099},14516.580981893772,{"$f":"I4986/((1+real_disc)^(C4986-Assumptions!$G$10))","v":9606.8308420789035},{"$f":"_xlfn.XLOOKUP(B4986,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2066538.4334},2291208.1004850767,{"$f":"_xlfn.XLOOKUP(B4986,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4986)","v":2066538.4334},{"$f":"_xlfn.XLOOKUP($B4986,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4986,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20075900,2036,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4987)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4987)","v":1.5050124785027701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4987)","v":8.3174611361698592},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4987)","v":14506.758508279099},14516.580981893772,{"$f":"I4987/((1+real_disc)^(C4987-Assumptions!$G$10))","v":9281.9621662598129},{"$f":"_xlfn.XLOOKUP(B4987,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2066538.4334},2291208.1004850767,{"$f":"_xlfn.XLOOKUP(B4987,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4987)","v":2066538.4334},{"$f":"_xlfn.XLOOKUP($B4987,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4987,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20075900,2045,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4996)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4996)","v":1.5050124785027701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4996)","v":8.3174611361698592},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B4996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C4996)","v":14506.758508279099},14516.580981893772,{"$f":"I4996/((1+real_disc)^(C4996-Assumptions!$G$10))","v":6810.4631240770286},{"$f":"_xlfn.XLOOKUP(B4996,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2066538.4334},2291208.1004850767,{"$f":"_xlfn.XLOOKUP(B4996,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K4996)","v":2066538.4334},{"$f":"_xlfn.XLOOKUP($B4996,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B4996,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20076061,2030,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5005)","v":62743.174420848503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5005)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5005)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5005)","v":24767.341862035799},87510.516282884302,{"$f":"I5005/((1+real_disc)^(C5005-Assumptions!$G$10))","v":68782.474763121238},{"$f":"_xlfn.XLOOKUP(B5005,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3680945.7708999999},4081130.3731024838,{"$f":"_xlfn.XLOOKUP(B5005,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5005)","v":3680945.7708999999},{"$f":"_xlfn.XLOOKUP($B5005,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5005,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20076061,2039,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5014)","v":32390.065602738901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5014)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5014)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5014)","v":24767.341862035799},57157.407464774704,{"$f":"I5014/((1+real_disc)^(C5014-Assumptions!$G$10))","v":32963.014783226499},{"$f":"_xlfn.XLOOKUP(B5014,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3680945.7708999999},4081130.3731024838,{"$f":"_xlfn.XLOOKUP(B5014,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5014)","v":3680945.7708999999},{"$f":"_xlfn.XLOOKUP($B5014,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5014,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20076178,2024,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5023)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5023)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5023)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5023)","v":17313.120097943502},17313.120097943502,{"$f":"I5023/((1+real_disc)^(C5023-Assumptions!$G$10))","v":16727.652268544447},{"$f":"_xlfn.XLOOKUP(B5023,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2836363.81617},3144727.2629908924,{"$f":"_xlfn.XLOOKUP(B5023,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5023)","v":2836363.81617},{"$f":"_xlfn.XLOOKUP($B5023,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5023,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20076178,2033,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5032,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5032)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5032,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5032)","v":14.0801339912079},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5032,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5032)","v":39.696412133232201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5032,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5032)","v":17313.120097943502},17366.896644067943,{"$f":"I5032/((1+real_disc)^(C5032-Assumptions!$G$10))","v":12311.719766732869},{"$f":"_xlfn.XLOOKUP(B5032,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2836363.81617},3144727.2629908924,{"$f":"_xlfn.XLOOKUP(B5032,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5032)","v":2836363.81617},{"$f":"_xlfn.XLOOKUP($B5032,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5032,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20076178,2041,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5040,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5040)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5040,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5040)","v":34.8450694602789},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5040,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5040)","v":91.847345520387194},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5040,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5040)","v":17313.120097943502},17439.812512924167,{"$f":"I5040/((1+real_disc)^(C5040-Assumptions!$G$10))","v":9388.9173380017201},{"$f":"_xlfn.XLOOKUP(B5040,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2836363.81617},3144727.2629908924,{"$f":"_xlfn.XLOOKUP(B5040,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5040)","v":2836363.81617},{"$f":"_xlfn.XLOOKUP($B5040,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5040,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20076394,2028,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5051)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5051)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5051)","v":0.22776531942771},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5051)","v":12049.512899565199},12049.740664884626,{"$f":"I5051/((1+real_disc)^(C5051-Assumptions!$G$10))","v":10145.558307436848},{"$f":"_xlfn.XLOOKUP(B5051,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1697598.02975},1882157.2801486063,{"$f":"_xlfn.XLOOKUP(B5051,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5051)","v":1697598.02975},{"$f":"_xlfn.XLOOKUP($B5051,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5051,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20076394,2029,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5052)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5052)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5052)","v":0.20711801759788201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5052)","v":12049.512899565199},12049.720017582797,{"$f":"I5052/((1+real_disc)^(C5052-Assumptions!$G$10))","v":9802.4549980316315},{"$f":"_xlfn.XLOOKUP(B5052,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1697598.02975},1882157.2801486063,{"$f":"_xlfn.XLOOKUP(B5052,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5052)","v":1697598.02975},{"$f":"_xlfn.XLOOKUP($B5052,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5052,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20076394,2038,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5061,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5061)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5061,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5061)","v":1.42872315106007},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5061,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5061)","v":1.85039084041171},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5061,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5061)","v":12049.512899565199},12052.792013556671,{"$f":"I5061/((1+real_disc)^(C5061-Assumptions!$G$10))","v":7194.1984811279499},{"$f":"_xlfn.XLOOKUP(B5061,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1697598.02975},1882157.2801486063,{"$f":"_xlfn.XLOOKUP(B5061,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5061)","v":1697598.02975},{"$f":"_xlfn.XLOOKUP($B5061,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5061,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20076467,2023,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5070)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5070)","v":88.049889583288305},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5070)","v":99.998772170776306},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5070)","v":17532.7851384243},17720.833800178363,{"$f":"I5070/((1+real_disc)^(C5070-Assumptions!$G$10))","v":17720.833800178363},{"$f":"_xlfn.XLOOKUP(B5070,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2537213.5490699997},2813054.0145460977,{"$f":"_xlfn.XLOOKUP(B5070,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5070)","v":2537213.5490699997},{"$f":"_xlfn.XLOOKUP($B5070,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5070,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20076467,2032,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5079)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5079)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5079)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5079)","v":17532.7851384243},17532.7851384243,{"$f":"I5079/((1+real_disc)^(C5079-Assumptions!$G$10))","v":12864.34748480768},{"$f":"_xlfn.XLOOKUP(B5079,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2537213.5490699997},2813054.0145460977,{"$f":"_xlfn.XLOOKUP(B5079,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5079)","v":2537213.5490699997},{"$f":"_xlfn.XLOOKUP($B5079,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5079,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20076467,2041,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5088)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5088)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5088)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5088)","v":17532.7851384243},17532.7851384243,{"$f":"I5088/((1+real_disc)^(C5088-Assumptions!$G$10))","v":9438.9701866129562},{"$f":"_xlfn.XLOOKUP(B5088,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2537213.5490699997},2813054.0145460977,{"$f":"_xlfn.XLOOKUP(B5088,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5088)","v":2537213.5490699997},{"$f":"_xlfn.XLOOKUP($B5088,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5088,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20082058,2023,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5094)","v":50.363135775549601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5094)","v":1.0546831887270001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5094)","v":4.5398988572805097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5094)","v":1214.0346573432601},1269.9923751648171,{"$f":"I5094/((1+real_disc)^(C5094-Assumptions!$G$10))","v":1269.9923751648171},{"$f":"_xlfn.XLOOKUP(B5094,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":472869.25704999996},524278.59782930458,{"$f":"_xlfn.XLOOKUP(B5094,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5094)","v":472869.25704999996},{"$f":"_xlfn.XLOOKUP($B5094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20082058,2036,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5107)","v":106.131355724573},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5107)","v":2.9392689297396499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5107)","v":9.6877218820293098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5107)","v":1214.0346573432601},1332.7930038796021,{"$f":"I5107/((1+real_disc)^(C5107-Assumptions!$G$10))","v":852.19338168513934},{"$f":"_xlfn.XLOOKUP(B5107,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":472869.25704999996},524278.59782930458,{"$f":"_xlfn.XLOOKUP(B5107,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5107)","v":472869.25704999996},{"$f":"_xlfn.XLOOKUP($B5107,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5107,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20082058,2045,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5116)","v":106.131355724573},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5116)","v":2.9392689297396499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5116)","v":9.6877218820293098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5116)","v":1214.0346573432601},1332.7930038796021,{"$f":"I5116/((1+real_disc)^(C5116-Assumptions!$G$10))","v":625.28067843739211},{"$f":"_xlfn.XLOOKUP(B5116,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":472869.25704999996},524278.59782930458,{"$f":"_xlfn.XLOOKUP(B5116,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5116)","v":472869.25704999996},{"$f":"_xlfn.XLOOKUP($B5116,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5116,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20082058,2046,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5117)","v":106.131355724573},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5117)","v":2.9392689297396499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5117)","v":9.6877218820293098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5117)","v":1214.0346573432601},1332.7930038796021,{"$f":"I5117/((1+real_disc)^(C5117-Assumptions!$G$10))","v":604.13592119554801},{"$f":"_xlfn.XLOOKUP(B5117,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":472869.25704999996},524278.59782930458,{"$f":"_xlfn.XLOOKUP(B5117,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5117)","v":472869.25704999996},{"$f":"_xlfn.XLOOKUP($B5117,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5117,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20087488,2031,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5126)","v":41852.518432516401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5126)","v":8.8497046326633804},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5126)","v":37.031782043291898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5126,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5126)","v":5186.9496546544697},47085.349573846826,{"$f":"I5126/((1+real_disc)^(C5126-Assumptions!$G$10))","v":35757.15859486119},{"$f":"_xlfn.XLOOKUP(B5126,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2441460.1675499999},{"$f":"K5126/((1 + real_disc) ^ (2023 - 2026))","v":2706890.528863179},{"$f":"_xlfn.XLOOKUP(B5126,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5126)","v":2441460.1675499999},{"$f":"_xlfn.XLOOKUP($B5126,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5126,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20087488,2040,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5135)","v":40793.718668346599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5135)","v":327.59676112518599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5135)","v":720.29956059761696},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5135)","v":5186.9496546544697},47028.564644723869,{"$f":"I5135/((1+real_disc)^(C5135-Assumptions!$G$10))","v":26204.493961423479},{"$f":"_xlfn.XLOOKUP(B5135,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2441460.1675499999},2706890.528863179,{"$f":"_xlfn.XLOOKUP(B5135,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5135)","v":2441460.1675499999},{"$f":"_xlfn.XLOOKUP($B5135,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5135,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20088998,2025,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5144)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5144)","v":6.9296513823151606E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5144)","v":0.96455373159829905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5144)","v":4365.9965791383202},4367.0304293837416,{"$f":"I5144/((1+real_disc)^(C5144-Assumptions!$G$10))","v":4076.6696346554104},{"$f":"_xlfn.XLOOKUP(B5144,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1784687.1343699999},1978714.5271585453,{"$f":"_xlfn.XLOOKUP(B5144,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5144)","v":1784687.1343699999},{"$f":"_xlfn.XLOOKUP($B5144,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5144,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20088998,2034,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5153)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5153)","v":94.071794852275303},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5153)","v":165.10108211917799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5153)","v":4365.9965791383202},4625.1694561097738,{"$f":"I5153/((1+real_disc)^(C5153-Assumptions!$G$10))","v":3167.9899942338288},{"$f":"_xlfn.XLOOKUP(B5153,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1784687.1343699999},1978714.5271585453,{"$f":"_xlfn.XLOOKUP(B5153,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5153)","v":1784687.1343699999},{"$f":"_xlfn.XLOOKUP($B5153,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5153,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20088998,2040,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5159)","v":5.1904227144875597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5159)","v":106.768337224604},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5159)","v":233.62959813725999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5159)","v":4365.9965791383202},4711.5849372146713,{"$f":"I5159/((1+real_disc)^(C5159-Assumptions!$G$10))","v":2625.3129341430404},{"$f":"_xlfn.XLOOKUP(B5159,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1784687.1343699999},1978714.5271585453,{"$f":"_xlfn.XLOOKUP(B5159,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5159)","v":1784687.1343699999},{"$f":"_xlfn.XLOOKUP($B5159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20089423,2029,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5172)","v":120655.41186935001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5172)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5172)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5172)","v":11889.1105943068},132544.52246365682,{"$f":"I5172/((1+real_disc)^(C5172-Assumptions!$G$10))","v":107825.05442364824},{"$f":"_xlfn.XLOOKUP(B5172,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669733.6297199996},2959981.3967591943,{"$f":"_xlfn.XLOOKUP(B5172,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5172)","v":2669733.6297199996},{"$f":"_xlfn.XLOOKUP($B5172,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5172,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20089423,2038,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5181)","v":21807.637779660901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5181)","v":4.05204537227198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5181)","v":10.356827596947999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5181)","v":11889.1105943068},33711.15724693692,{"$f":"I5181/((1+real_disc)^(C5181-Assumptions!$G$10))","v":20121.873503682255},{"$f":"_xlfn.XLOOKUP(B5181,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669733.6297199996},2959981.3967591943,{"$f":"_xlfn.XLOOKUP(B5181,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5181)","v":2669733.6297199996},{"$f":"_xlfn.XLOOKUP($B5181,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5181,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20089423,2039,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5182)","v":21807.637779660901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5182)","v":4.05204537227198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5182)","v":10.356827596947999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5182,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5182)","v":11889.1105943068},33711.15724693692,{"$f":"I5182/((1+real_disc)^(C5182-Assumptions!$G$10))","v":19441.423675055321},{"$f":"_xlfn.XLOOKUP(B5182,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2669733.6297199996},2959981.3967591943,{"$f":"_xlfn.XLOOKUP(B5182,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5182)","v":2669733.6297199996},{"$f":"_xlfn.XLOOKUP($B5182,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5182,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20090442,2024,"ART023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5191,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5191)","v":76125.063256512003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5191,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5191)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5191,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5191)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5191,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5191)","v":214.02018017439201},{"$f":"SUM(E5191:H5191)","v":76339.0834366864},{"$f":"I5191/((1+real_disc)^(C5191-Assumptions!$G$10))","v":73757.568537861269},{"$f":"_xlfn.XLOOKUP(B5191,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":212570.57730999999},235680.79876266635,{"$f":"_xlfn.XLOOKUP(B5191,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5191)","v":212570.57730999999},{"$f":"_xlfn.XLOOKUP($B5191,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B5191,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20090442,2033,"ART023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5200)","v":102188.972710933},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5200)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5200)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5200)","v":214.02018017439201},102402.99289110739,{"$f":"I5200/((1+real_disc)^(C5200-Assumptions!$G$10))","v":72595.408240694087},{"$f":"_xlfn.XLOOKUP(B5200,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":212570.57730999999},235680.79876266635,{"$f":"_xlfn.XLOOKUP(B5200,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5200)","v":212570.57730999999},{"$f":"_xlfn.XLOOKUP($B5200,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B5200,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20090442,2042,"ART023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5209)","v":96718.679494655604},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5209)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5209)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5209)","v":214.02018017439201},96932.699674830001,{"$f":"I5209/((1+real_disc)^(C5209-Assumptions!$G$10))","v":50420.095320415516},{"$f":"_xlfn.XLOOKUP(B5209,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":212570.57730999999},235680.79876266635,{"$f":"_xlfn.XLOOKUP(B5209,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5209)","v":212570.57730999999},{"$f":"_xlfn.XLOOKUP($B5209,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B5209,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20090768,2027,"ART023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5218)","v":185210.96922292799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5218)","v":0.83330495511213498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5218)","v":4.4596970204722002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5218)","v":3250.3038137987801},188466.56603870235,{"$f":"I5218/((1+real_disc)^(C5218-Assumptions!$G$10))","v":164237.72415546689},{"$f":"_xlfn.XLOOKUP(B5218,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2891784.8765000002},3206173.583230217,{"$f":"_xlfn.XLOOKUP(B5218,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5218)","v":2891784.8765000002},{"$f":"_xlfn.XLOOKUP($B5218,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5218,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20090768,2037,"ART023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5228)","v":313076.63969228498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5228)","v":279.40961790774901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5228)","v":530.86480241527499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5228)","v":3250.3038137987801},317137.21792640677,{"$f":"I5228/((1+real_disc)^(C5228-Assumptions!$G$10))","v":195921.59825393898},{"$f":"_xlfn.XLOOKUP(B5228,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2891784.8765000002},3206173.583230217,{"$f":"_xlfn.XLOOKUP(B5228,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5228)","v":2891784.8765000002},{"$f":"_xlfn.XLOOKUP($B5228,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5228,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20090768,2046,"ART023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5237)","v":313076.63969228498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5237)","v":279.40961790774901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5237)","v":530.86480241527499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5237)","v":3250.3038137987801},317137.21792640677,{"$f":"I5237/((1+real_disc)^(C5237-Assumptions!$G$10))","v":143753.74475980565},{"$f":"_xlfn.XLOOKUP(B5237,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2891784.8765000002},3206173.583230217,{"$f":"_xlfn.XLOOKUP(B5237,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5237)","v":2891784.8765000002},{"$f":"_xlfn.XLOOKUP($B5237,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5237,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20096386,2031,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5246)","v":5619.5511433340898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5246)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5246)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5246)","v":12667.935812972601},18287.48695630669,{"$f":"I5246/((1+real_disc)^(C5246-Assumptions!$G$10))","v":13887.728928773246},{"$f":"_xlfn.XLOOKUP(B5246,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1676600.8064600001},1858877.2833616172,{"$f":"_xlfn.XLOOKUP(B5246,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5246)","v":1676600.8064600001},{"$f":"_xlfn.XLOOKUP($B5246,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5246,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20096386,2032,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5247,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5247)","v":2062.9123921670898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5247,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5247)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5247,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5247)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5247,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5247)","v":12667.935812972601},14730.84820513969,{"$f":"I5247/((1+real_disc)^(C5247-Assumptions!$G$10))","v":10808.479574734778},{"$f":"_xlfn.XLOOKUP(B5247,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1676600.8064600001},1858877.2833616172,{"$f":"_xlfn.XLOOKUP(B5247,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5247)","v":1676600.8064600001},{"$f":"_xlfn.XLOOKUP($B5247,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5247,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20096386,2041,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5256,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5256)","v":2062.9123921670898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5256,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5256)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5256,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5256)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5256,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5256)","v":12667.935812972601},14730.84820513969,{"$f":"I5256/((1+real_disc)^(C5256-Assumptions!$G$10))","v":7930.5162262617341},{"$f":"_xlfn.XLOOKUP(B5256,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1676600.8064600001},1858877.2833616172,{"$f":"_xlfn.XLOOKUP(B5256,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5256)","v":1676600.8064600001},{"$f":"_xlfn.XLOOKUP($B5256,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5256,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20098479,2026,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5265)","v":931.08252273294204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5265)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5265)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5265)","v":6803.1336058475299},7734.2161285804723,{"$f":"I5265/((1+real_disc)^(C5265-Assumptions!$G$10))","v":6975.8198212331281},{"$f":"_xlfn.XLOOKUP(B5265,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1420768.7348},1575231.6925138943,{"$f":"_xlfn.XLOOKUP(B5265,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5265)","v":1420768.7348},{"$f":"_xlfn.XLOOKUP($B5265,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5265,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20098479,2033,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5272)","v":200.60350071661199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5272)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5272)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5272)","v":6803.1336058475299},7003.7371065641419,{"$f":"I5272/((1+real_disc)^(C5272-Assumptions!$G$10))","v":4965.081001120564},{"$f":"_xlfn.XLOOKUP(B5272,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1420768.7348},1575231.6925138943,{"$f":"_xlfn.XLOOKUP(B5272,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5272)","v":1420768.7348},{"$f":"_xlfn.XLOOKUP($B5272,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5272,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20098479,2045,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5284)","v":200.60350071661199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5284)","v":6803.1336058475299},7003.7371065641419,{"$f":"I5284/((1+real_disc)^(C5284-Assumptions!$G$10))","v":3285.8076811942574},{"$f":"_xlfn.XLOOKUP(B5284,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1420768.7348},1575231.6925138943,{"$f":"_xlfn.XLOOKUP(B5284,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5284)","v":1420768.7348},{"$f":"_xlfn.XLOOKUP($B5284,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5284,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20100352,2030,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5293)","v":10.644379891444},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5293)","v":9230.7666775546004},9241.4110574460447,{"$f":"I5293/((1+real_disc)^(C5293-Assumptions!$G$10))","v":7263.6655551160857},{"$f":"_xlfn.XLOOKUP(B5293,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1507679.7617199998},1671591.5015947041,{"$f":"_xlfn.XLOOKUP(B5293,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5293)","v":1507679.7617199998},{"$f":"_xlfn.XLOOKUP($B5293,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5293,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20100352,2039,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5302)","v":10.644379891444},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5302)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5302)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5302)","v":9230.7666775546004},9241.4110574460447,{"$f":"I5302/((1+real_disc)^(C5302-Assumptions!$G$10))","v":5329.5763894155398},{"$f":"_xlfn.XLOOKUP(B5302,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1507679.7617199998},1671591.5015947041,{"$f":"_xlfn.XLOOKUP(B5302,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5302)","v":1507679.7617199998},{"$f":"_xlfn.XLOOKUP($B5302,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5302,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20101686,2024,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5311)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5311)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5311)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5311)","v":8027.3348601493399},8027.3348601493399,{"$f":"I5311/((1+real_disc)^(C5311-Assumptions!$G$10))","v":7755.8790919317298},{"$f":"_xlfn.XLOOKUP(B5311,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1702589.1746699999},1887691.0517381257,{"$f":"_xlfn.XLOOKUP(B5311,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5311)","v":1702589.1746699999},{"$f":"_xlfn.XLOOKUP($B5311,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5311,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20101686,2025,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5312)","v":0.70867020000290304},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5312)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5312)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5312)","v":8027.3348601493399},8028.0435303493432,{"$f":"I5312/((1+real_disc)^(C5312-Assumptions!$G$10))","v":7494.2645385883861},{"$f":"_xlfn.XLOOKUP(B5312,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1702589.1746699999},1887691.0517381257,{"$f":"_xlfn.XLOOKUP(B5312,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5312)","v":1702589.1746699999},{"$f":"_xlfn.XLOOKUP($B5312,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5312,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20101686,2034,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5321)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5321)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5321)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5321)","v":8027.3348601493399},8027.3348601493399,{"$f":"I5321/((1+real_disc)^(C5321-Assumptions!$G$10))","v":5498.2886051286669},{"$f":"_xlfn.XLOOKUP(B5321,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1702589.1746699999},1887691.0517381257,{"$f":"_xlfn.XLOOKUP(B5321,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5321)","v":1702589.1746699999},{"$f":"_xlfn.XLOOKUP($B5321,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5321,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20101686,2043,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5330)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5330)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5330)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5330)","v":8027.3348601493399},8027.3348601493399,{"$f":"I5330/((1+real_disc)^(C5330-Assumptions!$G$10))","v":4034.2646436201344},{"$f":"_xlfn.XLOOKUP(B5330,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1702589.1746699999},1887691.0517381257,{"$f":"_xlfn.XLOOKUP(B5330,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5330)","v":1702589.1746699999},{"$f":"_xlfn.XLOOKUP($B5330,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5330,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20102111,2026,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5337)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5337)","v":70.265384348761302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5337)","v":252.81233654024601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5337)","v":572.29707149218302},895.37479238119033,{"$f":"I5337/((1+real_disc)^(C5337-Assumptions!$G$10))","v":807.57676282723457},{"$f":"_xlfn.XLOOKUP(B5337,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":400477.53107000003},444016.59723317681,{"$f":"_xlfn.XLOOKUP(B5337,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5337)","v":400477.53107000003},{"$f":"_xlfn.XLOOKUP($B5337,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5337,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20102111,2038,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5349)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5349)","v":91.500842108491099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5349)","v":184.106894636314},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5349)","v":572.29707149218302},847.90480823698817,{"$f":"I5349/((1+real_disc)^(C5349-Assumptions!$G$10))","v":506.10642552352249},{"$f":"_xlfn.XLOOKUP(B5349,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":400477.53107000003},444016.59723317681,{"$f":"_xlfn.XLOOKUP(B5349,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5349)","v":400477.53107000003},{"$f":"_xlfn.XLOOKUP($B5349,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5349,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20102250,2023,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5358)","v":16266.4775698386},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5358)","v":3.8889800520082001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5358)","v":15.1210115942073},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5358)","v":879.36865379828896},17164.856215283104,{"$f":"I5358/((1+real_disc)^(C5358-Assumptions!$G$10))","v":17164.856215283104},{"$f":"_xlfn.XLOOKUP(B5358,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":416574.8763},461864.01162972377,{"$f":"_xlfn.XLOOKUP(B5358,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5358)","v":416574.8763},{"$f":"_xlfn.XLOOKUP($B5358,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5358,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20102250,2032,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5367)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5367)","v":5.6459312008904501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5367)","v":15.528475977891601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5367)","v":879.36865379828896},900.54306097707104,{"$f":"I5367/((1+real_disc)^(C5367-Assumptions!$G$10))","v":660.75633562931728},{"$f":"_xlfn.XLOOKUP(B5367,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":416574.8763},461864.01162972377,{"$f":"_xlfn.XLOOKUP(B5367,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5367)","v":416574.8763},{"$f":"_xlfn.XLOOKUP($B5367,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5367,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20102250,2041,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5376)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5376)","v":5.6459312008904501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5376)","v":15.528475977891601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5376)","v":879.36865379828896},900.54306097707104,{"$f":"I5376/((1+real_disc)^(C5376-Assumptions!$G$10))","v":484.81738852174595},{"$f":"_xlfn.XLOOKUP(B5376,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":416574.8763},461864.01162972377,{"$f":"_xlfn.XLOOKUP(B5376,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5376)","v":416574.8763},{"$f":"_xlfn.XLOOKUP($B5376,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5376,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20102250,2042,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5377)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5377)","v":5.6459312008904501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5377)","v":15.528475977891601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5377)","v":879.36865379828896},900.54306097707104,{"$f":"I5377/((1+real_disc)^(C5377-Assumptions!$G$10))","v":468.42259760555169},{"$f":"_xlfn.XLOOKUP(B5377,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":416574.8763},461864.01162972377,{"$f":"_xlfn.XLOOKUP(B5377,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5377)","v":416574.8763},{"$f":"_xlfn.XLOOKUP($B5377,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5377,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20103057,2027,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5386)","v":164941.909439154},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5386)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5386)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5386)","v":1103.57817783941},166045.4876169934,{"$f":"I5386/((1+real_disc)^(C5386-Assumptions!$G$10))","v":144699.04962824844},{"$f":"_xlfn.XLOOKUP(B5386,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":416356.30072999996},461621.6729882264,{"$f":"_xlfn.XLOOKUP(B5386,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5386)","v":416356.30072999996},{"$f":"_xlfn.XLOOKUP($B5386,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5386,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20103057,2041,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5400)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5400)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5400)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5400)","v":1103.57817783941},1103.57817783941,{"$f":"I5400/((1+real_disc)^(C5400-Assumptions!$G$10))","v":594.1236054044864},{"$f":"_xlfn.XLOOKUP(B5400,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":416356.30072999996},461621.6729882264,{"$f":"_xlfn.XLOOKUP(B5400,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5400)","v":416356.30072999996},{"$f":"_xlfn.XLOOKUP($B5400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20103057,2046,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5405)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5405)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5405)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5405)","v":1103.57817783941},1103.57817783941,{"$f":"I5405/((1+real_disc)^(C5405-Assumptions!$G$10))","v":500.23613354781958},{"$f":"_xlfn.XLOOKUP(B5405,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":416356.30072999996},461621.6729882264,{"$f":"_xlfn.XLOOKUP(B5405,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5405)","v":416356.30072999996},{"$f":"_xlfn.XLOOKUP($B5405,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5405,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20103196,2031,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5414)","v":25887.129187059501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5414)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5414)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5414)","v":9791.7428443204699},35678.872031379971,{"$f":"I5414/((1+real_disc)^(C5414-Assumptions!$G$10))","v":27094.94773339072},{"$f":"_xlfn.XLOOKUP(B5414,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1669567.6163400002},1851079.4597572999,{"$f":"_xlfn.XLOOKUP(B5414,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5414)","v":1669567.6163400002},{"$f":"_xlfn.XLOOKUP($B5414,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5414,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20103196,2040,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5423)","v":25887.129187059501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5423)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5423)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5423)","v":9791.7428443204699},35678.872031379971,{"$f":"I5423/((1+real_disc)^(C5423-Assumptions!$G$10))","v":19880.402341847555},{"$f":"_xlfn.XLOOKUP(B5423,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1669567.6163400002},1851079.4597572999,{"$f":"_xlfn.XLOOKUP(B5423,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5423)","v":1669567.6163400002},{"$f":"_xlfn.XLOOKUP($B5423,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5423,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20106367,2025,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5432)","v":36.042388332452099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5432)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5432)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5432)","v":540.75245774538303},576.79484607783513,{"$f":"I5432/((1+real_disc)^(C5432-Assumptions!$G$10))","v":538.44416072985155},{"$f":"_xlfn.XLOOKUP(B5432,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":318142.53055000002},352730.31041851855,{"$f":"_xlfn.XLOOKUP(B5432,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5432)","v":318142.53055000002},{"$f":"_xlfn.XLOOKUP($B5432,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5432,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20106367,2034,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5441)","v":42.781867619432802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5441)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5441)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5441)","v":540.75245774538303},583.5343253648158,{"$f":"I5441/((1+real_disc)^(C5441-Assumptions!$G$10))","v":399.68933497251925},{"$f":"_xlfn.XLOOKUP(B5441,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":318142.53055000002},352730.31041851855,{"$f":"_xlfn.XLOOKUP(B5441,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5441)","v":318142.53055000002},{"$f":"_xlfn.XLOOKUP($B5441,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5441,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20106367,2035,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5442)","v":42.781867619432802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5442)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5442)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5442)","v":540.75245774538303},583.5343253648158,{"$f":"I5442/((1+real_disc)^(C5442-Assumptions!$G$10))","v":386.17327050484954},{"$f":"_xlfn.XLOOKUP(B5442,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":318142.53055000002},352730.31041851855,{"$f":"_xlfn.XLOOKUP(B5442,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5442)","v":318142.53055000002},{"$f":"_xlfn.XLOOKUP($B5442,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5442,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20106367,2043,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5450)","v":42.781867619432802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5450)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5450)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5450)","v":540.75245774538303},583.5343253648158,{"$f":"I5450/((1+real_disc)^(C5450-Assumptions!$G$10))","v":293.26444432320693},{"$f":"_xlfn.XLOOKUP(B5450,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":318142.53055000002},352730.31041851855,{"$f":"_xlfn.XLOOKUP(B5450,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5450)","v":318142.53055000002},{"$f":"_xlfn.XLOOKUP($B5450,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5450,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20107962,2030,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5461)","v":149518.786260444},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5461)","v":49.006332777607199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5461)","v":141.37937844902601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5461)","v":1157.52030945924},150866.69228112989,{"$f":"I5461/((1+real_disc)^(C5461-Assumptions!$G$10))","v":118579.8564012354},{"$f":"_xlfn.XLOOKUP(B5461,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1117604.1036700001},1239107.6469122819,{"$f":"_xlfn.XLOOKUP(B5461,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5461)","v":1117604.1036700001},{"$f":"_xlfn.XLOOKUP($B5461,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5461,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,20107962,2039,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5470)","v":149518.786260444},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5470)","v":49.006332777607199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5470)","v":141.37937844902601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5470)","v":1157.52030945924},150866.69228112989,{"$f":"I5470/((1+real_disc)^(C5470-Assumptions!$G$10))","v":87005.7133193833},{"$f":"_xlfn.XLOOKUP(B5470,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1117604.1036700001},1239107.6469122819,{"$f":"_xlfn.XLOOKUP(B5470,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5470)","v":1117604.1036700001},{"$f":"_xlfn.XLOOKUP($B5470,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5470,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,20108504,2024,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5479)","v":199112.29442448399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5479)","v":9.5654786326611205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5479)","v":26.413248774467501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5479)","v":2203.11646063941},201351.38961253053,{"$f":"I5479/((1+real_disc)^(C5479-Assumptions!$G$10))","v":194542.40542273482},{"$f":"_xlfn.XLOOKUP(B5479,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":948687.89459000004},1051827.2265280485,{"$f":"_xlfn.XLOOKUP(B5479,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5479)","v":948687.89459000004},{"$f":"_xlfn.XLOOKUP($B5479,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B5479,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20108504,2033,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5488)","v":239983.987800795},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5488)","v":8.3194678960629993},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5488)","v":26.4580291209307},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5488)","v":2203.11646063941},242221.8817584514,{"$f":"I5488/((1+real_disc)^(C5488-Assumptions!$G$10))","v":171715.64907075008},{"$f":"_xlfn.XLOOKUP(B5488,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":948687.89459000004},1051827.2265280485,{"$f":"_xlfn.XLOOKUP(B5488,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5488)","v":948687.89459000004},{"$f":"_xlfn.XLOOKUP($B5488,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B5488,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20108504,2042,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5497)","v":239983.987800795},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5497)","v":8.3194678960629993},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5497)","v":26.4580291209307},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5497)","v":2203.11646063941},242221.8817584514,{"$f":"I5497/((1+real_disc)^(C5497-Assumptions!$G$10))","v":125993.09013285206},{"$f":"_xlfn.XLOOKUP(B5497,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":948687.89459000004},1051827.2265280485,{"$f":"_xlfn.XLOOKUP(B5497,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5497)","v":948687.89459000004},{"$f":"_xlfn.XLOOKUP($B5497,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B5497,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20108607,2027,"ART023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5506)","v":3721.61889933675},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5506)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5506)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5506)","v":1834.47703796408},5556.09593730083,{"$f":"I5506/((1+real_disc)^(C5506-Assumptions!$G$10))","v":4841.8166209084229},{"$f":"_xlfn.XLOOKUP(B5506,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":883434.91790999996},979480.08488597441,{"$f":"_xlfn.XLOOKUP(B5506,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5506)","v":883434.91790999996},{"$f":"_xlfn.XLOOKUP($B5506,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5506,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20108607,2028,"ART023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5507)","v":3257.3799589372402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5507)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5507)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5507)","v":1834.47703796408},5091.8569969013206,{"$f":"I5507/((1+real_disc)^(C5507-Assumptions!$G$10))","v":4287.2069608717393},{"$f":"_xlfn.XLOOKUP(B5507,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":883434.91790999996},979480.08488597441,{"$f":"_xlfn.XLOOKUP(B5507,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5507)","v":883434.91790999996},{"$f":"_xlfn.XLOOKUP($B5507,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5507,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20108607,2040,"ART023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5519)","v":7187.1367073215597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5519)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5519)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5519)","v":1834.47703796408},9021.6137452856401,{"$f":"I5519/((1+real_disc)^(C5519-Assumptions!$G$10))","v":5026.8772754720903},{"$f":"_xlfn.XLOOKUP(B5519,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":883434.91790999996},979480.08488597441,{"$f":"_xlfn.XLOOKUP(B5519,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5519)","v":883434.91790999996},{"$f":"_xlfn.XLOOKUP($B5519,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5519,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20119980,2023,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5526)","v":47.758288721085997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5526)","v":102.34359429464099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5526)","v":151.422712575209},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5526)","v":4330.02685766999},4631.5514532609259,{"$f":"I5526/((1+real_disc)^(C5526-Assumptions!$G$10))","v":4631.5514532609259},{"$f":"_xlfn.XLOOKUP(B5526,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2068299.2799500001},2293160.3825301938,{"$f":"_xlfn.XLOOKUP(B5526,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5526)","v":2068299.2799500001},{"$f":"_xlfn.XLOOKUP($B5526,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5526,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20119980,2032,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5535)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5535)","v":36.376135388653502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5535)","v":90.500566515815095},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5535)","v":4330.02685766999},4456.903559574459,{"$f":"I5535/((1+real_disc)^(C5535-Assumptions!$G$10))","v":3270.1681817219196},{"$f":"_xlfn.XLOOKUP(B5535,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2068299.2799500001},2293160.3825301938,{"$f":"_xlfn.XLOOKUP(B5535,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5535)","v":2068299.2799500001},{"$f":"_xlfn.XLOOKUP($B5535,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5535,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20119980,2041,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5544)","v":60.844565297997796},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5544)","v":129.996188058521},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5544)","v":211.985165188238},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5544)","v":4330.02685766999},4732.8527762147469,{"$f":"I5544/((1+real_disc)^(C5544-Assumptions!$G$10))","v":2547.984013926849},{"$f":"_xlfn.XLOOKUP(B5544,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2068299.2799500001},2293160.3825301938,{"$f":"_xlfn.XLOOKUP(B5544,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5544)","v":2068299.2799500001},{"$f":"_xlfn.XLOOKUP($B5544,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5544,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20120064,2026,"SHN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5553)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5553)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5553)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5553)","v":2897.9274294213101},2897.9274294213101,{"$f":"I5553/((1+real_disc)^(C5553-Assumptions!$G$10))","v":2613.7645065218335},{"$f":"_xlfn.XLOOKUP(B5553,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1135425.095},1258866.0985500729,{"$f":"_xlfn.XLOOKUP(B5553,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5553)","v":1135425.095},{"$f":"_xlfn.XLOOKUP($B5553,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5553,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20120064,2035,"SHN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5562)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5562)","v":0.34181874532659501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5562)","v":2.5683214728616202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5562)","v":2897.9274294213101},2900.8375696394983,{"$f":"I5562/((1+real_disc)^(C5562-Assumptions!$G$10))","v":1919.7258546370481},{"$f":"_xlfn.XLOOKUP(B5562,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1135425.095},1258866.0985500729,{"$f":"_xlfn.XLOOKUP(B5562,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5562)","v":1135425.095},{"$f":"_xlfn.XLOOKUP($B5562,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5562,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20120064,2044,"SHN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5571)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5571)","v":0.34181874532659501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5571)","v":2.5683214728616202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5571)","v":2897.9274294213101},2900.8375696394983,{"$f":"I5571/((1+real_disc)^(C5571-Assumptions!$G$10))","v":1408.5623176603794},{"$f":"_xlfn.XLOOKUP(B5571,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1135425.095},1258866.0985500729,{"$f":"_xlfn.XLOOKUP(B5571,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5571)","v":1135425.095},{"$f":"_xlfn.XLOOKUP($B5571,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5571,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20121766,2027,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5578)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5578)","v":102.132865712582},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5578)","v":170.63782651500901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5578)","v":3333.9485142512099},3606.719206478801,{"$f":"I5578/((1+real_disc)^(C5578-Assumptions!$G$10))","v":3143.0474199771138},{"$f":"_xlfn.XLOOKUP(B5578,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1704926.9946599999},1890283.0345495709,{"$f":"_xlfn.XLOOKUP(B5578,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5578)","v":1704926.9946599999},{"$f":"_xlfn.XLOOKUP($B5578,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5578,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20121766,2031,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5582)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5582)","v":199.20224470991499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5582)","v":448.15513396564103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5582)","v":3333.9485142512099},3981.3058929267659,{"$f":"I5582/((1+real_disc)^(C5582-Assumptions!$G$10))","v":3023.4497039204443},{"$f":"_xlfn.XLOOKUP(B5582,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1704926.9946599999},1890283.0345495709,{"$f":"_xlfn.XLOOKUP(B5582,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5582)","v":1704926.9946599999},{"$f":"_xlfn.XLOOKUP($B5582,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5582,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20121766,2040,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5591)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5591)","v":576.25788251887002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5591)","v":1004.26966397878},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5591)","v":3333.9485142512099},4914.4760607488597,{"$f":"I5591/((1+real_disc)^(C5591-Assumptions!$G$10))","v":2738.3646349900177},{"$f":"_xlfn.XLOOKUP(B5591,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1704926.9946599999},1890283.0345495709,{"$f":"_xlfn.XLOOKUP(B5591,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5591)","v":1704926.9946599999},{"$f":"_xlfn.XLOOKUP($B5591,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5591,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20133605,2025,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5600)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5600)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5600)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5600)","v":2028.3206303235399},2028.3206303235399,{"$f":"I5600/((1+real_disc)^(C5600-Assumptions!$G$10))","v":1893.459012180952},{"$f":"_xlfn.XLOOKUP(B5600,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":617995.23038000008},685182.35858704895,{"$f":"_xlfn.XLOOKUP(B5600,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5600)","v":617995.23038000008},{"$f":"_xlfn.XLOOKUP($B5600,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5600,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20133605,2034,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5609)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5609)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5609)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5609)","v":2028.3206303235399},2028.3206303235399,{"$f":"I5609/((1+real_disc)^(C5609-Assumptions!$G$10))","v":1389.2895218087162},{"$f":"_xlfn.XLOOKUP(B5609,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":617995.23038000008},685182.35858704895,{"$f":"_xlfn.XLOOKUP(B5609,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5609)","v":617995.23038000008},{"$f":"_xlfn.XLOOKUP($B5609,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5609,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20133605,2043,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5618)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5618)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5618)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5618)","v":2028.3206303235399},2028.3206303235399,{"$f":"I5618/((1+real_disc)^(C5618-Assumptions!$G$10))","v":1019.3647514895536},{"$f":"_xlfn.XLOOKUP(B5618,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":617995.23038000008},685182.35858704895,{"$f":"_xlfn.XLOOKUP(B5618,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5618)","v":617995.23038000008},{"$f":"_xlfn.XLOOKUP($B5618,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5618,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20133777,2028,"KYM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5627)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5627)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5627)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5627)","v":980.28597140622696},980.28597140622696,{"$f":"I5627/((1+real_disc)^(C5627-Assumptions!$G$10))","v":825.37448377188559},{"$f":"_xlfn.XLOOKUP(B5627,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":300917.06698999996},333632.13106438535,{"$f":"_xlfn.XLOOKUP(B5627,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5627)","v":300917.06698999996},{"$f":"_xlfn.XLOOKUP($B5627,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5627,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20133777,2033,"KYM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5632)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5632)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5632)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5632)","v":980.28597140622696},980.28597140622696,{"$f":"I5632/((1+real_disc)^(C5632-Assumptions!$G$10))","v":694.94316794563406},{"$f":"_xlfn.XLOOKUP(B5632,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":300917.06698999996},333632.13106438535,{"$f":"_xlfn.XLOOKUP(B5632,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5632)","v":300917.06698999996},{"$f":"_xlfn.XLOOKUP($B5632,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5632,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20133777,2039,"KYM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5638)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5638)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5638)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5638)","v":980.28597140622696},980.28597140622696,{"$f":"I5638/((1+real_disc)^(C5638-Assumptions!$G$10))","v":565.33671488104426},{"$f":"_xlfn.XLOOKUP(B5638,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":300917.06698999996},{"$f":"K5638/((1 + real_disc) ^ (2023 - 2026))","v":333632.13106438535},{"$f":"_xlfn.XLOOKUP(B5638,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5638)","v":300917.06698999996},{"$f":"_xlfn.XLOOKUP($B5638,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5638,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20136175,2024,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5647)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5647)","v":1.56646461880605},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5647)","v":4.2554239277684998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5647)","v":1846.94442818014},1852.7663167267146,{"$f":"I5647/((1+real_disc)^(C5647-Assumptions!$G$10))","v":1790.1123833108356},{"$f":"_xlfn.XLOOKUP(B5647,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":481207.04267},533522.84978411661,{"$f":"_xlfn.XLOOKUP(B5647,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5647)","v":481207.04267},{"$f":"_xlfn.XLOOKUP($B5647,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5647,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20136175,2033,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5656)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5656)","v":0.116096295808275},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5656)","v":1.1656667633181801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5656)","v":1846.94442818014},1848.2261912392664,{"$f":"I5656/((1+real_disc)^(C5656-Assumptions!$G$10))","v":1310.2423189606714},{"$f":"_xlfn.XLOOKUP(B5656,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":481207.04267},533522.84978411661,{"$f":"_xlfn.XLOOKUP(B5656,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5656)","v":481207.04267},{"$f":"_xlfn.XLOOKUP($B5656,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5656,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20136175,2042,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5665)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5665)","v":0.116096295808275},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5665)","v":1.1656667633181801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5665)","v":1846.94442818014},1848.2261912392664,{"$f":"I5665/((1+real_disc)^(C5665-Assumptions!$G$10))","v":961.36537049498781},{"$f":"_xlfn.XLOOKUP(B5665,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":481207.04267},533522.84978411661,{"$f":"_xlfn.XLOOKUP(B5665,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5665)","v":481207.04267},{"$f":"_xlfn.XLOOKUP($B5665,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5665,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20151196,2027,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5674)","v":15831.7569858566},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5674)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5674)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5674)","v":751.84905951119094},16583.606045367793,{"$f":"I5674/((1+real_disc)^(C5674-Assumptions!$G$10))","v":14451.654595450822},{"$f":"_xlfn.XLOOKUP(B5674,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":390535.54682000005},432993.74158223334,{"$f":"_xlfn.XLOOKUP(B5674,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5674)","v":390535.54682000005},{"$f":"_xlfn.XLOOKUP($B5674,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5674,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20151196,2036,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5683)","v":15831.7569858566},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5683)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5683)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5683)","v":751.84905951119094},16583.606045367793,{"$f":"I5683/((1+real_disc)^(C5683-Assumptions!$G$10))","v":10603.626576068636},{"$f":"_xlfn.XLOOKUP(B5683,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":390535.54682000005},432993.74158223334,{"$f":"_xlfn.XLOOKUP(B5683,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5683)","v":390535.54682000005},{"$f":"_xlfn.XLOOKUP($B5683,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5683,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20151196,2045,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5692)","v":15831.7569858566},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5692)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5692)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5692)","v":751.84905951119094},16583.606045367793,{"$f":"I5692/((1+real_disc)^(C5692-Assumptions!$G$10))","v":7780.2092363944703},{"$f":"_xlfn.XLOOKUP(B5692,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":390535.54682000005},432993.74158223334,{"$f":"_xlfn.XLOOKUP(B5692,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5692)","v":390535.54682000005},{"$f":"_xlfn.XLOOKUP($B5692,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5692,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20154279,2026,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5697)","v":562.10899486829703},562.10899486829703,{"$f":"I5697/((1+real_disc)^(C5697-Assumptions!$G$10))","v":506.99010771184436},{"$f":"_xlfn.XLOOKUP(B5697,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":780960.80484999996},865865.20401158149,{"$f":"_xlfn.XLOOKUP(B5697,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5697)","v":780960.80484999996},{"$f":"_xlfn.XLOOKUP($B5697,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5697,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20154279,2032,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5703)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5703)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5703)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5703)","v":562.10899486829703},{"$f":"SUM(E5703:H5703)","v":562.10899486829703},{"$f":"I5703/((1+real_disc)^(C5703-Assumptions!$G$10))","v":412.43677928124242},{"$f":"_xlfn.XLOOKUP(B5703,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":780960.80484999996},865865.20401158149,{"$f":"_xlfn.XLOOKUP(B5703,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5703)","v":780960.80484999996},{"$f":"_xlfn.XLOOKUP($B5703,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5703,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20154279,2041,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5712)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5712)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5712)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5712)","v":562.10899486829703},562.10899486829703,{"$f":"I5712/((1+real_disc)^(C5712-Assumptions!$G$10))","v":302.61763902877925},{"$f":"_xlfn.XLOOKUP(B5712,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":780960.80484999996},865865.20401158149,{"$f":"_xlfn.XLOOKUP(B5712,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5712)","v":780960.80484999996},{"$f":"_xlfn.XLOOKUP($B5712,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5712,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20154781,2026,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5721)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5721)","v":0.65562208720528203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5721)","v":2.7746771793355398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5721)","v":9414.3816170950504},9417.811916361592,{"$f":"I5721/((1+real_disc)^(C5721-Assumptions!$G$10))","v":8494.3267613157168},{"$f":"_xlfn.XLOOKUP(B5721,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2887915.1507899999},3201883.1491641924,{"$f":"_xlfn.XLOOKUP(B5721,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5721)","v":2887915.1507899999},{"$f":"_xlfn.XLOOKUP($B5721,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5721,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20154781,2035,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5730)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5730)","v":2.03255873818178},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5730)","v":8.1847574822330706},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5730)","v":9414.3816170950504},9424.5989333154648,{"$f":"I5730/((1+real_disc)^(C5730-Assumptions!$G$10))","v":6237.0421671417153},{"$f":"_xlfn.XLOOKUP(B5730,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2887915.1507899999},3201883.1491641924,{"$f":"_xlfn.XLOOKUP(B5730,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5730)","v":2887915.1507899999},{"$f":"_xlfn.XLOOKUP($B5730,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5730,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20154781,2044,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5739)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5739)","v":2.03255873818178},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5739)","v":8.1847574822330706},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5739)","v":9414.3816170950504},9424.5989333154648,{"$f":"I5739/((1+real_disc)^(C5739-Assumptions!$G$10))","v":4576.3110128845092},{"$f":"_xlfn.XLOOKUP(B5739,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2887915.1507899999},3201883.1491641924,{"$f":"_xlfn.XLOOKUP(B5739,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5739)","v":2887915.1507899999},{"$f":"_xlfn.XLOOKUP($B5739,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5739,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20155756,2029,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5748)","v":42980.589948021399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5748)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5748)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5748)","v":1957.8727613092201},44938.462709330619,{"$f":"I5748/((1+real_disc)^(C5748-Assumptions!$G$10))","v":36557.468368240377},{"$f":"_xlfn.XLOOKUP(B5748,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1016319.7702900001},1126811.8960364168,{"$f":"_xlfn.XLOOKUP(B5748,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5748)","v":1016319.7702900001},{"$f":"_xlfn.XLOOKUP($B5748,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5748,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20155756,2032,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5751)","v":42980.589948021399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5751)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5751)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5751)","v":1957.8727613092201},44938.462709330619,{"$f":"I5751/((1+real_disc)^(C5751-Assumptions!$G$10))","v":32972.74193242388},{"$f":"_xlfn.XLOOKUP(B5751,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1016319.7702900001},1126811.8960364168,{"$f":"_xlfn.XLOOKUP(B5751,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5751)","v":1016319.7702900001},{"$f":"_xlfn.XLOOKUP($B5751,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5751,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20158553,2024,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5767)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5767)","v":0.72068457014020304},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5767)","v":1.42045218205163},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5767)","v":861.40130827341397},{"$f":"SUM(E5767:H5767)","v":863.54244502560584},{"$f":"I5767/((1+real_disc)^(C5767-Assumptions!$G$10))","v":834.34052659478834},{"$f":"_xlfn.XLOOKUP(B5767,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":436590.39752999996},484055.57779486669,{"$f":"_xlfn.XLOOKUP(B5767,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5767)","v":436590.39752999996},{"$f":"_xlfn.XLOOKUP($B5767,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5767,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20158553,2025,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5768)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5768)","v":1.1094744995052901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5768)","v":1.3532265448124601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5768)","v":861.40130827341397},863.86400931773176,{"$f":"I5768/((1+real_disc)^(C5768-Assumptions!$G$10))","v":806.42629635952471},{"$f":"_xlfn.XLOOKUP(B5768,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":436590.39752999996},484055.57779486669,{"$f":"_xlfn.XLOOKUP(B5768,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5768)","v":436590.39752999996},{"$f":"_xlfn.XLOOKUP($B5768,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5768,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20158553,2034,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5777)","v":59.0519031557766},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5777)","v":4.5921792244720101E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5777)","v":0.57991007610258505},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5777,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5777)","v":861.40130827341397},921.07904329753785,{"$f":"I5777/((1+real_disc)^(C5777-Assumptions!$G$10))","v":630.88914271248541},{"$f":"_xlfn.XLOOKUP(B5777,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":436590.39752999996},484055.57779486669,{"$f":"_xlfn.XLOOKUP(B5777,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5777)","v":436590.39752999996},{"$f":"_xlfn.XLOOKUP($B5777,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5777,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20158553,2043,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5786)","v":59.0519031557766},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5786)","v":4.5921792244720101E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5786)","v":0.57991007610258505},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5786)","v":861.40130827341397},921.07904329753785,{"$f":"I5786/((1+real_disc)^(C5786-Assumptions!$G$10))","v":462.90290402630416},{"$f":"_xlfn.XLOOKUP(B5786,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":436590.39752999996},484055.57779486669,{"$f":"_xlfn.XLOOKUP(B5786,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5786)","v":436590.39752999996},{"$f":"_xlfn.XLOOKUP($B5786,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5786,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20163297,2028,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5795)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5795)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5795)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5795)","v":1663.4225279008599},1663.4225279008599,{"$f":"I5795/((1+real_disc)^(C5795-Assumptions!$G$10))","v":1400.5571336404987},{"$f":"_xlfn.XLOOKUP(B5795,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":881693.69611999998},977549.56116306188,{"$f":"_xlfn.XLOOKUP(B5795,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5795)","v":881693.69611999998},{"$f":"_xlfn.XLOOKUP($B5795,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5795,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20163297,2037,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5804)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5804)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5804)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5804)","v":1663.4225279008599},1663.4225279008599,{"$f":"I5804/((1+real_disc)^(C5804-Assumptions!$G$10))","v":1027.6321472731422},{"$f":"_xlfn.XLOOKUP(B5804,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":881693.69611999998},977549.56116306188,{"$f":"_xlfn.XLOOKUP(B5804,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5804)","v":881693.69611999998},{"$f":"_xlfn.XLOOKUP($B5804,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5804,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20163297,2043,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5810)","v":1663.4225279008599},1663.4225279008599,{"$f":"I5810/((1+real_disc)^(C5810-Assumptions!$G$10))","v":835.97941391806103},{"$f":"_xlfn.XLOOKUP(B5810,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":881693.69611999998},977549.56116306188,{"$f":"_xlfn.XLOOKUP(B5810,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5810)","v":881693.69611999998},{"$f":"_xlfn.XLOOKUP($B5810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20163513,2032,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5823)","v":10489.7012022126},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5823)","v":57.796338595183698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5823)","v":184.63798883503799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5823)","v":5194.08363056082},15926.219160203644,{"$f":"I5823/((1+real_disc)^(C5823-Assumptions!$G$10))","v":11685.560267721081},{"$f":"_xlfn.XLOOKUP(B5823,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2537487.4872300001},2813357.7346807346,{"$f":"_xlfn.XLOOKUP(B5823,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5823)","v":2537487.4872300001},{"$f":"_xlfn.XLOOKUP($B5823,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5823,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20163513,2041,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5832)","v":10489.7012022126},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5832)","v":57.796338595183698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5832)","v":184.63798883503799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5832)","v":5194.08363056082},15926.219160203644,{"$f":"I5832/((1+real_disc)^(C5832-Assumptions!$G$10))","v":8574.0574958153156},{"$f":"_xlfn.XLOOKUP(B5832,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2537487.4872300001},2813357.7346807346,{"$f":"_xlfn.XLOOKUP(B5832,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5832)","v":2537487.4872300001},{"$f":"_xlfn.XLOOKUP($B5832,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5832,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20163513,2042,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5833)","v":10489.7012022126},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5833)","v":57.796338595183698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5833)","v":184.63798883503799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5833)","v":5194.08363056082},15926.219160203644,{"$f":"I5833/((1+real_disc)^(C5833-Assumptions!$G$10))","v":8284.1135225268754},{"$f":"_xlfn.XLOOKUP(B5833,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2537487.4872300001},2813357.7346807346,{"$f":"_xlfn.XLOOKUP(B5833,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5833)","v":2537487.4872300001},{"$f":"_xlfn.XLOOKUP($B5833,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5833,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20173929,2027,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5842)","v":14698.098010588101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5842)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5842)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5842,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5842)","v":820.96542393915797},15519.063434527259,{"$f":"I5842/((1+real_disc)^(C5842-Assumptions!$G$10))","v":13523.967211179894},{"$f":"_xlfn.XLOOKUP(B5842,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":365338.614},405057.45176952519,{"$f":"_xlfn.XLOOKUP(B5842,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5842)","v":365338.614},{"$f":"_xlfn.XLOOKUP($B5842,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5842,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20173929,2036,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5851)","v":14698.098010588101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5851)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5851)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5851)","v":820.96542393915797},15519.063434527259,{"$f":"I5851/((1+real_disc)^(C5851-Assumptions!$G$10))","v":9922.9536097194887},{"$f":"_xlfn.XLOOKUP(B5851,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":365338.614},405057.45176952519,{"$f":"_xlfn.XLOOKUP(B5851,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5851)","v":365338.614},{"$f":"_xlfn.XLOOKUP($B5851,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5851,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20173929,2045,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5860)","v":14698.098010588101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5860)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5860)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5860)","v":820.96542393915797},15519.063434527259,{"$f":"I5860/((1+real_disc)^(C5860-Assumptions!$G$10))","v":7280.7783990519201},{"$f":"_xlfn.XLOOKUP(B5860,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":365338.614},405057.45176952519,{"$f":"_xlfn.XLOOKUP(B5860,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5860)","v":365338.614},{"$f":"_xlfn.XLOOKUP($B5860,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5860,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20174332,2030,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5869)","v":2884.4368300195201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5869)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5869)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5869)","v":388.774422693112},3273.2112527126319,{"$f":"I5869/((1+real_disc)^(C5869-Assumptions!$G$10))","v":2572.7144570406886},{"$f":"_xlfn.XLOOKUP(B5869,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":223675.86291000003},247993.42741436648,{"$f":"_xlfn.XLOOKUP(B5869,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5869)","v":223675.86291000003},{"$f":"_xlfn.XLOOKUP($B5869,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5869,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20174332,2036,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5875)","v":2884.4368300195201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5875)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5875)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5875)","v":388.774422693112},3273.2112527126319,{"$f":"I5875/((1+real_disc)^(C5875-Assumptions!$G$10))","v":2092.9048684224713},{"$f":"_xlfn.XLOOKUP(B5875,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":223675.86291000003},247993.42741436648,{"$f":"_xlfn.XLOOKUP(B5875,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5875)","v":223675.86291000003},{"$f":"_xlfn.XLOOKUP($B5875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20178774,2025,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5888)","v":161.895281639232},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5888)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5888)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5888)","v":2638.34469025418},2800.2399718934121,{"$f":"I5888/((1+real_disc)^(C5888-Assumptions!$G$10))","v":2614.0539773562159},{"$f":"_xlfn.XLOOKUP(B5888,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":829837.74909000006},920055.94576584781,{"$f":"_xlfn.XLOOKUP(B5888,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5888)","v":829837.74909000006},{"$f":"_xlfn.XLOOKUP($B5888,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5888,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20178774,2034,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5897)","v":104.19133330306499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5897)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5897)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5897)","v":2638.34469025418},2742.5360235572452,{"$f":"I5897/((1+real_disc)^(C5897-Assumptions!$G$10))","v":1878.4882940835923},{"$f":"_xlfn.XLOOKUP(B5897,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":829837.74909000006},920055.94576584781,{"$f":"_xlfn.XLOOKUP(B5897,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5897)","v":829837.74909000006},{"$f":"_xlfn.XLOOKUP($B5897,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5897,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20178774,2035,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5898)","v":104.19133330306499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5898)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5898)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5898,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5898)","v":2638.34469025418},2742.5360235572452,{"$f":"I5898/((1+real_disc)^(C5898-Assumptions!$G$10))","v":1814.9645353464662},{"$f":"_xlfn.XLOOKUP(B5898,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":829837.74909000006},920055.94576584781,{"$f":"_xlfn.XLOOKUP(B5898,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5898)","v":829837.74909000006},{"$f":"_xlfn.XLOOKUP($B5898,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5898,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20178774,2044,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5907,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5907)","v":104.19133330306499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5907,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5907)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5907,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5907)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5907,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5907)","v":2638.34469025418},2742.5360235572452,{"$f":"I5907/((1+real_disc)^(C5907-Assumptions!$G$10))","v":1331.6956930094341},{"$f":"_xlfn.XLOOKUP(B5907,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":829837.74909000006},920055.94576584781,{"$f":"_xlfn.XLOOKUP(B5907,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5907)","v":829837.74909000006},{"$f":"_xlfn.XLOOKUP($B5907,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5907,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20188288,2029,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5916)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5916)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5916)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5916)","v":1345.65016732912},1345.65016732912,{"$f":"I5916/((1+real_disc)^(C5916-Assumptions!$G$10))","v":1094.6872781350744},{"$f":"_xlfn.XLOOKUP(B5916,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":317710.77441999997},352251.61467954668,{"$f":"_xlfn.XLOOKUP(B5916,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5916)","v":317710.77441999997},{"$f":"_xlfn.XLOOKUP($B5916,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5916,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20188288,2038,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5925)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5925)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5925)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5925)","v":1345.65016732912},1345.65016732912,{"$f":"I5925/((1+real_disc)^(C5925-Assumptions!$G$10))","v":803.20596082965073},{"$f":"_xlfn.XLOOKUP(B5925,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":317710.77441999997},352251.61467954668,{"$f":"_xlfn.XLOOKUP(B5925,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5925)","v":317710.77441999997},{"$f":"_xlfn.XLOOKUP($B5925,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5925,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20189098,2027,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5938)","v":93786.903838295897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5938)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5938)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5938)","v":3477.0831314268298},97263.986969722726,{"$f":"I5938/((1+real_disc)^(C5938-Assumptions!$G$10))","v":84759.945479740083},{"$f":"_xlfn.XLOOKUP(B5938,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":925083.26240000001},1025656.3488861952,{"$f":"_xlfn.XLOOKUP(B5938,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5938)","v":925083.26240000001},{"$f":"_xlfn.XLOOKUP($B5938,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5938,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20189098,2033,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5944)","v":409618.62778089498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5944)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5944)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5944)","v":3477.0831314268298},413095.71091232181,{"$f":"I5944/((1+real_disc)^(C5944-Assumptions!$G$10))","v":292851.32132855814},{"$f":"_xlfn.XLOOKUP(B5944,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":925083.26240000001},1025656.3488861952,{"$f":"_xlfn.XLOOKUP(B5944,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5944)","v":925083.26240000001},{"$f":"_xlfn.XLOOKUP($B5944,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5944,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20189098,2042,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5953)","v":710505.72470616503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5953)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5953)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5953)","v":3477.0831314268298},713982.80783759186,{"$f":"I5953/((1+real_disc)^(C5953-Assumptions!$G$10))","v":371382.22033505363},{"$f":"_xlfn.XLOOKUP(B5953,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":925083.26240000001},1025656.3488861952,{"$f":"_xlfn.XLOOKUP(B5953,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5953)","v":925083.26240000001},{"$f":"_xlfn.XLOOKUP($B5953,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5953,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20191033,2027,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5962)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5962)","v":55.100643263136497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5962)","v":94.015497873480598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5962)","v":1421.48784522093},1570.603986357547,{"$f":"I5962/((1+real_disc)^(C5962-Assumptions!$G$10))","v":1368.690636703679},{"$f":"_xlfn.XLOOKUP(B5962,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":473602.04752999998},525091.05573311041,{"$f":"_xlfn.XLOOKUP(B5962,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5962)","v":473602.04752999998},{"$f":"_xlfn.XLOOKUP($B5962,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5962,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20191033,2028,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5963,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5963)","v":0.85367627774045096},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5963,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5963)","v":88.693653438202503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5963,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5963)","v":81.586526563814502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5963,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5963)","v":1421.48784522093},1592.6217015006875,{"$f":"I5963/((1+real_disc)^(C5963-Assumptions!$G$10))","v":1340.9447376201451},{"$f":"_xlfn.XLOOKUP(B5963,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":473602.04752999998},525091.05573311041,{"$f":"_xlfn.XLOOKUP(B5963,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5963)","v":473602.04752999998},{"$f":"_xlfn.XLOOKUP($B5963,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5963,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20191033,2037,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5972,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5972)","v":6.4556363987779299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5972,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5972)","v":293.10780568425298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5972,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5972)","v":348.27968331403798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5972,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5972)","v":1421.48784522093},2069.3309706179989,{"$f":"I5972/((1+real_disc)^(C5972-Assumptions!$G$10))","v":1278.3949917033528},{"$f":"_xlfn.XLOOKUP(B5972,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":473602.04752999998},525091.05573311041,{"$f":"_xlfn.XLOOKUP(B5972,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5972)","v":473602.04752999998},{"$f":"_xlfn.XLOOKUP($B5972,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5972,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20191033,2046,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5981)","v":6.4556363987779299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5981)","v":293.10780568425298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5981)","v":348.27968331403798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5981)","v":1421.48784522093},2069.3309706179989,{"$f":"I5981/((1+real_disc)^(C5981-Assumptions!$G$10))","v":937.99800010483477},{"$f":"_xlfn.XLOOKUP(B5981,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":473602.04752999998},525091.05573311041,{"$f":"_xlfn.XLOOKUP(B5981,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5981)","v":473602.04752999998},{"$f":"_xlfn.XLOOKUP($B5981,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5981,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20191227,2033,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5992)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5992)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5992)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B5992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C5992)","v":1127.8647141185099},1127.8647141185099,{"$f":"I5992/((1+real_disc)^(C5992-Assumptions!$G$10))","v":799.56451515800541},{"$f":"_xlfn.XLOOKUP(B5992,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":394392.93611000001},437270.4980388899,{"$f":"_xlfn.XLOOKUP(B5992,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K5992)","v":394392.93611000001},{"$f":"_xlfn.XLOOKUP($B5992,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B5992,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20191227,2041,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6000)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6000)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6000)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6000)","v":1127.8647141185099},1127.8647141185099,{"$f":"I6000/((1+real_disc)^(C6000-Assumptions!$G$10))","v":607.19853275143271},{"$f":"_xlfn.XLOOKUP(B6000,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":394392.93611000001},437270.4980388899,{"$f":"_xlfn.XLOOKUP(B6000,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6000)","v":394392.93611000001},{"$f":"_xlfn.XLOOKUP($B6000,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6000,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20191256,2026,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6009)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6009)","v":22.116467704575498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6009)","v":46.145062888505898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6009)","v":2208.3118336951802},2276.5733642882615,{"$f":"I6009/((1+real_disc)^(C6009-Assumptions!$G$10))","v":2053.3387398379068},{"$f":"_xlfn.XLOOKUP(B6009,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":703014.03379000013},779444.22563882696,{"$f":"_xlfn.XLOOKUP(B6009,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6009)","v":703014.03379000013},{"$f":"_xlfn.XLOOKUP($B6009,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6009,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20191256,2035,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6018,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6018)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6018,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6018)","v":35.427279567992898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6018,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6018)","v":45.391396971093002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6018,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6018)","v":2208.3118336951802},2289.1305102342662,{"$f":"I6018/((1+real_disc)^(C6018-Assumptions!$G$10))","v":1514.9083392771095},{"$f":"_xlfn.XLOOKUP(B6018,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":703014.03379000013},779444.22563882696,{"$f":"_xlfn.XLOOKUP(B6018,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6018)","v":703014.03379000013},{"$f":"_xlfn.XLOOKUP($B6018,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6018,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20191256,2044,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6027)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6027)","v":35.427279567992898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6027)","v":45.391396971093002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6027)","v":2208.3118336951802},2289.1305102342662,{"$f":"I6027/((1+real_disc)^(C6027-Assumptions!$G$10))","v":1111.5351685559476},{"$f":"_xlfn.XLOOKUP(B6027,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":703014.03379000013},779444.22563882696,{"$f":"_xlfn.XLOOKUP(B6027,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6027)","v":703014.03379000013},{"$f":"_xlfn.XLOOKUP($B6027,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6027,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20191256,2045,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6028,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6028)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6028,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6028)","v":35.427279567992898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6028,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6028)","v":45.391396971093002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6028,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6028)","v":2208.3118336951802},2289.1305102342662,{"$f":"I6028/((1+real_disc)^(C6028-Assumptions!$G$10))","v":1073.9470227593695},{"$f":"_xlfn.XLOOKUP(B6028,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":703014.03379000013},779444.22563882696,{"$f":"_xlfn.XLOOKUP(B6028,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6028)","v":703014.03379000013},{"$f":"_xlfn.XLOOKUP($B6028,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6028,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20191806,2030,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6037,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6037)","v":13.2044703627827},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6037,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6037)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6037,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6037)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6037,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6037)","v":3063.87163742657},3077.0761077893526,{"$f":"I6037/((1+real_disc)^(C6037-Assumptions!$G$10))","v":2418.5540060585804},{"$f":"_xlfn.XLOOKUP(B6037,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1389090.30079},1540109.2464749992,{"$f":"_xlfn.XLOOKUP(B6037,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6037)","v":1389090.30079},{"$f":"_xlfn.XLOOKUP($B6037,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6037,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20191806,2039,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6046,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6046)","v":86.636594593909507},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6046,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6046)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6046,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6046)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6046,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6046)","v":3063.87163742657},3150.5082320204797,{"$f":"I6046/((1+real_disc)^(C6046-Assumptions!$G$10))","v":1816.9167223123141},{"$f":"_xlfn.XLOOKUP(B6046,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1389090.30079},1540109.2464749992,{"$f":"_xlfn.XLOOKUP(B6046,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6046)","v":1389090.30079},{"$f":"_xlfn.XLOOKUP($B6046,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6046,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20193057,2026,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6057,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6057)","v":89.425259795438905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6057,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6057)","v":5.6814514507566596},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6057,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6057)","v":10.789122979209701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6057,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6057)","v":733.34888900252497},839.24472322793019,{"$f":"I6057/((1+real_disc)^(C6057-Assumptions!$G$10))","v":756.95065638580991},{"$f":"_xlfn.XLOOKUP(B6057,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325497.99436000001},360885.44462358113,{"$f":"_xlfn.XLOOKUP(B6057,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6057)","v":325497.99436000001},{"$f":"_xlfn.XLOOKUP($B6057,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6057,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20193057,2034,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6065)","v":412.56867344229403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6065)","v":17.916942413685501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6065)","v":20.590889586289599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6065)","v":733.34888900252497},1184.4253944447942,{"$f":"I6065/((1+real_disc)^(C6065-Assumptions!$G$10))","v":811.26709715703612},{"$f":"_xlfn.XLOOKUP(B6065,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325497.99436000001},360885.44462358113,{"$f":"_xlfn.XLOOKUP(B6065,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6065)","v":325497.99436000001},{"$f":"_xlfn.XLOOKUP($B6065,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6065,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20193057,2043,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6074)","v":172.13429827442101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6074)","v":17.606627723023799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6074)","v":19.516287895240101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6074)","v":733.34888900252497},942.60610289520992,{"$f":"I6074/((1+real_disc)^(C6074-Assumptions!$G$10))","v":473.7216697722215},{"$f":"_xlfn.XLOOKUP(B6074,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":325497.99436000001},360885.44462358113,{"$f":"_xlfn.XLOOKUP(B6074,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6074)","v":325497.99436000001},{"$f":"_xlfn.XLOOKUP($B6074,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6074,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20193390,2028,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6083,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6083)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6083,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6083)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6083,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6083)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6083,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6083)","v":59.080783164856101},59.080783164856101,{"$f":"I6083/((1+real_disc)^(C6083-Assumptions!$G$10))","v":49.744434101795669},{"$f":"_xlfn.XLOOKUP(B6083,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":50210.887199999997},55669.708158248686,{"$f":"_xlfn.XLOOKUP(B6083,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6083)","v":50210.887199999997},{"$f":"_xlfn.XLOOKUP($B6083,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6083,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20193390,2037,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6092,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6092)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6092,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6092)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6092,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6092)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6092,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6092)","v":59.080783164856101},59.080783164856101,{"$f":"I6092/((1+real_disc)^(C6092-Assumptions!$G$10))","v":36.499031994532729},{"$f":"_xlfn.XLOOKUP(B6092,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":50210.887199999997},55669.708158248686,{"$f":"_xlfn.XLOOKUP(B6092,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6092)","v":50210.887199999997},{"$f":"_xlfn.XLOOKUP($B6092,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6092,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20193390,2038,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6093,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6093)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6093,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6093)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6093,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6093)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6093,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6093)","v":59.080783164856101},59.080783164856101,{"$f":"I6093/((1+real_disc)^(C6093-Assumptions!$G$10))","v":35.264765212108919},{"$f":"_xlfn.XLOOKUP(B6093,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":50210.887199999997},55669.708158248686,{"$f":"_xlfn.XLOOKUP(B6093,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6093)","v":50210.887199999997},{"$f":"_xlfn.XLOOKUP($B6093,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6093,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20193552,2023,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6102,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6102)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6102,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6102)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6102,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6102)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6102,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6102)","v":591.593094736019},591.593094736019,{"$f":"I6102/((1+real_disc)^(C6102-Assumptions!$G$10))","v":591.593094736019},{"$f":"_xlfn.XLOOKUP(B6102,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":274476.10041999997},304316.55879594892,{"$f":"_xlfn.XLOOKUP(B6102,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6102)","v":274476.10041999997},{"$f":"_xlfn.XLOOKUP($B6102,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6102,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20193552,2037,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6116)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6116)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6116)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6116)","v":591.593094736019},591.593094736019,{"$f":"I6116/((1+real_disc)^(C6116-Assumptions!$G$10))","v":365.47544118133521},{"$f":"_xlfn.XLOOKUP(B6116,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":274476.10041999997},304316.55879594892,{"$f":"_xlfn.XLOOKUP(B6116,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6116)","v":274476.10041999997},{"$f":"_xlfn.XLOOKUP($B6116,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6116,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20193552,2042,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6121)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6121)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6121)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6121)","v":591.593094736019},591.593094736019,{"$f":"I6121/((1+real_disc)^(C6121-Assumptions!$G$10))","v":307.72051462046517},{"$f":"_xlfn.XLOOKUP(B6121,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":274476.10041999997},304316.55879594892,{"$f":"_xlfn.XLOOKUP(B6121,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6121)","v":274476.10041999997},{"$f":"_xlfn.XLOOKUP($B6121,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6121,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20196676,2027,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6130)","v":11.9614359055125},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6130)","v":3.5130890574673499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6130)","v":10.1557176620632},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6130)","v":1060.63770558689},1086.2679482119331,{"$f":"I6130/((1+real_disc)^(C6130-Assumptions!$G$10))","v":946.61976066736452},{"$f":"_xlfn.XLOOKUP(B6130,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":436077.06002000003},483486.43132162181,{"$f":"_xlfn.XLOOKUP(B6130,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6130)","v":436077.06002000003},{"$f":"_xlfn.XLOOKUP($B6130,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6130,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20196676,2036,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6139)","v":16.2727065016072},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6139)","v":51.105662371646503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6139)","v":60.224803314742502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6139)","v":1060.63770558689},1188.2408777748863,{"$f":"I6139/((1+real_disc)^(C6139-Assumptions!$G$10))","v":759.7661519380041},{"$f":"_xlfn.XLOOKUP(B6139,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":436077.06002000003},483486.43132162181,{"$f":"_xlfn.XLOOKUP(B6139,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6139)","v":436077.06002000003},{"$f":"_xlfn.XLOOKUP($B6139,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6139,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20196676,2045,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6148)","v":16.2727065016072},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6148)","v":51.105662371646503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6148)","v":60.224803314742502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6148)","v":1060.63770558689},1188.2408777748863,{"$f":"I6148/((1+real_disc)^(C6148-Assumptions!$G$10))","v":557.46395729823371},{"$f":"_xlfn.XLOOKUP(B6148,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":436077.06002000003},483486.43132162181,{"$f":"_xlfn.XLOOKUP(B6148,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6148)","v":436077.06002000003},{"$f":"_xlfn.XLOOKUP($B6148,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6148,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20197768,2030,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6157)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6157)","v":46.507959267841798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6157)","v":158.300575420679},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6157)","v":2681.3819268512302},2886.1904615397511,{"$f":"I6157/((1+real_disc)^(C6157-Assumptions!$G$10))","v":2268.5196135821043},{"$f":"_xlfn.XLOOKUP(B6157,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":811001.25674999994},899171.59000618919,{"$f":"_xlfn.XLOOKUP(B6157,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6157)","v":811001.25674999994},{"$f":"_xlfn.XLOOKUP($B6157,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6157,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20197768,2031,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6158)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6158)","v":46.507959267841798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6158)","v":158.300575420679},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6158)","v":2681.3819268512302},2886.1904615397511,{"$f":"I6158/((1+real_disc)^(C6158-Assumptions!$G$10))","v":2191.8063899344011},{"$f":"_xlfn.XLOOKUP(B6158,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":811001.25674999994},899171.59000618919,{"$f":"_xlfn.XLOOKUP(B6158,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6158)","v":811001.25674999994},{"$f":"_xlfn.XLOOKUP($B6158,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6158,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20197768,2043,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6170)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6170)","v":46.507959267841798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6170)","v":158.300575420679},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6170)","v":2681.3819268512302},2886.1904615397511,{"$f":"I6170/((1+real_disc)^(C6170-Assumptions!$G$10))","v":1450.5008619419768},{"$f":"_xlfn.XLOOKUP(B6170,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":811001.25674999994},899171.59000618919,{"$f":"_xlfn.XLOOKUP(B6170,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6170)","v":811001.25674999994},{"$f":"_xlfn.XLOOKUP($B6170,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6170,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20198200,2026,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6177)","v":981.22507182911795},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6177)","v":1999.4445388546001},2980.669610683718,{"$f":"I6177/((1+real_disc)^(C6177-Assumptions!$G$10))","v":2688.3932133625235},{"$f":"_xlfn.XLOOKUP(B6177,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":941948.64055999997},1044355.2951208218,{"$f":"_xlfn.XLOOKUP(B6177,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6177)","v":941948.64055999997},{"$f":"_xlfn.XLOOKUP($B6177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20198200,2035,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6186)","v":981.22507182911795},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6186)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6186)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6186)","v":1999.4445388546001},2980.669610683718,{"$f":"I6186/((1+real_disc)^(C6186-Assumptions!$G$10))","v":1972.5573660684449},{"$f":"_xlfn.XLOOKUP(B6186,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":941948.64055999997},1044355.2951208218,{"$f":"_xlfn.XLOOKUP(B6186,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6186)","v":941948.64055999997},{"$f":"_xlfn.XLOOKUP($B6186,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6186,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20198200,2044,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6195)","v":981.22507182911795},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6195)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6195)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6195)","v":1999.4445388546001},2980.669610683718,{"$f":"I6195/((1+real_disc)^(C6195-Assumptions!$G$10))","v":1447.326433905185},{"$f":"_xlfn.XLOOKUP(B6195,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":941948.64055999997},1044355.2951208218,{"$f":"_xlfn.XLOOKUP(B6195,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6195)","v":941948.64055999997},{"$f":"_xlfn.XLOOKUP($B6195,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6195,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20198559,2029,"KYM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6204)","v":33579.607729326002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6204)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6204)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6204)","v":1165.9398542906899},34745.547583616695,{"$f":"I6204/((1+real_disc)^(C6204-Assumptions!$G$10))","v":28265.525346097864},{"$f":"_xlfn.XLOOKUP(B6204,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":553885.89375000005},614103.19111097569,{"$f":"_xlfn.XLOOKUP(B6204,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6204)","v":553885.89375000005},{"$f":"_xlfn.XLOOKUP($B6204,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B6204,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20198559,2038,"KYM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6213)","v":27064.014282726399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6213)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6213)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6213)","v":1165.9398542906899},28229.954137017088,{"$f":"I6213/((1+real_disc)^(C6213-Assumptions!$G$10))","v":16850.194788594003},{"$f":"_xlfn.XLOOKUP(B6213,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":553885.89375000005},614103.19111097569,{"$f":"_xlfn.XLOOKUP(B6213,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6213)","v":553885.89375000005},{"$f":"_xlfn.XLOOKUP($B6213,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B6213,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20201861,2023,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6222)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6222)","v":4.3412576413846304},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6222)","v":15.1145109583414},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6222)","v":2398.6079438104798},2418.0637124102059,{"$f":"I6222/((1+real_disc)^(C6222-Assumptions!$G$10))","v":2418.0637124102059},{"$f":"_xlfn.XLOOKUP(B6222,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":783772.89029000013},868983.01340493688,{"$f":"_xlfn.XLOOKUP(B6222,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6222)","v":783772.89029000013},{"$f":"_xlfn.XLOOKUP($B6222,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6222,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20201861,2024,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6223)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6223)","v":4.2128672576458301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6223)","v":14.6180811234857},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6223)","v":2398.6079438104798},2417.4388921916116,{"$f":"I6223/((1+real_disc)^(C6223-Assumptions!$G$10))","v":2335.6897509097698},{"$f":"_xlfn.XLOOKUP(B6223,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":783772.89029000013},868983.01340493688,{"$f":"_xlfn.XLOOKUP(B6223,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6223)","v":783772.89029000013},{"$f":"_xlfn.XLOOKUP($B6223,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6223,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20201861,2036,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6235,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6235)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6235,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6235)","v":4.3412576413846304},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6235,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6235)","v":15.1145109583414},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6235,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6235)","v":2398.6079438104798},2418.0637124102059,{"$f":"I6235/((1+real_disc)^(C6235-Assumptions!$G$10))","v":1546.1199797797897},{"$f":"_xlfn.XLOOKUP(B6235,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":783772.89029000013},868983.01340493688,{"$f":"_xlfn.XLOOKUP(B6235,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6235)","v":783772.89029000013},{"$f":"_xlfn.XLOOKUP($B6235,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6235,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20201861,2043,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6242)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6242)","v":4.3412576413846304},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6242)","v":15.1145109583414},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6242)","v":2398.6079438104798},2418.0637124102059,{"$f":"I6242/((1+real_disc)^(C6242-Assumptions!$G$10))","v":1215.236328239564},{"$f":"_xlfn.XLOOKUP(B6242,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":783772.89029000013},868983.01340493688,{"$f":"_xlfn.XLOOKUP(B6242,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6242)","v":783772.89029000013},{"$f":"_xlfn.XLOOKUP($B6242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20202176,2028,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6251)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6251)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6251)","v":0.50892393013269999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6251)","v":17905.421207036201},17905.930130966335,{"$f":"I6251/((1+real_disc)^(C6251-Assumptions!$G$10))","v":15076.312697917194},{"$f":"_xlfn.XLOOKUP(B6251,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3881964.3489300003},4304003.2637714278,{"$f":"_xlfn.XLOOKUP(B6251,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6251)","v":3881964.3489300003},{"$f":"_xlfn.XLOOKUP($B6251,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6251,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20202176,2037,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6260)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6260)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6260)","v":0.50892393013269999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6260)","v":17905.421207036201},17905.930130966335,{"$f":"I6260/((1+real_disc)^(C6260-Assumptions!$G$10))","v":11061.957572877405},{"$f":"_xlfn.XLOOKUP(B6260,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3881964.3489300003},4304003.2637714278,{"$f":"_xlfn.XLOOKUP(B6260,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6260)","v":3881964.3489300003},{"$f":"_xlfn.XLOOKUP($B6260,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6260,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20202176,2046,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6269)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6269)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6269)","v":0.50892393013269999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6269)","v":17905.421207036201},17905.930130966335,{"$f":"I6269/((1+real_disc)^(C6269-Assumptions!$G$10))","v":8116.5008842676034},{"$f":"_xlfn.XLOOKUP(B6269,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3881964.3489300003},4304003.2637714278,{"$f":"_xlfn.XLOOKUP(B6269,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6269)","v":3881964.3489300003},{"$f":"_xlfn.XLOOKUP($B6269,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6269,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20202271,2031,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6278)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6278)","v":134.51880431298201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6278)","v":388.56080853444098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6278)","v":12166.6336286406},12689.713241488023,{"$f":"I6278/((1+real_disc)^(C6278-Assumptions!$G$10))","v":9636.7148806563819},{"$f":"_xlfn.XLOOKUP(B6278,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2897769.3133700001},{"$f":"K6278/((1 + real_disc) ^ (2023 - 2026))","v":3212808.6353597948},{"$f":"_xlfn.XLOOKUP(B6278,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6278)","v":2897769.3133700001},{"$f":"_xlfn.XLOOKUP($B6278,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6278,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20202271,2040,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6287)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6287)","v":134.51880431298201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6287)","v":388.56080853444098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6287)","v":12166.6336286406},12689.713241488023,{"$f":"I6287/((1+real_disc)^(C6287-Assumptions!$G$10))","v":7070.7561780981277},{"$f":"_xlfn.XLOOKUP(B6287,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2897769.3133700001},3212808.6353597948,{"$f":"_xlfn.XLOOKUP(B6287,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6287)","v":2897769.3133700001},{"$f":"_xlfn.XLOOKUP($B6287,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6287,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20202271,2042,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6289)","v":134.51880431298201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6289)","v":388.56080853444098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6289)","v":12166.6336286406},12689.713241488023,{"$f":"I6289/((1+real_disc)^(C6289-Assumptions!$G$10))","v":6600.6265519364551},{"$f":"_xlfn.XLOOKUP(B6289,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2897769.3133700001},3212808.6353597948,{"$f":"_xlfn.XLOOKUP(B6289,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6289)","v":2897769.3133700001},{"$f":"_xlfn.XLOOKUP($B6289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20209655,2027,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6298)","v":2762.50101544279},2762.50101544279,{"$f":"I6298/((1+real_disc)^(C6298-Assumptions!$G$10))","v":2407.3600389170333},{"$f":"_xlfn.XLOOKUP(B6298,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1062401.75655},1177903.8179183831,{"$f":"_xlfn.XLOOKUP(B6298,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6298)","v":1062401.75655},{"$f":"_xlfn.XLOOKUP($B6298,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6298,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20209655,2036,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6307)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6307)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6307)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6307)","v":2762.50101544279},2762.50101544279,{"$f":"I6307/((1+real_disc)^(C6307-Assumptions!$G$10))","v":1766.3546217650223},{"$f":"_xlfn.XLOOKUP(B6307,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1062401.75655},1177903.8179183831,{"$f":"_xlfn.XLOOKUP(B6307,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6307)","v":1062401.75655},{"$f":"_xlfn.XLOOKUP($B6307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20209655,2045,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6316)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6316)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6316)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6316)","v":2762.50101544279},2762.50101544279,{"$f":"I6316/((1+real_disc)^(C6316-Assumptions!$G$10))","v":1296.029093859268},{"$f":"_xlfn.XLOOKUP(B6316,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1062401.75655},1177903.8179183831,{"$f":"_xlfn.XLOOKUP(B6316,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6316)","v":1062401.75655},{"$f":"_xlfn.XLOOKUP($B6316,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6316,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20210329,2030,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6325)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6325)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6325)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6325)","v":501.01179892904202},501.01179892904202,{"$f":"I6325/((1+real_disc)^(C6325-Assumptions!$G$10))","v":393.79074515416619},{"$f":"_xlfn.XLOOKUP(B6325,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":487849.70832999999},540887.69193900726,{"$f":"_xlfn.XLOOKUP(B6325,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6325)","v":487849.70832999999},{"$f":"_xlfn.XLOOKUP($B6325,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6325,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20210329,2039,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6334)","v":0.57451051650488505},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6334)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6334)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6334)","v":501.01179892904202},501.58630944554687,{"$f":"I6334/((1+real_disc)^(C6334-Assumptions!$G$10))","v":289.26778989244963},{"$f":"_xlfn.XLOOKUP(B6334,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":487849.70832999999},540887.69193900726,{"$f":"_xlfn.XLOOKUP(B6334,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6334)","v":487849.70832999999},{"$f":"_xlfn.XLOOKUP($B6334,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6334,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20211568,2024,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6343)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6343)","v":36.083657315292697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6343)","v":99.152688030795602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6343)","v":3462.3547350520998},{"$f":"SUM(E6343:H6343)","v":3597.5910803981883},{"$f":"I6343/((1+real_disc)^(C6343-Assumptions!$G$10))","v":3475.9334110127425},{"$f":"_xlfn.XLOOKUP(B6343,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1012129.4460799999},1122166.0086827443,{"$f":"_xlfn.XLOOKUP(B6343,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6343)","v":1012129.4460799999},{"$f":"_xlfn.XLOOKUP($B6343,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6343,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20211568,2029,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6348)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6348)","v":58.127553065583797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6348)","v":102.958429455508},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6348)","v":3462.3547350520998},3623.4407175731917,{"$f":"I6348/((1+real_disc)^(C6348-Assumptions!$G$10))","v":2947.6713583567375},{"$f":"_xlfn.XLOOKUP(B6348,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1012129.4460799999},1122166.0086827443,{"$f":"_xlfn.XLOOKUP(B6348,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6348)","v":1012129.4460799999},{"$f":"_xlfn.XLOOKUP($B6348,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6348,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20211568,2035,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6354)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6354)","v":286.26326333778201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6354)","v":441.62292516777001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6354)","v":3462.3547350520998},4190.2409235576515,{"$f":"I6354/((1+real_disc)^(C6354-Assumptions!$G$10))","v":2773.0314590180687},{"$f":"_xlfn.XLOOKUP(B6354,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1012129.4460799999},1122166.0086827443,{"$f":"_xlfn.XLOOKUP(B6354,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6354)","v":1012129.4460799999},{"$f":"_xlfn.XLOOKUP($B6354,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6354,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20211568,2044,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6363)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6363)","v":286.26326333778201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6363)","v":441.62292516777001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6363)","v":3462.3547350520998},4190.2409235576515,{"$f":"I6363/((1+real_disc)^(C6363-Assumptions!$G$10))","v":2034.6590683377119},{"$f":"_xlfn.XLOOKUP(B6363,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1012129.4460799999},1122166.0086827443,{"$f":"_xlfn.XLOOKUP(B6363,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6363)","v":1012129.4460799999},{"$f":"_xlfn.XLOOKUP($B6363,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6363,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20215213,2029,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6372)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6372)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6372)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6372)","v":2752.9428397490101},2752.9428397490101,{"$f":"I6372/((1+real_disc)^(C6372-Assumptions!$G$10))","v":2239.5207738782342},{"$f":"_xlfn.XLOOKUP(B6372,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":495475.56975999998},549342.62081872136,{"$f":"_xlfn.XLOOKUP(B6372,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6372)","v":495475.56975999998},{"$f":"_xlfn.XLOOKUP($B6372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20215213,2038,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6381)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6381)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6381)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6381)","v":2752.9428397490101},2752.9428397490101,{"$f":"I6381/((1+real_disc)^(C6381-Assumptions!$G$10))","v":1643.2057546565138},{"$f":"_xlfn.XLOOKUP(B6381,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":495475.56975999998},549342.62081872136,{"$f":"_xlfn.XLOOKUP(B6381,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6381)","v":495475.56975999998},{"$f":"_xlfn.XLOOKUP($B6381,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6381,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20215481,2023,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6390)","v":1.8284283187398599E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6390)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6390)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6390)","v":1206.02690022051},1206.0451845036973,{"$f":"I6390/((1+real_disc)^(C6390-Assumptions!$G$10))","v":1206.0451845036973},{"$f":"_xlfn.XLOOKUP(B6390,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":320418.36819000001},355253.57229058433,{"$f":"_xlfn.XLOOKUP(B6390,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6390)","v":320418.36819000001},{"$f":"_xlfn.XLOOKUP($B6390,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6390,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20215481,2032,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6399)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6399)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6399)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6399)","v":1206.02690022051},1206.02690022051,{"$f":"I6399/((1+real_disc)^(C6399-Assumptions!$G$10))","v":884.89928998562164},{"$f":"_xlfn.XLOOKUP(B6399,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":320418.36819000001},355253.57229058433,{"$f":"_xlfn.XLOOKUP(B6399,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6399)","v":320418.36819000001},{"$f":"_xlfn.XLOOKUP($B6399,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6399,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20215481,2041,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6408)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6408)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6408)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6408)","v":1206.02690022051},1206.02690022051,{"$f":"I6408/((1+real_disc)^(C6408-Assumptions!$G$10))","v":649.27801633104934},{"$f":"_xlfn.XLOOKUP(B6408,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":320418.36819000001},355253.57229058433,{"$f":"_xlfn.XLOOKUP(B6408,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6408)","v":320418.36819000001},{"$f":"_xlfn.XLOOKUP($B6408,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6408,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20218091,2026,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6417)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6417)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6417)","v":1.24418141382835E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6417)","v":667.49627770002996},667.50871951416821,{"$f":"I6417/((1+real_disc)^(C6417-Assumptions!$G$10))","v":602.05462053560598},{"$f":"_xlfn.XLOOKUP(B6417,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":97686.448810000002},108306.71194091946,{"$f":"_xlfn.XLOOKUP(B6417,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6417)","v":97686.448810000002},{"$f":"_xlfn.XLOOKUP($B6417,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6417,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20218091,2028,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6419)","v":1.24418141382835E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6419)","v":667.49627770002996},667.50871951416821,{"$f":"I6419/((1+real_disc)^(C6419-Assumptions!$G$10))","v":562.02443047502254},{"$f":"_xlfn.XLOOKUP(B6419,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":97686.448810000002},108306.71194091946,{"$f":"_xlfn.XLOOKUP(B6419,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6419)","v":97686.448810000002},{"$f":"_xlfn.XLOOKUP($B6419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20218091,2037,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6428)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6428)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6428)","v":1.24418141382835E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6428)","v":667.49627770002996},667.50871951416821,{"$f":"I6428/((1+real_disc)^(C6428-Assumptions!$G$10))","v":412.3747317667524},{"$f":"_xlfn.XLOOKUP(B6428,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":97686.448810000002},108306.71194091946,{"$f":"_xlfn.XLOOKUP(B6428,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6428)","v":97686.448810000002},{"$f":"_xlfn.XLOOKUP($B6428,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6428,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20218091,2046,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6437)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6437)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6437)","v":1.24418141382835E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6437)","v":667.49627770002996},667.50871951416821,{"$f":"I6437/((1+real_disc)^(C6437-Assumptions!$G$10))","v":302.57211284565062},{"$f":"_xlfn.XLOOKUP(B6437,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":97686.448810000002},108306.71194091946,{"$f":"_xlfn.XLOOKUP(B6437,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6437)","v":97686.448810000002},{"$f":"_xlfn.XLOOKUP($B6437,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6437,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20221178,2031,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6446)","v":7112.1692077121797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6446)","v":43.156282190649897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6446)","v":91.828777446658606},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6446)","v":7519.1060021879402},14766.26026953743,{"$f":"I6446/((1+real_disc)^(C6446-Assumptions!$G$10))","v":11213.66869078361},{"$f":"_xlfn.XLOOKUP(B6446,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1879041.50211},2083326.9012562067,{"$f":"_xlfn.XLOOKUP(B6446,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6446)","v":1879041.50211},{"$f":"_xlfn.XLOOKUP($B6446,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6446,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20221178,2040,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6455)","v":7112.1692077121797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6455)","v":43.156282190649897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6455)","v":91.828777446658606},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6455)","v":7519.1060021879402},14766.26026953743,{"$f":"I6455/((1+real_disc)^(C6455-Assumptions!$G$10))","v":8227.8160303008954},{"$f":"_xlfn.XLOOKUP(B6455,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1879041.50211},2083326.9012562067,{"$f":"_xlfn.XLOOKUP(B6455,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6455)","v":1879041.50211},{"$f":"_xlfn.XLOOKUP($B6455,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6455,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20228425,2025,"CLC004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6464)","v":4541.5543020078803},4541.5543020078803,{"$f":"I6464/((1+real_disc)^(C6464-Assumptions!$G$10))","v":4239.5895372194273},{"$f":"_xlfn.XLOOKUP(B6464,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":488949.17333999998},542106.68844853132,{"$f":"_xlfn.XLOOKUP(B6464,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6464)","v":488949.17333999998},{"$f":"_xlfn.XLOOKUP($B6464,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6464,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20228425,2028,"CLC004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6467)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6467)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6467)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6467)","v":4541.5543020078803},4541.5543020078803,{"$f":"I6467/((1+real_disc)^(C6467-Assumptions!$G$10))","v":3823.8668581215293},{"$f":"_xlfn.XLOOKUP(B6467,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":488949.17333999998},542106.68844853132,{"$f":"_xlfn.XLOOKUP(B6467,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6467)","v":488949.17333999998},{"$f":"_xlfn.XLOOKUP($B6467,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6467,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20228425,2044,"CLC004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6483)","v":0.18486913379240899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6483)","v":12.631550850016399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6483)","v":24.0159758063567},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6483)","v":4541.5543020078803},4578.386697798046,{"$f":"I6483/((1+real_disc)^(C6483-Assumptions!$G$10))","v":2223.1313623662527},{"$f":"_xlfn.XLOOKUP(B6483,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":488949.17333999998},542106.68844853132,{"$f":"_xlfn.XLOOKUP(B6483,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6483)","v":488949.17333999998},{"$f":"_xlfn.XLOOKUP($B6483,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6483,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20228425,2045,"CLC004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6484)","v":0.18486913379240899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6484)","v":12.631550850016399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6484)","v":24.0159758063567},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6484)","v":4541.5543020078803},4578.386697798046,{"$f":"I6484/((1+real_disc)^(C6484-Assumptions!$G$10))","v":2147.9530071171521},{"$f":"_xlfn.XLOOKUP(B6484,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":488949.17333999998},542106.68844853132,{"$f":"_xlfn.XLOOKUP(B6484,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6484)","v":488949.17333999998},{"$f":"_xlfn.XLOOKUP($B6484,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6484,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20239754,2030,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6493)","v":228958.01430099999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6493)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6493)","v":5.65696249441002E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6493)","v":681.66658900634195},229639.73745963129,{"$f":"I6493/((1+real_disc)^(C6493-Assumptions!$G$10))","v":180494.7578570756},{"$f":"_xlfn.XLOOKUP(B6493,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":583841.29292000004},647315.27762351488,{"$f":"_xlfn.XLOOKUP(B6493,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6493)","v":583841.29292000004},{"$f":"_xlfn.XLOOKUP($B6493,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B6493,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20239754,2039,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6502)","v":228958.01430099999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6502)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6502)","v":5.65696249441002E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6502)","v":681.66658900634195},229639.73745963129,{"$f":"I6502/((1+real_disc)^(C6502-Assumptions!$G$10))","v":132434.5941576011},{"$f":"_xlfn.XLOOKUP(B6502,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":583841.29292000004},647315.27762351488,{"$f":"_xlfn.XLOOKUP(B6502,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6502)","v":583841.29292000004},{"$f":"_xlfn.XLOOKUP($B6502,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B6502,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20242298,2024,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6511)","v":1473.8825368425801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6511)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6511)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6511)","v":1354.26603485276},2828.1485716953403,{"$f":"I6511/((1+real_disc)^(C6511-Assumptions!$G$10))","v":2732.510697290184},{"$f":"_xlfn.XLOOKUP(B6511,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":281258.95302000002},311836.82871705916,{"$f":"_xlfn.XLOOKUP(B6511,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6511)","v":281258.95302000002},{"$f":"_xlfn.XLOOKUP($B6511,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6511,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20242298,2033,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6520)","v":1473.8825368425801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6520)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6520)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6520)","v":1354.26603485276},2828.1485716953403,{"$f":"I6520/((1+real_disc)^(C6520-Assumptions!$G$10))","v":2004.9277304412471},{"$f":"_xlfn.XLOOKUP(B6520,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":281258.95302000002},311836.82871705916,{"$f":"_xlfn.XLOOKUP(B6520,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6520)","v":281258.95302000002},{"$f":"_xlfn.XLOOKUP($B6520,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6520,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20242298,2043,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6530)","v":1473.8825368425801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6530)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6530)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6530)","v":1354.26603485276},2828.1485716953403,{"$f":"I6530/((1+real_disc)^(C6530-Assumptions!$G$10))","v":1421.3309882382348},{"$f":"_xlfn.XLOOKUP(B6530,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":281258.95302000002},311836.82871705916,{"$f":"_xlfn.XLOOKUP(B6530,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6530)","v":281258.95302000002},{"$f":"_xlfn.XLOOKUP($B6530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20243680,2028,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6539)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6539)","v":50.645036690949297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6539)","v":50.541337135774398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6539)","v":11379.0952646932},11480.281638519924,{"$f":"I6539/((1+real_disc)^(C6539-Assumptions!$G$10))","v":9666.0890876123867},{"$f":"_xlfn.XLOOKUP(B6539,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688144.1683},4089111.3649712177,{"$f":"_xlfn.XLOOKUP(B6539,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6539)","v":3688144.1683},{"$f":"_xlfn.XLOOKUP($B6539,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6539,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20243680,2037,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6548)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6548)","v":40.147721370347703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6548)","v":48.520984432263099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6548)","v":11379.0952646932},11467.763970495811,{"$f":"I6548/((1+real_disc)^(C6548-Assumptions!$G$10))","v":7084.5757561632299},{"$f":"_xlfn.XLOOKUP(B6548,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688144.1683},4089111.3649712177,{"$f":"_xlfn.XLOOKUP(B6548,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6548)","v":3688144.1683},{"$f":"_xlfn.XLOOKUP($B6548,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6548,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20243680,2038,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6549)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6549)","v":40.147721370347703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6549)","v":48.520984432263099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6549)","v":11379.0952646932},11467.763970495811,{"$f":"I6549/((1+real_disc)^(C6549-Assumptions!$G$10))","v":6845.0007305924937},{"$f":"_xlfn.XLOOKUP(B6549,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3688144.1683},4089111.3649712177,{"$f":"_xlfn.XLOOKUP(B6549,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6549)","v":3688144.1683},{"$f":"_xlfn.XLOOKUP($B6549,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6549,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20245461,2023,"BAS023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6558)","v":186981.61535936201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6558)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6558)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6558)","v":3060.3084440043899},190041.9238033664,{"$f":"I6558/((1+real_disc)^(C6558-Assumptions!$G$10))","v":190041.9238033664},{"$f":"_xlfn.XLOOKUP(B6558,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803523.75873999996},890881.15430222522,{"$f":"_xlfn.XLOOKUP(B6558,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6558)","v":803523.75873999996},{"$f":"_xlfn.XLOOKUP($B6558,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6558,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20245461,2032,"BAS023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6567)","v":56409.134419264403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6567)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6567)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6567)","v":3060.3084440043899},59469.442863268792,{"$f":"I6567/((1+real_disc)^(C6567-Assumptions!$G$10))","v":43634.572127640924},{"$f":"_xlfn.XLOOKUP(B6567,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803523.75873999996},890881.15430222522,{"$f":"_xlfn.XLOOKUP(B6567,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6567)","v":803523.75873999996},{"$f":"_xlfn.XLOOKUP($B6567,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6567,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20245461,2041,"BAS023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6576)","v":56409.134419264403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6576)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6576)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6576)","v":3060.3084440043899},59469.442863268792,{"$f":"I6576/((1+real_disc)^(C6576-Assumptions!$G$10))","v":32016.037028291812},{"$f":"_xlfn.XLOOKUP(B6576,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":803523.75873999996},890881.15430222522,{"$f":"_xlfn.XLOOKUP(B6576,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6576)","v":803523.75873999996},{"$f":"_xlfn.XLOOKUP($B6576,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6576,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20248340,2026,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6585)","v":6.5763571097767004},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6585)","v":2914.97536085299},2921.5517179627668,{"$f":"I6585/((1+real_disc)^(C6585-Assumptions!$G$10))","v":2635.0722612483969},{"$f":"_xlfn.XLOOKUP(B6585,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":718500.29496000009},796614.12021492433,{"$f":"_xlfn.XLOOKUP(B6585,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6585)","v":718500.29496000009},{"$f":"_xlfn.XLOOKUP($B6585,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6585,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20248340,2036,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6595)","v":6.5763571097767004},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6595)","v":2914.97536085299},2921.5517179627668,{"$f":"I6595/((1+real_disc)^(C6595-Assumptions!$G$10))","v":1868.0523014837404},{"$f":"_xlfn.XLOOKUP(B6595,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":718500.29496000009},796614.12021492433,{"$f":"_xlfn.XLOOKUP(B6595,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6595)","v":718500.29496000009},{"$f":"_xlfn.XLOOKUP($B6595,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6595,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20248340,2045,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6604)","v":6.5763571097767004},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6604)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6604)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6604)","v":2914.97536085299},2921.5517179627668,{"$f":"I6604/((1+real_disc)^(C6604-Assumptions!$G$10))","v":1370.6478312687109},{"$f":"_xlfn.XLOOKUP(B6604,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":718500.29496000009},796614.12021492433,{"$f":"_xlfn.XLOOKUP(B6604,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6604)","v":718500.29496000009},{"$f":"_xlfn.XLOOKUP($B6604,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6604,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20252909,2030,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6613)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6613)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6613)","v":0.67224570062034195},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6613)","v":6075.1205787120598},6075.7928244126797,{"$f":"I6613/((1+real_disc)^(C6613-Assumptions!$G$10))","v":4775.5182389759775},{"$f":"_xlfn.XLOOKUP(B6613,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":960564.34644000011},1064994.8609857205,{"$f":"_xlfn.XLOOKUP(B6613,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6613)","v":960564.34644000011},{"$f":"_xlfn.XLOOKUP($B6613,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6613,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20252909,2031,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6614)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6614)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6614)","v":1.4852186523861099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6614)","v":6075.1205787120598},6076.6057973644456,{"$f":"I6614/((1+real_disc)^(C6614-Assumptions!$G$10))","v":4614.644665089224},{"$f":"_xlfn.XLOOKUP(B6614,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":960564.34644000011},1064994.8609857205,{"$f":"_xlfn.XLOOKUP(B6614,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6614)","v":960564.34644000011},{"$f":"_xlfn.XLOOKUP($B6614,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6614,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20252909,2040,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6623)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6623)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6623)","v":3.01640499028903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6623)","v":6075.1205787120598},6078.1369837023485,{"$f":"I6623/((1+real_disc)^(C6623-Assumptions!$G$10))","v":3386.7608992400305},{"$f":"_xlfn.XLOOKUP(B6623,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":960564.34644000011},1064994.8609857205,{"$f":"_xlfn.XLOOKUP(B6623,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6623)","v":960564.34644000011},{"$f":"_xlfn.XLOOKUP($B6623,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6623,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20256392,2025,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6632)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6632)","v":3.0679768943838202E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6632)","v":0.80514408293539497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6632)","v":858.07716224370802},858.91298609558726,{"$f":"I6632/((1+real_disc)^(C6632-Assumptions!$G$10))","v":801.80446320389024},{"$f":"_xlfn.XLOOKUP(B6632,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":236563.78541000001},262282.49746173114,{"$f":"_xlfn.XLOOKUP(B6632,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6632)","v":236563.78541000001},{"$f":"_xlfn.XLOOKUP($B6632,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6632,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20256392,2034,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6641)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6641)","v":0.32333328112102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6641)","v":2.56416841332699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6641)","v":858.07716224370802},860.96466393815604,{"$f":"I6641/((1+real_disc)^(C6641-Assumptions!$G$10))","v":589.71405623678288},{"$f":"_xlfn.XLOOKUP(B6641,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":236563.78541000001},262282.49746173114,{"$f":"_xlfn.XLOOKUP(B6641,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6641)","v":236563.78541000001},{"$f":"_xlfn.XLOOKUP($B6641,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6641,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20256392,2042,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6649)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6649)","v":0.32333328112102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6649)","v":2.56416841332699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6649)","v":858.07716224370802},860.96466393815604,{"$f":"I6649/((1+real_disc)^(C6649-Assumptions!$G$10))","v":447.83566916937281},{"$f":"_xlfn.XLOOKUP(B6649,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":236563.78541000001},262282.49746173114,{"$f":"_xlfn.XLOOKUP(B6649,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6649)","v":236563.78541000001},{"$f":"_xlfn.XLOOKUP($B6649,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6649,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20258958,2029,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6660)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6660)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6660)","v":0.47744738153727101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6660)","v":810.73186305403999},811.20931043557721,{"$f":"I6660/((1+real_disc)^(C6660-Assumptions!$G$10))","v":659.91929670778984},{"$f":"_xlfn.XLOOKUP(B6660,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":480303.75520000001},532521.35881986411,{"$f":"_xlfn.XLOOKUP(B6660,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6660)","v":480303.75520000001},{"$f":"_xlfn.XLOOKUP($B6660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20258958,2038,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6669)","v":1.7917403218527399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6669)","v":27.953671755701201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6669)","v":70.927426222307602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6669)","v":810.73186305403999},911.40470135390149,{"$f":"I6669/((1+real_disc)^(C6669-Assumptions!$G$10))","v":544.00891600868579},{"$f":"_xlfn.XLOOKUP(B6669,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":480303.75520000001},532521.35881986411,{"$f":"_xlfn.XLOOKUP(B6669,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6669)","v":480303.75520000001},{"$f":"_xlfn.XLOOKUP($B6669,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6669,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20259163,2023,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6678)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6678)","v":57.178486618786302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6678)","v":87.661999317355097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6678)","v":543.03037507835995},687.87086101450132,{"$f":"I6678/((1+real_disc)^(C6678-Assumptions!$G$10))","v":687.87086101450132},{"$f":"_xlfn.XLOOKUP(B6678,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":326505.39478999999},362002.36748760479,{"$f":"_xlfn.XLOOKUP(B6678,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6678)","v":326505.39478999999},{"$f":"_xlfn.XLOOKUP($B6678,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6678,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20259163,2024,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6679)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6679)","v":2.8618992511617298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6679)","v":9.5310710986814495},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6679)","v":543.03037507835995},555.42334542820311,{"$f":"I6679/((1+real_disc)^(C6679-Assumptions!$G$10))","v":536.64091345720112},{"$f":"_xlfn.XLOOKUP(B6679,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":326505.39478999999},362002.36748760479,{"$f":"_xlfn.XLOOKUP(B6679,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6679)","v":326505.39478999999},{"$f":"_xlfn.XLOOKUP($B6679,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6679,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20259163,2033,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6688)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6688)","v":161.78712829502101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6688)","v":259.518477678637},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6688)","v":543.03037507835995},964.33598105201793,{"$f":"I6688/((1+real_disc)^(C6688-Assumptions!$G$10))","v":683.63591970504592},{"$f":"_xlfn.XLOOKUP(B6688,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":326505.39478999999},362002.36748760479,{"$f":"_xlfn.XLOOKUP(B6688,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6688)","v":326505.39478999999},{"$f":"_xlfn.XLOOKUP($B6688,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6688,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20259163,2042,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6697)","v":198.850544655509},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6697)","v":318.27960191352599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6697)","v":543.03037507835995},1060.1605216473949,{"$f":"I6697/((1+real_disc)^(C6697-Assumptions!$G$10))","v":551.44852805830851},{"$f":"_xlfn.XLOOKUP(B6697,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":326505.39478999999},362002.36748760479,{"$f":"_xlfn.XLOOKUP(B6697,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6697)","v":326505.39478999999},{"$f":"_xlfn.XLOOKUP($B6697,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6697,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20265879,2029,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6708)","v":7832.6266746462798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6708)","v":53.660659601715302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6708)","v":175.239449747913},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6708)","v":3008.4729652921401},11069.999749288048,{"$f":"I6708/((1+real_disc)^(C6708-Assumptions!$G$10))","v":9005.4519285324895},{"$f":"_xlfn.XLOOKUP(B6708,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1239038.70826},1373744.3636647719,{"$f":"_xlfn.XLOOKUP(B6708,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6708)","v":1239038.70826},{"$f":"_xlfn.XLOOKUP($B6708,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6708,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20265879,2037,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6716)","v":7832.6266746462798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6716)","v":53.660659601715302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6716)","v":175.239449747913},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6716)","v":3008.4729652921401},11069.999749288048,{"$f":"I6716/((1+real_disc)^(C6716-Assumptions!$G$10))","v":6838.8442634774919},{"$f":"_xlfn.XLOOKUP(B6716,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1239038.70826},1373744.3636647719,{"$f":"_xlfn.XLOOKUP(B6716,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6716)","v":1239038.70826},{"$f":"_xlfn.XLOOKUP($B6716,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6716,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20265879,2046,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6725)","v":7832.6266746462798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6725)","v":53.660659601715302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6725)","v":175.239449747913},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6725)","v":3008.4729652921401},11069.999749288048,{"$f":"I6725/((1+real_disc)^(C6725-Assumptions!$G$10))","v":5017.8718500947061},{"$f":"_xlfn.XLOOKUP(B6725,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1239038.70826},1373744.3636647719,{"$f":"_xlfn.XLOOKUP(B6725,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6725)","v":1239038.70826},{"$f":"_xlfn.XLOOKUP($B6725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20266524,2031,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6734)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6734)","v":3.8445219347282102E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6734)","v":3.1857539966104999E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6734)","v":87.400782774233406},87.471085533546798,{"$f":"I6734/((1+real_disc)^(C6734-Assumptions!$G$10))","v":66.426553188955538},{"$f":"_xlfn.XLOOKUP(B6734,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":70265.598610000001},77904.725176482141,{"$f":"_xlfn.XLOOKUP(B6734,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6734)","v":70265.598610000001},{"$f":"_xlfn.XLOOKUP($B6734,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6734,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20266524,2040,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6743)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6743)","v":4.9360016451858599E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6743)","v":0.18916033741383301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6743)","v":87.400782774233406},87.639303128099101,{"$f":"I6743/((1+real_disc)^(C6743-Assumptions!$G$10))","v":48.832950929989394},{"$f":"_xlfn.XLOOKUP(B6743,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":70265.598610000001},77904.725176482141,{"$f":"_xlfn.XLOOKUP(B6743,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6743)","v":70265.598610000001},{"$f":"_xlfn.XLOOKUP($B6743,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6743,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20266524,2041,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6744)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6744)","v":4.9360016451858599E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6744)","v":0.18916033741383301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6744)","v":87.400782774233406},87.639303128099101,{"$f":"I6744/((1+real_disc)^(C6744-Assumptions!$G$10))","v":47.181595101439029},{"$f":"_xlfn.XLOOKUP(B6744,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":70265.598610000001},77904.725176482141,{"$f":"_xlfn.XLOOKUP(B6744,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6744)","v":70265.598610000001},{"$f":"_xlfn.XLOOKUP($B6744,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6744,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20271477,2026,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6753)","v":740.57643304859698},740.57643304859698,{"$f":"I6753/((1+real_disc)^(C6753-Assumptions!$G$10))","v":667.95751177782461},{"$f":"_xlfn.XLOOKUP(B6753,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324008.71863999998},359234.25801201357,{"$f":"_xlfn.XLOOKUP(B6753,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6753)","v":324008.71863999998},{"$f":"_xlfn.XLOOKUP($B6753,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6753,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20271477,2035,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6762)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6762)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6762)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6762)","v":740.57643304859698},740.57643304859698,{"$f":"I6762/((1+real_disc)^(C6762-Assumptions!$G$10))","v":490.10111449809881},{"$f":"_xlfn.XLOOKUP(B6762,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324008.71863999998},359234.25801201357,{"$f":"_xlfn.XLOOKUP(B6762,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6762)","v":324008.71863999998},{"$f":"_xlfn.XLOOKUP($B6762,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6762,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20271477,2046,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6773)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6773)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6773)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6773)","v":740.57643304859698},740.57643304859698,{"$f":"I6773/((1+real_disc)^(C6773-Assumptions!$G$10))","v":335.69265766940043},{"$f":"_xlfn.XLOOKUP(B6773,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":324008.71863999998},359234.25801201357,{"$f":"_xlfn.XLOOKUP(B6773,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6773)","v":324008.71863999998},{"$f":"_xlfn.XLOOKUP($B6773,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6773,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20271737,2030,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6781)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6781)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6781)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6781)","v":970.37075653850695},970.37075653850695,{"$f":"I6781/((1+real_disc)^(C6781-Assumptions!$G$10))","v":762.7026431511855},{"$f":"_xlfn.XLOOKUP(B6781,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":516758.48440999998},572939.36872327572,{"$f":"_xlfn.XLOOKUP(B6781,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6781)","v":516758.48440999998},{"$f":"_xlfn.XLOOKUP($B6781,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6781,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20271737,2039,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6790)","v":0.78449996099744401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6790)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6790)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6790)","v":970.37075653850695},971.15525649950439,{"$f":"I6790/((1+real_disc)^(C6790-Assumptions!$G$10))","v":560.07097761615501},{"$f":"_xlfn.XLOOKUP(B6790,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":516758.48440999998},{"$f":"K6790/((1 + real_disc) ^ (2023 - 2026))","v":572939.36872327572},{"$f":"_xlfn.XLOOKUP(B6790,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6790)","v":516758.48440999998},{"$f":"_xlfn.XLOOKUP($B6790,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6790,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20272445,2024,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6799)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6799)","v":0.29145763458739499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6799)","v":0.56062034662684301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6799,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6799)","v":3022.8949808575499},3023.7470588387641,{"$f":"I6799/((1+real_disc)^(C6799-Assumptions!$G$10))","v":2921.4947428393857},{"$f":"_xlfn.XLOOKUP(B6799,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1967064.24425},2180919.2888733405,{"$f":"_xlfn.XLOOKUP(B6799,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6799)","v":1967064.24425},{"$f":"_xlfn.XLOOKUP($B6799,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6799,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20272445,2033,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6808)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6808)","v":8.0188145526072905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6808)","v":15.340103000713899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6808)","v":3022.8949808575499},3046.253898410871,{"$f":"I6808/((1+real_disc)^(C6808-Assumptions!$G$10))","v":2159.5466999202035},{"$f":"_xlfn.XLOOKUP(B6808,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1967064.24425},2180919.2888733405,{"$f":"_xlfn.XLOOKUP(B6808,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6808)","v":1967064.24425},{"$f":"_xlfn.XLOOKUP($B6808,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6808,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20272445,2034,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6809)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6809)","v":8.0188145526072905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6809)","v":15.340103000713899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6809)","v":3022.8949808575499},3046.253898410871,{"$f":"I6809/((1+real_disc)^(C6809-Assumptions!$G$10))","v":2086.5185506475395},{"$f":"_xlfn.XLOOKUP(B6809,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1967064.24425},2180919.2888733405,{"$f":"_xlfn.XLOOKUP(B6809,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6809)","v":1967064.24425},{"$f":"_xlfn.XLOOKUP($B6809,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6809,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20272445,2043,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6818,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6818)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6818,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6818)","v":12.659619537651},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6818,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6818)","v":40.631844281194297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6818,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6818)","v":3022.8949808575499},3076.1864446763952,{"$f":"I6818/((1+real_disc)^(C6818-Assumptions!$G$10))","v":1545.986361245509},{"$f":"_xlfn.XLOOKUP(B6818,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1967064.24425},2180919.2888733405,{"$f":"_xlfn.XLOOKUP(B6818,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6818)","v":1967064.24425},{"$f":"_xlfn.XLOOKUP($B6818,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6818,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20273841,2028,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6827)","v":145746.30174118801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6827)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6827)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6827)","v":8897.9200427411306},154644.22178392916,{"$f":"I6827/((1+real_disc)^(C6827-Assumptions!$G$10))","v":130206.2851517868},{"$f":"_xlfn.XLOOKUP(B6827,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1352586.0734399999},1499636.3570989904,{"$f":"_xlfn.XLOOKUP(B6827,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6827)","v":1352586.0734399999},{"$f":"_xlfn.XLOOKUP($B6827,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B6827,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20273841,2038,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6837)","v":157241.48888783},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6837)","v":3.9061756186255701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6837)","v":8.6847630539178695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6837)","v":8897.9200427411306},166151.99986924368,{"$f":"I6837/((1+real_disc)^(C6837-Assumptions!$G$10))","v":99174.569987701369},{"$f":"_xlfn.XLOOKUP(B6837,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1352586.0734399999},1499636.3570989904,{"$f":"_xlfn.XLOOKUP(B6837,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6837)","v":1352586.0734399999},{"$f":"_xlfn.XLOOKUP($B6837,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B6837,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20275564,2023,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6846)","v":445.240678911457},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6846)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6846)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6846)","v":20344.117911200301},20789.358590111759,{"$f":"I6846/((1+real_disc)^(C6846-Assumptions!$G$10))","v":20789.358590111759},{"$f":"_xlfn.XLOOKUP(B6846,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2653756.0557499998},2942266.7748995209,{"$f":"_xlfn.XLOOKUP(B6846,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6846)","v":2653756.0557499998},{"$f":"_xlfn.XLOOKUP($B6846,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6846,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20275564,2032,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6855)","v":1383.7358637554501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6855)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6855)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6855)","v":20344.117911200301},{"$f":"SUM(E6855:H6855)","v":21727.853774955751},{"$f":"I6855/((1+real_disc)^(C6855-Assumptions!$G$10))","v":15942.399273892061},{"$f":"_xlfn.XLOOKUP(B6855,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2653756.0557499998},2942266.7748995209,{"$f":"_xlfn.XLOOKUP(B6855,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6855)","v":2653756.0557499998},{"$f":"_xlfn.XLOOKUP($B6855,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6855,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20275564,2041,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6864)","v":1383.7358637554501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6864)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6864)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6864)","v":20344.117911200301},21727.853774955751,{"$f":"I6864/((1+real_disc)^(C6864-Assumptions!$G$10))","v":11697.43211826782},{"$f":"_xlfn.XLOOKUP(B6864,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2653756.0557499998},2942266.7748995209,{"$f":"_xlfn.XLOOKUP(B6864,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6864)","v":2653756.0557499998},{"$f":"_xlfn.XLOOKUP($B6864,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6864,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20275582,2026,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6873)","v":66.679835711449996},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6873)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6873)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6873)","v":18999.493387487899},19066.173223199348,{"$f":"I6873/((1+real_disc)^(C6873-Assumptions!$G$10))","v":17196.595863667619},{"$f":"_xlfn.XLOOKUP(B6873,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2417130.9824000001},2679916.3264031899,{"$f":"_xlfn.XLOOKUP(B6873,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6873)","v":2417130.9824000001},{"$f":"_xlfn.XLOOKUP($B6873,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6873,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20275582,2027,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6874)","v":57.7023281731881},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6874)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6874)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6874)","v":18999.493387487899},19057.195715661088,{"$f":"I6874/((1+real_disc)^(C6874-Assumptions!$G$10))","v":16607.245088143387},{"$f":"_xlfn.XLOOKUP(B6874,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2417130.9824000001},2679916.3264031899,{"$f":"_xlfn.XLOOKUP(B6874,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6874)","v":2417130.9824000001},{"$f":"_xlfn.XLOOKUP($B6874,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6874,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20275582,2043,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6890)","v":57.7023281731881},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6890)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6890)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6890)","v":18999.493387487899},19057.195715661088,{"$f":"I6890/((1+real_disc)^(C6890-Assumptions!$G$10))","v":9577.4964196286601},{"$f":"_xlfn.XLOOKUP(B6890,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2417130.9824000001},2679916.3264031899,{"$f":"_xlfn.XLOOKUP(B6890,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6890)","v":2417130.9824000001},{"$f":"_xlfn.XLOOKUP($B6890,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6890,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20275582,2046,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6893)","v":57.7023281731881},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6893)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6893)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6893)","v":18999.493387487899},19057.195715661088,{"$f":"I6893/((1+real_disc)^(C6893-Assumptions!$G$10))","v":8638.3530342456688},{"$f":"_xlfn.XLOOKUP(B6893,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2417130.9824000001},2679916.3264031899,{"$f":"_xlfn.XLOOKUP(B6893,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6893)","v":2417130.9824000001},{"$f":"_xlfn.XLOOKUP($B6893,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6893,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20278855,2031,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6902)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6902)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6902)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6902)","v":360.65784579803397},360.65784579803397,{"$f":"I6902/((1+real_disc)^(C6902-Assumptions!$G$10))","v":273.88773593908553},{"$f":"_xlfn.XLOOKUP(B6902,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":152740.59989000001},169346.23333626601,{"$f":"_xlfn.XLOOKUP(B6902,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6902)","v":152740.59989000001},{"$f":"_xlfn.XLOOKUP($B6902,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6902,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20278855,2040,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6911)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6911)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6911)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6911)","v":360.65784579803397},360.65784579803397,{"$f":"I6911/((1+real_disc)^(C6911-Assumptions!$G$10))","v":200.95991476139753},{"$f":"_xlfn.XLOOKUP(B6911,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":152740.59989000001},169346.23333626601,{"$f":"_xlfn.XLOOKUP(B6911,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6911)","v":152740.59989000001},{"$f":"_xlfn.XLOOKUP($B6911,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6911,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20280442,2025,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6920)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6920)","v":8.93188785212439E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6920)","v":0.32198628256515999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6920)","v":3641.94426372421},3642.3555688852966,{"$f":"I6920/((1+real_disc)^(C6920-Assumptions!$G$10))","v":3400.1778980935819},{"$f":"_xlfn.XLOOKUP(B6920,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":939484.98262999998},1041623.7935359452,{"$f":"_xlfn.XLOOKUP(B6920,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6920)","v":939484.98262999998},{"$f":"_xlfn.XLOOKUP($B6920,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6920,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20280442,2034,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6929)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6929)","v":0.111900777894807},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6929)","v":0.119823163443624},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6929)","v":3641.94426372421},3642.1759876655483,{"$f":"I6929/((1+real_disc)^(C6929-Assumptions!$G$10))","v":2494.6928313991093},{"$f":"_xlfn.XLOOKUP(B6929,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":939484.98262999998},1041623.7935359452,{"$f":"_xlfn.XLOOKUP(B6929,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6929)","v":939484.98262999998},{"$f":"_xlfn.XLOOKUP($B6929,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6929,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20280442,2043,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6938)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6938)","v":0.111900777894807},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6938)","v":0.119823163443624},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6938)","v":3641.94426372421},3642.1759876655483,{"$f":"I6938/((1+real_disc)^(C6938-Assumptions!$G$10))","v":1830.4333964969298},{"$f":"_xlfn.XLOOKUP(B6938,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":939484.98262999998},1041623.7935359452,{"$f":"_xlfn.XLOOKUP(B6938,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6938)","v":939484.98262999998},{"$f":"_xlfn.XLOOKUP($B6938,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6938,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20280442,2044,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6939)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6939)","v":0.111900777894807},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6939)","v":0.119823163443624},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6939)","v":3641.94426372421},3642.1759876655483,{"$f":"I6939/((1+real_disc)^(C6939-Assumptions!$G$10))","v":1768.5346826057296},{"$f":"_xlfn.XLOOKUP(B6939,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":939484.98262999998},1041623.7935359452,{"$f":"_xlfn.XLOOKUP(B6939,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6939)","v":939484.98262999998},{"$f":"_xlfn.XLOOKUP($B6939,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6939,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20283580,2036,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6955)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6955)","v":1663.0806958857399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6955)","v":2339.21315911696},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6955)","v":3500.5154761210201},7502.8093311237208,{"$f":"I6955/((1+real_disc)^(C6955-Assumptions!$G$10))","v":4797.3274450101553},{"$f":"_xlfn.XLOOKUP(B6955,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1535692.93138},1702650.203532154,{"$f":"_xlfn.XLOOKUP(B6955,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6955)","v":1535692.93138},{"$f":"_xlfn.XLOOKUP($B6955,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6955,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20283580,2039,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6958)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6958)","v":1663.0806958857399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6958)","v":2339.21315911696},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6958)","v":3500.5154761210201},7502.8093311237208,{"$f":"I6958/((1+real_disc)^(C6958-Assumptions!$G$10))","v":4326.9144957279204},{"$f":"_xlfn.XLOOKUP(B6958,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1535692.93138},1702650.203532154,{"$f":"_xlfn.XLOOKUP(B6958,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6958)","v":1535692.93138},{"$f":"_xlfn.XLOOKUP($B6958,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6958,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20283616,2024,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6967)","v":673.29176569899403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6967)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6967)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6967)","v":4117.4223661603801},4790.714131859374,{"$f":"I6967/((1+real_disc)^(C6967-Assumptions!$G$10))","v":4628.7093061443229},{"$f":"_xlfn.XLOOKUP(B6967,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1379903.3852500001},1529923.548999686,{"$f":"_xlfn.XLOOKUP(B6967,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6967)","v":1379903.3852500001},{"$f":"_xlfn.XLOOKUP($B6967,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6967,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20283616,2033,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6976)","v":23182.074291708399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6976)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6976)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6976,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6976)","v":4117.4223661603801},27299.496657868778,{"$f":"I6976/((1+real_disc)^(C6976-Assumptions!$G$10))","v":19353.126785570224},{"$f":"_xlfn.XLOOKUP(B6976,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1379903.3852500001},1529923.548999686,{"$f":"_xlfn.XLOOKUP(B6976,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6976)","v":1379903.3852500001},{"$f":"_xlfn.XLOOKUP($B6976,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6976,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20283616,2042,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6985)","v":16620.3375202141},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6985)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6985)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6985)","v":4117.4223661603801},20737.759886374479,{"$f":"I6985/((1+real_disc)^(C6985-Assumptions!$G$10))","v":10786.863810772371},{"$f":"_xlfn.XLOOKUP(B6985,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1379903.3852500001},1529923.548999686,{"$f":"_xlfn.XLOOKUP(B6985,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6985)","v":1379903.3852500001},{"$f":"_xlfn.XLOOKUP($B6985,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6985,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20283634,2027,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6994)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6994)","v":52.790588408954001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6994)","v":139.35090603818199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B6994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C6994)","v":3170.2344066925202},3362.375901139656,{"$f":"I6994/((1+real_disc)^(C6994-Assumptions!$G$10))","v":2930.1163456491367},{"$f":"_xlfn.XLOOKUP(B6994,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1185886.0492099999},1314813.0604722563,{"$f":"_xlfn.XLOOKUP(B6994,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K6994)","v":1185886.0492099999},{"$f":"_xlfn.XLOOKUP($B6994,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B6994,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20283634,2036,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7003,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7003)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7003,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7003)","v":346.93212404355199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7003,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7003)","v":578.44558849134501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7003,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7003)","v":3170.2344066925202},4095.6121192274172,{"$f":"I7003/((1+real_disc)^(C7003-Assumptions!$G$10))","v":2618.751397850483},{"$f":"_xlfn.XLOOKUP(B7003,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1185886.0492099999},1314813.0604722563,{"$f":"_xlfn.XLOOKUP(B7003,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7003)","v":1185886.0492099999},{"$f":"_xlfn.XLOOKUP($B7003,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7003,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20283634,2038,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7005)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7005)","v":346.93212404355199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7005)","v":578.44558849134501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7005)","v":3170.2344066925202},4095.6121192274172,{"$f":"I7005/((1+real_disc)^(C7005-Assumptions!$G$10))","v":2444.6324514929015},{"$f":"_xlfn.XLOOKUP(B7005,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1185886.0492099999},1314813.0604722563,{"$f":"_xlfn.XLOOKUP(B7005,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7005)","v":1185886.0492099999},{"$f":"_xlfn.XLOOKUP($B7005,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7005,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20284653,2023,"WIN023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7014)","v":304160.77159140998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7014)","v":120.75553104670099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7014)","v":261.74847433939601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7014)","v":10177.3600093035},314720.63560609956,{"$f":"I7014/((1+real_disc)^(C7014-Assumptions!$G$10))","v":314720.63560609956},{"$f":"_xlfn.XLOOKUP(B7014,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417750.1244099999},1571884.9052168403,{"$f":"_xlfn.XLOOKUP(B7014,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7014)","v":1417750.1244099999},{"$f":"_xlfn.XLOOKUP($B7014,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7014,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20284653,2032,"WIN023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7023)","v":45584.1061872051},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7023)","v":55.083761259639203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7023)","v":222.44338813213},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7023)","v":10177.3600093035},56038.993345900366,{"$f":"I7023/((1+real_disc)^(C7023-Assumptions!$G$10))","v":41117.545068214793},{"$f":"_xlfn.XLOOKUP(B7023,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417750.1244099999},1571884.9052168403,{"$f":"_xlfn.XLOOKUP(B7023,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7023)","v":1417750.1244099999},{"$f":"_xlfn.XLOOKUP($B7023,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7023,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20284653,2041,"WIN023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7032,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7032)","v":100055.40586205199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7032,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7032)","v":227.011684623646},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7032,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7032)","v":487.45853259900503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7032,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7032)","v":10177.3600093035},110947.23608857815,{"$f":"I7032/((1+real_disc)^(C7032-Assumptions!$G$10))","v":59729.680450604908},{"$f":"_xlfn.XLOOKUP(B7032,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1417750.1244099999},1571884.9052168403,{"$f":"_xlfn.XLOOKUP(B7032,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7032)","v":1417750.1244099999},{"$f":"_xlfn.XLOOKUP($B7032,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7032,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20284737,2026,"WIN023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7041)","v":16379.4577638384},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7041)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7041)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7041)","v":5882.7608162680199},22262.218580106419,{"$f":"I7041/((1+real_disc)^(C7041-Assumptions!$G$10))","v":20079.245660314104},{"$f":"_xlfn.XLOOKUP(B7041,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1090233.1194},1208760.947395789,{"$f":"_xlfn.XLOOKUP(B7041,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7041)","v":1090233.1194},{"$f":"_xlfn.XLOOKUP($B7041,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7041,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20284737,2035,"WIN023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7050)","v":65004.028002026498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7050)","v":0.64533385781493302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7050)","v":2.5254995048482201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7050)","v":5882.7608162680199},70889.959651657176,{"$f":"I7050/((1+real_disc)^(C7050-Assumptions!$G$10))","v":46913.791313856957},{"$f":"_xlfn.XLOOKUP(B7050,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1090233.1194},1208760.947395789,{"$f":"_xlfn.XLOOKUP(B7050,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7050)","v":1090233.1194},{"$f":"_xlfn.XLOOKUP($B7050,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7050,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20284737,2044,"WIN023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7059,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7059)","v":65004.028002026498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7059,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7059)","v":0.64533385781493302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7059,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7059)","v":2.5254995048482201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7059,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7059)","v":5882.7608162680199},70889.959651657176,{"$f":"I7059/((1+real_disc)^(C7059-Assumptions!$G$10))","v":34422.101709816947},{"$f":"_xlfn.XLOOKUP(B7059,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1090233.1194},1208760.947395789,{"$f":"_xlfn.XLOOKUP(B7059,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7059)","v":1090233.1194},{"$f":"_xlfn.XLOOKUP($B7059,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7059,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20284964,2029,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7068)","v":11395.419364109601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7068)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7068)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7068)","v":13182.0782273037},24577.497591413303,{"$f":"I7068/((1+real_disc)^(C7068-Assumptions!$G$10))","v":19993.810126086963},{"$f":"_xlfn.XLOOKUP(B7068,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2111060.7127199997},2340570.7474029032,{"$f":"_xlfn.XLOOKUP(B7068,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7068)","v":2111060.7127199997},{"$f":"_xlfn.XLOOKUP($B7068,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7068,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20284964,2031,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7070)","v":11395.419364109601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7070)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7070)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7070)","v":13182.0782273037},24577.497591413303,{"$f":"I7070/((1+real_disc)^(C7070-Assumptions!$G$10))","v":18664.435693796328},{"$f":"_xlfn.XLOOKUP(B7070,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2111060.7127199997},2340570.7474029032,{"$f":"_xlfn.XLOOKUP(B7070,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7070)","v":2111060.7127199997},{"$f":"_xlfn.XLOOKUP($B7070,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7070,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20284964,2040,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7079)","v":11395.419364109601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7079)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7079)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7079)","v":13182.0782273037},24577.497591413303,{"$f":"I7079/((1+real_disc)^(C7079-Assumptions!$G$10))","v":13694.674546979713},{"$f":"_xlfn.XLOOKUP(B7079,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2111060.7127199997},2340570.7474029032,{"$f":"_xlfn.XLOOKUP(B7079,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7079)","v":2111060.7127199997},{"$f":"_xlfn.XLOOKUP($B7079,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7079,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20285202,2025,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7088)","v":0.60313793029857798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7088)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7088)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7088)","v":4387.0136074927204},4387.616745423019,{"$f":"I7088/((1+real_disc)^(C7088-Assumptions!$G$10))","v":4095.8871809592006},{"$f":"_xlfn.XLOOKUP(B7088,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":686753.83389000001},761416.25135862362,{"$f":"_xlfn.XLOOKUP(B7088,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7088)","v":686753.83389000001},{"$f":"_xlfn.XLOOKUP($B7088,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7088,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20285202,2034,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7097,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7097)","v":1312.3273932111099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7097,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7097)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7097,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7097)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7097,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7097)","v":4387.0136074927204},5699.3410007038301,{"$f":"I7097/((1+real_disc)^(C7097-Assumptions!$G$10))","v":3903.7391895134542},{"$f":"_xlfn.XLOOKUP(B7097,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":686753.83389000001},761416.25135862362,{"$f":"_xlfn.XLOOKUP(B7097,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7097)","v":686753.83389000001},{"$f":"_xlfn.XLOOKUP($B7097,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7097,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20285202,2043,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7106)","v":1312.3273932111099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7106)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7106)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7106)","v":4387.0136074927204},5699.3410007038301,{"$f":"I7106/((1+real_disc)^(C7106-Assumptions!$G$10))","v":2864.2943506964034},{"$f":"_xlfn.XLOOKUP(B7106,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":686753.83389000001},761416.25135862362,{"$f":"_xlfn.XLOOKUP(B7106,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7106)","v":686753.83389000001},{"$f":"_xlfn.XLOOKUP($B7106,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7106,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20285528,2028,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7115)","v":28669.741970944498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7115)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7115)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7115)","v":1402.2353478075399},30071.977318752037,{"$f":"I7115/((1+real_disc)^(C7115-Assumptions!$G$10))","v":25319.797976767364},{"$f":"_xlfn.XLOOKUP(B7115,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":285988.28940000001},317080.32849845296,{"$f":"_xlfn.XLOOKUP(B7115,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7115)","v":285988.28940000001},{"$f":"_xlfn.XLOOKUP($B7115,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7115,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20285528,2037,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7124)","v":28669.741970944498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7124)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7124)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7124)","v":1402.2353478075399},30071.977318752037,{"$f":"I7124/((1+real_disc)^(C7124-Assumptions!$G$10))","v":18577.919985138138},{"$f":"_xlfn.XLOOKUP(B7124,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":285988.28940000001},317080.32849845296,{"$f":"_xlfn.XLOOKUP(B7124,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7124)","v":285988.28940000001},{"$f":"_xlfn.XLOOKUP($B7124,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7124,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20285528,2046,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7133)","v":28669.741970944498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7133)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7133)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7133)","v":1402.2353478075399},30071.977318752037,{"$f":"I7133/((1+real_disc)^(C7133-Assumptions!$G$10))","v":13631.19529195627},{"$f":"_xlfn.XLOOKUP(B7133,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":285988.28940000001},317080.32849845296,{"$f":"_xlfn.XLOOKUP(B7133,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7133)","v":285988.28940000001},{"$f":"_xlfn.XLOOKUP($B7133,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7133,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20286294,2024,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7135)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7135)","v":2.58993961210719},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7135)","v":5.8911422725000104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7135)","v":1638.63319382392},1647.1142757085272,{"$f":"I7135/((1+real_disc)^(C7135-Assumptions!$G$10))","v":1591.4147591386738},{"$f":"_xlfn.XLOOKUP(B7135,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":172517.31682000001},191273.03290537212,{"$f":"_xlfn.XLOOKUP(B7135,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7135)","v":172517.31682000001},{"$f":"_xlfn.XLOOKUP($B7135,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7135,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20286294,2033,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7144)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7144)","v":9.53131502245901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7144)","v":12.694957016063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7144)","v":1638.63319382392},1660.859465862442,{"$f":"I7144/((1+real_disc)^(C7144-Assumptions!$G$10))","v":1177.4145222778482},{"$f":"_xlfn.XLOOKUP(B7144,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":172517.31682000001},191273.03290537212,{"$f":"_xlfn.XLOOKUP(B7144,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7144)","v":172517.31682000001},{"$f":"_xlfn.XLOOKUP($B7144,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7144,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20286294,2042,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7153)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7153)","v":9.53131502245901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7153)","v":12.694957016063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7153,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7153)","v":1638.63319382392},1660.859465862442,{"$f":"I7153/((1+real_disc)^(C7153-Assumptions!$G$10))","v":863.90550210109564},{"$f":"_xlfn.XLOOKUP(B7153,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":172517.31682000001},191273.03290537212,{"$f":"_xlfn.XLOOKUP(B7153,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7153)","v":172517.31682000001},{"$f":"_xlfn.XLOOKUP($B7153,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7153,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20288867,2027,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7162)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7162)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7162)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7162)","v":1255.97232285771},1255.97232285771,{"$f":"I7162/((1+real_disc)^(C7162-Assumptions!$G$10))","v":1094.5073189588734},{"$f":"_xlfn.XLOOKUP(B7162,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":210314.12418000001},233179.02884333569,{"$f":"_xlfn.XLOOKUP(B7162,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7162)","v":210314.12418000001},{"$f":"_xlfn.XLOOKUP($B7162,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7162,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20288867,2036,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7171)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7171)","v":8.01822735031225E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7171)","v":1.4492099567127801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7171)","v":1255.97232285771},1257.501715087926,{"$f":"I7171/((1+real_disc)^(C7171-Assumptions!$G$10))","v":804.05181895181101},{"$f":"_xlfn.XLOOKUP(B7171,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":210314.12418000001},233179.02884333569,{"$f":"_xlfn.XLOOKUP(B7171,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7171)","v":210314.12418000001},{"$f":"_xlfn.XLOOKUP($B7171,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7171,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20288867,2045,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7180)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7180)","v":8.01822735031225E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7180)","v":1.4492099567127801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7180)","v":1255.97232285771},1257.501715087926,{"$f":"I7180/((1+real_disc)^(C7180-Assumptions!$G$10))","v":589.95772281033987},{"$f":"_xlfn.XLOOKUP(B7180,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":210314.12418000001},233179.02884333569,{"$f":"_xlfn.XLOOKUP(B7180,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7180)","v":210314.12418000001},{"$f":"_xlfn.XLOOKUP($B7180,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7180,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20290293,2028,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7187)","v":3405.9694505866801},3405.9694505866801,{"$f":"I7187/((1+real_disc)^(C7187-Assumptions!$G$10))","v":2867.7348845338547},{"$f":"_xlfn.XLOOKUP(B7187,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":297665.23045999999},330026.76177699637,{"$f":"_xlfn.XLOOKUP(B7187,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7187)","v":297665.23045999999},{"$f":"_xlfn.XLOOKUP($B7187,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7187,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20290293,2040,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7199)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7199)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7199)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7199)","v":3405.9694505866801},3405.9694505866801,{"$f":"I7199/((1+real_disc)^(C7199-Assumptions!$G$10))","v":1897.8190505056089},{"$f":"_xlfn.XLOOKUP(B7199,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":297665.23045999999},330026.76177699637,{"$f":"_xlfn.XLOOKUP(B7199,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7199)","v":297665.23045999999},{"$f":"_xlfn.XLOOKUP($B7199,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7199,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20290293,2041,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7200)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7200)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7200)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7200)","v":3405.9694505866801},3405.9694505866801,{"$f":"I7200/((1+real_disc)^(C7200-Assumptions!$G$10))","v":1833.6415946914096},{"$f":"_xlfn.XLOOKUP(B7200,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":297665.23045999999},330026.76177699637,{"$f":"_xlfn.XLOOKUP(B7200,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7200)","v":297665.23045999999},{"$f":"_xlfn.XLOOKUP($B7200,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7200,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20292536,2026,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7209)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7209)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7209)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7209,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7209)","v":37.342126809435598},37.342126809435598,{"$f":"I7209/((1+real_disc)^(C7209-Assumptions!$G$10))","v":33.680458889900741},{"$f":"_xlfn.XLOOKUP(B7209,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":29600.428350000002},32818.524019301753,{"$f":"_xlfn.XLOOKUP(B7209,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7209)","v":29600.428350000002},{"$f":"_xlfn.XLOOKUP($B7209,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7209,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20292536,2035,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7218)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7218)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7218)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7218)","v":37.342126809435598},37.342126809435598,{"$f":"I7218/((1+real_disc)^(C7218-Assumptions!$G$10))","v":24.7123958450792},{"$f":"_xlfn.XLOOKUP(B7218,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":29600.428350000002},32818.524019301753,{"$f":"_xlfn.XLOOKUP(B7218,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7218)","v":29600.428350000002},{"$f":"_xlfn.XLOOKUP($B7218,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7218,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20292536,2044,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7227)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7227)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7227)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7227)","v":37.342126809435598},37.342126809435598,{"$f":"I7227/((1+real_disc)^(C7227-Assumptions!$G$10))","v":18.132250228544546},{"$f":"_xlfn.XLOOKUP(B7227,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":29600.428350000002},32818.524019301753,{"$f":"_xlfn.XLOOKUP(B7227,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7227)","v":29600.428350000002},{"$f":"_xlfn.XLOOKUP($B7227,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7227,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20292686,2029,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7236)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7236)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7236)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7236)","v":150.26773043349201},150.26773043349201,{"$f":"I7236/((1+real_disc)^(C7236-Assumptions!$G$10))","v":122.24289552630945},{"$f":"_xlfn.XLOOKUP(B7236,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":125581.60915},139234.57483586852,{"$f":"_xlfn.XLOOKUP(B7236,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7236)","v":125581.60915},{"$f":"_xlfn.XLOOKUP($B7236,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7236,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20292686,2039,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7246)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7246)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7246)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7246)","v":150.26773043349201},150.26773043349201,{"$f":"I7246/((1+real_disc)^(C7246-Assumptions!$G$10))","v":86.660288480958926},{"$f":"_xlfn.XLOOKUP(B7246,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":125581.60915},139234.57483586852,{"$f":"_xlfn.XLOOKUP(B7246,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7246)","v":125581.60915},{"$f":"_xlfn.XLOOKUP($B7246,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7246,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20293918,2024,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7255)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7255)","v":1.4088975569976001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7255)","v":4.2070135436563998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7255)","v":82.7961004403397},88.412011540993703,{"$f":"I7255/((1+real_disc)^(C7255-Assumptions!$G$10))","v":85.422233372940781},{"$f":"_xlfn.XLOOKUP(B7255,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":168670.76883000002},187008.29639181381,{"$f":"_xlfn.XLOOKUP(B7255,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7255)","v":168670.76883000002},{"$f":"_xlfn.XLOOKUP($B7255,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7255,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20293918,2033,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7264)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7264)","v":1.3129331050378299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7264)","v":3.2740360837821698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7264)","v":82.7961004403397},87.383069629159706,{"$f":"I7264/((1+real_disc)^(C7264-Assumptions!$G$10))","v":61.94750205982232},{"$f":"_xlfn.XLOOKUP(B7264,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":168670.76883000002},187008.29639181381,{"$f":"_xlfn.XLOOKUP(B7264,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7264)","v":168670.76883000002},{"$f":"_xlfn.XLOOKUP($B7264,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7264,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20293918,2034,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7265)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7265)","v":1.45300112531132},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7265)","v":4.4380187384277603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7265,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7265)","v":82.7961004403397},88.687120304078775,{"$f":"I7265/((1+real_disc)^(C7265-Assumptions!$G$10))","v":60.745862915268958},{"$f":"_xlfn.XLOOKUP(B7265,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":168670.76883000002},187008.29639181381,{"$f":"_xlfn.XLOOKUP(B7265,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7265)","v":168670.76883000002},{"$f":"_xlfn.XLOOKUP($B7265,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7265,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20293918,2043,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7274)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7274)","v":2.74227177543905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7274)","v":3.9396215498881202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7274)","v":82.7961004403397},89.477993765666866,{"$f":"I7274/((1+real_disc)^(C7274-Assumptions!$G$10))","v":44.968587074013882},{"$f":"_xlfn.XLOOKUP(B7274,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":168670.76883000002},187008.29639181381,{"$f":"_xlfn.XLOOKUP(B7274,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7274)","v":168670.76883000002},{"$f":"_xlfn.XLOOKUP($B7274,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7274,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20296225,2028,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7283)","v":14.3228226875875},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7283)","v":17.912110006623799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7283)","v":61.692873067351002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7283)","v":13308.873162837701},13402.800968599264,{"$f":"I7283/((1+real_disc)^(C7283-Assumptions!$G$10))","v":11284.798776306017},{"$f":"_xlfn.XLOOKUP(B7283,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4316933.2452600002},4786261.05420152,{"$f":"_xlfn.XLOOKUP(B7283,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7283)","v":4316933.2452600002},{"$f":"_xlfn.XLOOKUP($B7283,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7283,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20296225,2037,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7292)","v":14.3228226875875},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7292)","v":17.912110006623799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7292)","v":61.692873067351002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7292)","v":13308.873162837701},13402.800968599264,{"$f":"I7292/((1+real_disc)^(C7292-Assumptions!$G$10))","v":8280.0063771031801},{"$f":"_xlfn.XLOOKUP(B7292,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4316933.2452600002},4786261.05420152,{"$f":"_xlfn.XLOOKUP(B7292,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7292)","v":4316933.2452600002},{"$f":"_xlfn.XLOOKUP($B7292,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7292,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20296225,2046,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7301)","v":14.3228226875875},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7301)","v":17.912110006623799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7301)","v":61.692873067351002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7301)","v":13308.873162837701},13402.800968599264,{"$f":"I7301/((1+real_disc)^(C7301-Assumptions!$G$10))","v":6075.2971288081217},{"$f":"_xlfn.XLOOKUP(B7301,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4316933.2452600002},4786261.05420152,{"$f":"_xlfn.XLOOKUP(B7301,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7301)","v":4316933.2452600002},{"$f":"_xlfn.XLOOKUP($B7301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20299268,2027,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7306)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7306)","v":0.187584662575732},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7306)","v":0.36374471583533802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7306)","v":13629.780087798499},13630.331417176911,{"$f":"I7306/((1+real_disc)^(C7306-Assumptions!$G$10))","v":11878.046374454487},{"$f":"_xlfn.XLOOKUP(B7306,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2782178.6228},3084651.1705412418,{"$f":"_xlfn.XLOOKUP(B7306,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7306)","v":2782178.6228},{"$f":"_xlfn.XLOOKUP($B7306,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7306,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20299268,2041,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7320)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7320)","v":0.187584662575732},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7320)","v":0.36374471583533802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7320)","v":13629.780087798499},13630.331417176911,{"$f":"I7320/((1+real_disc)^(C7320-Assumptions!$G$10))","v":7338.0407541998393},{"$f":"_xlfn.XLOOKUP(B7320,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2782178.6228},3084651.1705412418,{"$f":"_xlfn.XLOOKUP(B7320,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7320)","v":2782178.6228},{"$f":"_xlfn.XLOOKUP($B7320,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7320,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20299770,2026,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7329)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7329)","v":0.52297912172780403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7329)","v":4.87081332253452},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7329)","v":9242.8937526060399},9248.2875450503016,{"$f":"I7329/((1+real_disc)^(C7329-Assumptions!$G$10))","v":8341.4254911785411},{"$f":"_xlfn.XLOOKUP(B7329,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1811485.6010699999},2008426.4662114275,{"$f":"_xlfn.XLOOKUP(B7329,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7329)","v":1811485.6010699999},{"$f":"_xlfn.XLOOKUP($B7329,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7329,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20299770,2027,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7330)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7330)","v":0.52297912172780403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7330)","v":4.87081332253452},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7330)","v":9242.8937526060399},9248.2875450503016,{"$f":"I7330/((1+real_disc)^(C7330-Assumptions!$G$10))","v":8059.3483006555962},{"$f":"_xlfn.XLOOKUP(B7330,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1811485.6010699999},2008426.4662114275,{"$f":"_xlfn.XLOOKUP(B7330,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7330)","v":1811485.6010699999},{"$f":"_xlfn.XLOOKUP($B7330,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7330,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20299770,2036,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7339)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7339)","v":0.52297912172780403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7339)","v":4.87081332253452},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7339)","v":9242.8937526060399},9248.2875450503016,{"$f":"I7339/((1+real_disc)^(C7339-Assumptions!$G$10))","v":5913.3934638547453},{"$f":"_xlfn.XLOOKUP(B7339,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1811485.6010699999},2008426.4662114275,{"$f":"_xlfn.XLOOKUP(B7339,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7339)","v":1811485.6010699999},{"$f":"_xlfn.XLOOKUP($B7339,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7339,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20299770,2045,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7348)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7348)","v":0.52297912172780403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7348)","v":4.87081332253452},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7348)","v":9242.8937526060399},9248.2875450503016,{"$f":"I7348/((1+real_disc)^(C7348-Assumptions!$G$10))","v":4338.8399351738517},{"$f":"_xlfn.XLOOKUP(B7348,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1811485.6010699999},2008426.4662114275,{"$f":"_xlfn.XLOOKUP(B7348,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7348)","v":1811485.6010699999},{"$f":"_xlfn.XLOOKUP($B7348,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7348,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20302437,2030,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7357)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7357)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7357)","v":3.7937595582997398E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7357)","v":2481.58814086135},2481.6260784569331,{"$f":"I7357/((1+real_disc)^(C7357-Assumptions!$G$10))","v":1950.5356654643836},{"$f":"_xlfn.XLOOKUP(B7357,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":576477.27222000004},639150.65624155488,{"$f":"_xlfn.XLOOKUP(B7357,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7357)","v":576477.27222000004},{"$f":"_xlfn.XLOOKUP($B7357,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7357,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20302437,2038,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7365)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7365)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7365)","v":3.7937595582997398E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7365)","v":2481.58814086135},2481.6260784569331,{"$f":"I7365/((1+real_disc)^(C7365-Assumptions!$G$10))","v":1481.2593251656074},{"$f":"_xlfn.XLOOKUP(B7365,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":576477.27222000004},639150.65624155488,{"$f":"_xlfn.XLOOKUP(B7365,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7365)","v":576477.27222000004},{"$f":"_xlfn.XLOOKUP($B7365,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7365,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20303181,2025,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7376)","v":14.7371349300169},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7376)","v":0.67465661020885603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7376)","v":4.1357078693511999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7376)","v":658.19508025373796},677.74257966331493,{"$f":"I7376/((1+real_disc)^(C7376-Assumptions!$G$10))","v":632.67995020963383},{"$f":"_xlfn.XLOOKUP(B7376,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":278115.96733000001},308352.14430168696,{"$f":"_xlfn.XLOOKUP(B7376,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7376)","v":278115.96733000001},{"$f":"_xlfn.XLOOKUP($B7376,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7376,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20303181,2034,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7385)","v":14.7371349300169},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7385)","v":0.67465661020885603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7385)","v":4.1357078693511999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7385)","v":658.19508025373796},677.74257966331493,{"$f":"I7385/((1+real_disc)^(C7385-Assumptions!$G$10))","v":464.21687495219129},{"$f":"_xlfn.XLOOKUP(B7385,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":278115.96733000001},308352.14430168696,{"$f":"_xlfn.XLOOKUP(B7385,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7385)","v":278115.96733000001},{"$f":"_xlfn.XLOOKUP($B7385,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7385,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20303181,2043,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7394)","v":14.7371349300169},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7394)","v":0.67465661020885603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7394)","v":4.1357078693511999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7394)","v":658.19508025373796},677.74257966331493,{"$f":"I7394/((1+real_disc)^(C7394-Assumptions!$G$10))","v":340.61029896549587},{"$f":"_xlfn.XLOOKUP(B7394,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":278115.96733000001},308352.14430168696,{"$f":"_xlfn.XLOOKUP(B7394,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7394)","v":278115.96733000001},{"$f":"_xlfn.XLOOKUP($B7394,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7394,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20303181,2044,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7395)","v":14.7371349300169},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7395)","v":0.67465661020885603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7395)","v":4.1357078693511999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7395)","v":658.19508025373796},677.74257966331493,{"$f":"I7395/((1+real_disc)^(C7395-Assumptions!$G$10))","v":329.09207629516516},{"$f":"_xlfn.XLOOKUP(B7395,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":278115.96733000001},308352.14430168696,{"$f":"_xlfn.XLOOKUP(B7395,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7395)","v":278115.96733000001},{"$f":"_xlfn.XLOOKUP($B7395,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7395,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20304427,2029,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7404)","v":27982.183666641398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7404)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7404)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7404)","v":13578.186266300399},41560.369932941801,{"$f":"I7404/((1+real_disc)^(C7404-Assumptions!$G$10))","v":33809.387718116712},{"$f":"_xlfn.XLOOKUP(B7404,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3595778.7804899998},3986704.208474963,{"$f":"_xlfn.XLOOKUP(B7404,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7404)","v":3595778.7804899998},{"$f":"_xlfn.XLOOKUP($B7404,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7404,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20304427,2038,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7413)","v":27982.183666641398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7413)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7413)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7413)","v":13578.186266300399},41560.369932941801,{"$f":"I7413/((1+real_disc)^(C7413-Assumptions!$G$10))","v":24806.994919549375},{"$f":"_xlfn.XLOOKUP(B7413,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3595778.7804899998},3986704.208474963,{"$f":"_xlfn.XLOOKUP(B7413,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7413)","v":3595778.7804899998},{"$f":"_xlfn.XLOOKUP($B7413,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7413,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20304427,2044,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7419)","v":27982.183666641398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7419)","v":13578.186266300399},41560.369932941801,{"$f":"I7419/((1+real_disc)^(C7419-Assumptions!$G$10))","v":20180.506350392574},{"$f":"_xlfn.XLOOKUP(B7419,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3595778.7804899998},3986704.208474963,{"$f":"_xlfn.XLOOKUP(B7419,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7419)","v":3595778.7804899998},{"$f":"_xlfn.XLOOKUP($B7419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20305336,2033,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7432)","v":64841.969844957697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7432)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7432)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7432)","v":5935.6688692406397},70777.638714198343,{"$f":"I7432/((1+real_disc)^(C7432-Assumptions!$G$10))","v":50175.599674448335},{"$f":"_xlfn.XLOOKUP(B7432,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1632963.1738},1810495.4600087912,{"$f":"_xlfn.XLOOKUP(B7432,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7432)","v":1632963.1738},{"$f":"_xlfn.XLOOKUP($B7432,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7432,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20305336,2042,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7441)","v":64841.969844957697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7441)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7441)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7441)","v":5935.6688692406397},70777.638714198343,{"$f":"I7441/((1+real_disc)^(C7441-Assumptions!$G$10))","v":36815.391529329863},{"$f":"_xlfn.XLOOKUP(B7441,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1632963.1738},1810495.4600087912,{"$f":"_xlfn.XLOOKUP(B7441,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7441)","v":1632963.1738},{"$f":"_xlfn.XLOOKUP($B7441,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7441,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20310841,2027,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7450)","v":15679.3898912807},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7450)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7450)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7450)","v":8163.8180893041199},23843.207980584819,{"$f":"I7450/((1+real_disc)^(C7450-Assumptions!$G$10))","v":20777.978278081213},{"$f":"_xlfn.XLOOKUP(B7450,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1256486.5307700001},1393089.0763614364,{"$f":"_xlfn.XLOOKUP(B7450,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7450)","v":1256486.5307700001},{"$f":"_xlfn.XLOOKUP($B7450,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7450,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20310841,2036,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7459)","v":15679.3898912807},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7459)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7459)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7459)","v":8163.8180893041199},23843.207980584819,{"$f":"I7459/((1+real_disc)^(C7459-Assumptions!$G$10))","v":15245.446202111216},{"$f":"_xlfn.XLOOKUP(B7459,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1256486.5307700001},1393089.0763614364,{"$f":"_xlfn.XLOOKUP(B7459,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7459)","v":1256486.5307700001},{"$f":"_xlfn.XLOOKUP($B7459,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7459,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20310841,2037,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7460)","v":15679.3898912807},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7460)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7460)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7460)","v":8163.8180893041199},23843.207980584819,{"$f":"I7460/((1+real_disc)^(C7460-Assumptions!$G$10))","v":14729.899712184746},{"$f":"_xlfn.XLOOKUP(B7460,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1256486.5307700001},1393089.0763614364,{"$f":"_xlfn.XLOOKUP(B7460,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7460)","v":1256486.5307700001},{"$f":"_xlfn.XLOOKUP($B7460,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7460,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20310841,2046,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7469)","v":15679.3898912807},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7469)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7469)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7469)","v":8163.8180893041199},23843.207980584819,{"$f":"I7469/((1+real_disc)^(C7469-Assumptions!$G$10))","v":10807.783636076832},{"$f":"_xlfn.XLOOKUP(B7469,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1256486.5307700001},1393089.0763614364,{"$f":"_xlfn.XLOOKUP(B7469,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7469)","v":1256486.5307700001},{"$f":"_xlfn.XLOOKUP($B7469,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7469,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20312263,2035,"ECA012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7482)","v":208480.43266300901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7482)","v":11.71975742237},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7482)","v":50.452910426732998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7482)","v":4590.01072016746},213132.61605102557,{"$f":"I7482/((1+real_disc)^(C7482-Assumptions!$G$10))","v":141047.60562323825},{"$f":"_xlfn.XLOOKUP(B7482,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287164.1143900002},1427101.8616827377,{"$f":"_xlfn.XLOOKUP(B7482,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7482)","v":1287164.1143900002},{"$f":"_xlfn.XLOOKUP($B7482,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7482,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20312263,2041,"ECA012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7488)","v":208480.43266300901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7488)","v":11.71975742237},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7488)","v":50.452910426732998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7488)","v":4590.01072016746},213132.61605102557,{"$f":"I7488/((1+real_disc)^(C7488-Assumptions!$G$10))","v":114742.31805257016},{"$f":"_xlfn.XLOOKUP(B7488,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1287164.1143900002},1427101.8616827377,{"$f":"_xlfn.XLOOKUP(B7488,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7488)","v":1287164.1143900002},{"$f":"_xlfn.XLOOKUP($B7488,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7488,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20316479,2026,"CMN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7497)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7497)","v":12.4766738923134},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7497)","v":65.486122148535998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7497)","v":3569.46696942587},3647.4297654667193,{"$f":"I7497/((1+real_disc)^(C7497-Assumptions!$G$10))","v":3289.7726713991333},{"$f":"_xlfn.XLOOKUP(B7497,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1145904.3764599999},1270484.6652219309,{"$f":"_xlfn.XLOOKUP(B7497,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7497)","v":1145904.3764599999},{"$f":"_xlfn.XLOOKUP($B7497,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7497,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20316479,2035,"CMN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7506)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7506)","v":15.3225214668375},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7506)","v":56.059229679381197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7506)","v":3569.46696942587},3640.848720572089,{"$f":"I7506/((1+real_disc)^(C7506-Assumptions!$G$10))","v":2409.4528748719522},{"$f":"_xlfn.XLOOKUP(B7506,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1145904.3764599999},1270484.6652219309,{"$f":"_xlfn.XLOOKUP(B7506,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7506)","v":1145904.3764599999},{"$f":"_xlfn.XLOOKUP($B7506,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7506,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20316479,2044,"CMN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7515)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7515)","v":15.3225214668375},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7515)","v":56.059229679381197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7515)","v":3569.46696942587},3640.848720572089,{"$f":"I7515/((1+real_disc)^(C7515-Assumptions!$G$10))","v":1767.8902003248586},{"$f":"_xlfn.XLOOKUP(B7515,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1145904.3764599999},1270484.6652219309,{"$f":"_xlfn.XLOOKUP(B7515,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7515)","v":1145904.3764599999},{"$f":"_xlfn.XLOOKUP($B7515,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7515,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20320900,2029,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7524)","v":11517.162213583801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7524)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7524)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7524)","v":5954.4059900330803},17471.56820361688,{"$f":"I7524/((1+real_disc)^(C7524-Assumptions!$G$10))","v":14213.131990709178},{"$f":"_xlfn.XLOOKUP(B7524,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2347292.7998000002},2602485.484997056,{"$f":"_xlfn.XLOOKUP(B7524,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7524)","v":2347292.7998000002},{"$f":"_xlfn.XLOOKUP($B7524,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7524,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20320900,2030,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7525)","v":11517.162213583801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7525)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7525)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7525)","v":5954.4059900330803},17471.56820361688,{"$f":"I7525/((1+real_disc)^(C7525-Assumptions!$G$10))","v":13732.494677013699},{"$f":"_xlfn.XLOOKUP(B7525,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2347292.7998000002},2602485.484997056,{"$f":"_xlfn.XLOOKUP(B7525,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7525)","v":2347292.7998000002},{"$f":"_xlfn.XLOOKUP($B7525,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7525,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20320900,2039,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7534)","v":11517.162213583801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7534)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7534)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7534)","v":5954.4059900330803},17471.56820361688,{"$f":"I7534/((1+real_disc)^(C7534-Assumptions!$G$10))","v":10075.956669953965},{"$f":"_xlfn.XLOOKUP(B7534,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2347292.7998000002},2602485.484997056,{"$f":"_xlfn.XLOOKUP(B7534,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7534)","v":2347292.7998000002},{"$f":"_xlfn.XLOOKUP($B7534,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7534,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20321424,2028,"SHP012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7547)","v":787.28210804974503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7547)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7547)","v":8.9313424306661001E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7547)","v":5901.94989824199},6689.2409376341657,{"$f":"I7547/((1+real_disc)^(C7547-Assumptions!$G$10))","v":5632.161376139522},{"$f":"_xlfn.XLOOKUP(B7547,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1822743.4045499999},2020908.1941629408,{"$f":"_xlfn.XLOOKUP(B7547,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7547)","v":1822743.4045499999},{"$f":"_xlfn.XLOOKUP($B7547,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B7547,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20321424,2034,"SHP012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7553)","v":1308.2049822690301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7553)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7553)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7553)","v":5901.94989824199},7210.1548805110197,{"$f":"I7553/((1+real_disc)^(C7553-Assumptions!$G$10))","v":4938.5646807300445},{"$f":"_xlfn.XLOOKUP(B7553,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1822743.4045499999},2020908.1941629408,{"$f":"_xlfn.XLOOKUP(B7553,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7553)","v":1822743.4045499999},{"$f":"_xlfn.XLOOKUP($B7553,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B7553,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20321424,2043,"SHP012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7562)","v":1871.7932055383701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7562)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7562)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7562)","v":5901.94989824199},7773.7431037803599,{"$f":"I7562/((1+real_disc)^(C7562-Assumptions!$G$10))","v":3906.8180782959771},{"$f":"_xlfn.XLOOKUP(B7562,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1822743.4045499999},2020908.1941629408,{"$f":"_xlfn.XLOOKUP(B7562,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7562)","v":1822743.4045499999},{"$f":"_xlfn.XLOOKUP($B7562,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B7562,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20324078,2028,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7571)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7571)","v":519.081566669621},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7571)","v":733.21064318256003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7571)","v":6220.7509863403402},7473.0431961925215,{"$f":"I7571/((1+real_disc)^(C7571-Assumptions!$G$10))","v":6292.1018459687648},{"$f":"_xlfn.XLOOKUP(B7571,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2533286.8163999999},2808700.3758445224,{"$f":"_xlfn.XLOOKUP(B7571,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7571)","v":2533286.8163999999},{"$f":"_xlfn.XLOOKUP($B7571,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7571,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20324078,2037,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7580)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7580)","v":1521.13886519483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7580)","v":2487.8120955108702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7580)","v":6220.7509863403402},10229.70194704604,{"$f":"I7580/((1+real_disc)^(C7580-Assumptions!$G$10))","v":6319.7235828428702},{"$f":"_xlfn.XLOOKUP(B7580,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2533286.8163999999},2808700.3758445224,{"$f":"_xlfn.XLOOKUP(B7580,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7580)","v":2533286.8163999999},{"$f":"_xlfn.XLOOKUP($B7580,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7580,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20324078,2046,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7589)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7589)","v":1521.13886519483},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7589)","v":2487.8120955108702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7589)","v":6220.7509863403402},10229.70194704604,{"$f":"I7589/((1+real_disc)^(C7589-Assumptions!$G$10))","v":4636.9769284089307},{"$f":"_xlfn.XLOOKUP(B7589,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2533286.8163999999},2808700.3758445224,{"$f":"_xlfn.XLOOKUP(B7589,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7589)","v":2533286.8163999999},{"$f":"_xlfn.XLOOKUP($B7589,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7589,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20325955,2023,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7590)","v":1103.3585100384601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7590)","v":1.61748431962047},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7590)","v":8.5761028143205795},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7590)","v":1934.35106420393},3047.9031613763309,{"$f":"I7590/((1+real_disc)^(C7590-Assumptions!$G$10))","v":3047.9031613763309},{"$f":"_xlfn.XLOOKUP(B7590,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1003876.4200700001},1113015.7312226177,{"$f":"_xlfn.XLOOKUP(B7590,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7590)","v":1003876.4200700001},{"$f":"_xlfn.XLOOKUP($B7590,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7590,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20325955,2039,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7606)","v":25.932777295856202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7606)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7606)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7606)","v":1934.35106420393},1960.2838414997861,{"$f":"I7606/((1+real_disc)^(C7606-Assumptions!$G$10))","v":1130.5072800319001},{"$f":"_xlfn.XLOOKUP(B7606,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1003876.4200700001},1113015.7312226177,{"$f":"_xlfn.XLOOKUP(B7606,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7606)","v":1003876.4200700001},{"$f":"_xlfn.XLOOKUP($B7606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20325955,2042,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7609)","v":25.932777295856202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7609)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7609)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7609)","v":1934.35106420393},1960.2838414997861,{"$f":"I7609/((1+real_disc)^(C7609-Assumptions!$G$10))","v":1019.6527949293687},{"$f":"_xlfn.XLOOKUP(B7609,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1003876.4200700001},1113015.7312226177,{"$f":"_xlfn.XLOOKUP(B7609,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7609)","v":1003876.4200700001},{"$f":"_xlfn.XLOOKUP($B7609,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7609,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20326226,2027,"WIN023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7618)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7618)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7618)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7618)","v":94.584766267314194},94.584766267314194,{"$f":"I7618/((1+real_disc)^(C7618-Assumptions!$G$10))","v":82.42515942233706},{"$f":"_xlfn.XLOOKUP(B7618,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":106603.15221},118192.82038657273,{"$f":"_xlfn.XLOOKUP(B7618,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7618)","v":106603.15221},{"$f":"_xlfn.XLOOKUP($B7618,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7618,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20326226,2036,"WIN023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7627)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7627)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7627)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7627)","v":94.584766267314194},94.584766267314194,{"$f":"I7627/((1+real_disc)^(C7627-Assumptions!$G$10))","v":60.477892355835316},{"$f":"_xlfn.XLOOKUP(B7627,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":106603.15221},118192.82038657273,{"$f":"_xlfn.XLOOKUP(B7627,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7627)","v":106603.15221},{"$f":"_xlfn.XLOOKUP($B7627,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7627,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20326226,2045,"WIN023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7636)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7636)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7636)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7636)","v":94.584766267314194},94.584766267314194,{"$f":"I7636/((1+real_disc)^(C7636-Assumptions!$G$10))","v":44.374502754225873},{"$f":"_xlfn.XLOOKUP(B7636,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":106603.15221},118192.82038657273,{"$f":"_xlfn.XLOOKUP(B7636,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7636)","v":106603.15221},{"$f":"_xlfn.XLOOKUP($B7636,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7636,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20329265,2030,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7645)","v":6514.5434481331004},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7645)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7645)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7645)","v":855.840630585197},7370.3840787182971,{"$f":"I7645/((1+real_disc)^(C7645-Assumptions!$G$10))","v":5793.0552626405197},{"$f":"_xlfn.XLOOKUP(B7645,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":550233.73861999996},610053.98143607168,{"$f":"_xlfn.XLOOKUP(B7645,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7645)","v":550233.73861999996},{"$f":"_xlfn.XLOOKUP($B7645,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7645,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20329265,2039,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7654)","v":6514.5434481331004},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7654)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7654)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7654)","v":855.840630585197},7370.3840787182971,{"$f":"I7654/((1+real_disc)^(C7654-Assumptions!$G$10))","v":4250.5440698053899},{"$f":"_xlfn.XLOOKUP(B7654,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":550233.73861999996},610053.98143607168,{"$f":"_xlfn.XLOOKUP(B7654,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7654)","v":550233.73861999996},{"$f":"_xlfn.XLOOKUP($B7654,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7654,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20329265,2045,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7660)","v":6514.5434481331004},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7660)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7660)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7660)","v":855.840630585197},7370.3840787182971,{"$f":"I7660/((1+real_disc)^(C7660-Assumptions!$G$10))","v":3457.8203394451825},{"$f":"_xlfn.XLOOKUP(B7660,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":550233.73861999996},610053.98143607168,{"$f":"_xlfn.XLOOKUP(B7660,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7660)","v":550233.73861999996},{"$f":"_xlfn.XLOOKUP($B7660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20330141,2026,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7665)","v":229.09709963332699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7665)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7665)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7665)","v":579.95384688689001},809.05094652021694,{"$f":"I7665/((1+real_disc)^(C7665-Assumptions!$G$10))","v":729.71759972771895},{"$f":"_xlfn.XLOOKUP(B7665,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":223677.67846},247995.44034710442,{"$f":"_xlfn.XLOOKUP(B7665,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7665)","v":223677.67846},{"$f":"_xlfn.XLOOKUP($B7665,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7665,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20330141,2035,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7674)","v":229.09709963332699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7674)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7674)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7674)","v":579.95384688689001},809.05094652021694,{"$f":"I7674/((1+real_disc)^(C7674-Assumptions!$G$10))","v":535.41640387209088},{"$f":"_xlfn.XLOOKUP(B7674,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":223677.67846},247995.44034710442,{"$f":"_xlfn.XLOOKUP(B7674,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7674)","v":223677.67846},{"$f":"_xlfn.XLOOKUP($B7674,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7674,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20330141,2044,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7683)","v":229.09709963332699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7683)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7683)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7683)","v":579.95384688689001},809.05094652021694,{"$f":"I7683/((1+real_disc)^(C7683-Assumptions!$G$10))","v":392.85159853933641},{"$f":"_xlfn.XLOOKUP(B7683,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":223677.67846},247995.44034710442,{"$f":"_xlfn.XLOOKUP(B7683,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7683)","v":223677.67846},{"$f":"_xlfn.XLOOKUP($B7683,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7683,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20333470,2029,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7692)","v":23561.2047126951},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7692)","v":0.34908850411592901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7692)","v":1.0731173984339499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7692)","v":15017.2867887089},38579.91370730655,{"$f":"I7692/((1+real_disc)^(C7692-Assumptions!$G$10))","v":31384.784658231383},{"$f":"_xlfn.XLOOKUP(B7692,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1937758.9294400001},2148427.9625109914,{"$f":"_xlfn.XLOOKUP(B7692,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7692)","v":1937758.9294400001},{"$f":"_xlfn.XLOOKUP($B7692,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7692,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20333470,2038,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7701)","v":23561.2047126951},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7701)","v":0.34908850411592901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7701)","v":1.0731173984339499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7701)","v":15017.2867887089},38579.91370730655,{"$f":"I7701/((1+real_disc)^(C7701-Assumptions!$G$10))","v":23027.988559245798},{"$f":"_xlfn.XLOOKUP(B7701,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1937758.9294400001},2148427.9625109914,{"$f":"_xlfn.XLOOKUP(B7701,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7701)","v":1937758.9294400001},{"$f":"_xlfn.XLOOKUP($B7701,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7701,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20333752,2023,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7710)","v":58.114672690154897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7710)","v":1.5591492708463099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7710)","v":3.4818924973876899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7710)","v":4357.2510967951703},4420.4068112535588,{"$f":"I7710/((1+real_disc)^(C7710-Assumptions!$G$10))","v":4420.4068112535588},{"$f":"_xlfn.XLOOKUP(B7710,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":575382.50910000002},637936.87280152005,{"$f":"_xlfn.XLOOKUP(B7710,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7710)","v":575382.50910000002},{"$f":"_xlfn.XLOOKUP($B7710,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7710,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20333752,2032,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7719)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7719)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7719)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7719)","v":4357.2510967951703},4357.2510967951703,{"$f":"I7719/((1+real_disc)^(C7719-Assumptions!$G$10))","v":3197.0500833257829},{"$f":"_xlfn.XLOOKUP(B7719,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":575382.50910000002},637936.87280152005,{"$f":"_xlfn.XLOOKUP(B7719,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7719)","v":575382.50910000002},{"$f":"_xlfn.XLOOKUP($B7719,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7719,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20333752,2038,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7725)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7725)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7725)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7725)","v":4357.2510967951703},4357.2510967951703,{"$f":"I7725/((1+real_disc)^(C7725-Assumptions!$G$10))","v":2600.8023026696787},{"$f":"_xlfn.XLOOKUP(B7725,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":575382.50910000002},637936.87280152005,{"$f":"_xlfn.XLOOKUP(B7725,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7725)","v":575382.50910000002},{"$f":"_xlfn.XLOOKUP($B7725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20333752,2043,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7730)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7730)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7730)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7730)","v":4357.2510967951703},4357.2510967951703,{"$f":"I7730/((1+real_disc)^(C7730-Assumptions!$G$10))","v":2189.8057511517318},{"$f":"_xlfn.XLOOKUP(B7730,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":575382.50910000002},637936.87280152005,{"$f":"_xlfn.XLOOKUP(B7730,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7730)","v":575382.50910000002},{"$f":"_xlfn.XLOOKUP($B7730,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7730,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20334950,2028,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7739)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7739)","v":68.725836456525499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7739)","v":236.77590890831601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7739)","v":657.71997463104799},963.22171999588954,{"$f":"I7739/((1+real_disc)^(C7739-Assumptions!$G$10))","v":811.00684197185376},{"$f":"_xlfn.XLOOKUP(B7739,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":300776.09840999998},333475.83667992597,{"$f":"_xlfn.XLOOKUP(B7739,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7739)","v":300776.09840999998},{"$f":"_xlfn.XLOOKUP($B7739,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7739,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20334950,2037,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7748)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7748)","v":68.725836456525499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7748)","v":236.77590890831601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7748)","v":657.71997463104799},963.22171999588954,{"$f":"I7748/((1+real_disc)^(C7748-Assumptions!$G$10))","v":595.0608386124369},{"$f":"_xlfn.XLOOKUP(B7748,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":300776.09840999998},333475.83667992597,{"$f":"_xlfn.XLOOKUP(B7748,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7748)","v":300776.09840999998},{"$f":"_xlfn.XLOOKUP($B7748,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7748,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20334950,2046,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7757)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7757)","v":68.725836456525499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7757)","v":236.77590890831601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7757)","v":657.71997463104799},963.22171999588954,{"$f":"I7757/((1+real_disc)^(C7757-Assumptions!$G$10))","v":436.61456762707041},{"$f":"_xlfn.XLOOKUP(B7757,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":300776.09840999998},333475.83667992597,{"$f":"_xlfn.XLOOKUP(B7757,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7757)","v":300776.09840999998},{"$f":"_xlfn.XLOOKUP($B7757,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7757,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20336332,2031,"SHP012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7766)","v":58.8556255988955},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7766)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7766)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7766)","v":3965.7208616554499},4024.5764872543455,{"$f":"I7766/((1+real_disc)^(C7766-Assumptions!$G$10))","v":3056.3098932971534},{"$f":"_xlfn.XLOOKUP(B7766,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1105165.2949099999},1225316.5172963631,{"$f":"_xlfn.XLOOKUP(B7766,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7766)","v":1105165.2949099999},{"$f":"_xlfn.XLOOKUP($B7766,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B7766,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20336332,2040,"SHP012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7775)","v":104.974134634324},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7775)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7775)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7775)","v":3965.7208616554499},4070.6949962897738,{"$f":"I7775/((1+real_disc)^(C7775-Assumptions!$G$10))","v":2268.2066368580845},{"$f":"_xlfn.XLOOKUP(B7775,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1105165.2949099999},1225316.5172963631,{"$f":"_xlfn.XLOOKUP(B7775,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7775)","v":1105165.2949099999},{"$f":"_xlfn.XLOOKUP($B7775,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B7775,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20336332,2044,"SHP012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7779)","v":104.974134634324},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7779)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7779)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7779)","v":3965.7208616554499},4070.6949962897738,{"$f":"I7779/((1+real_disc)^(C7779-Assumptions!$G$10))","v":1976.6110445042964},{"$f":"_xlfn.XLOOKUP(B7779,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1105165.2949099999},1225316.5172963631,{"$f":"_xlfn.XLOOKUP(B7779,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7779)","v":1105165.2949099999},{"$f":"_xlfn.XLOOKUP($B7779,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B7779,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20336438,2027,"SHP012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7786)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7786)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7786)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7786,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7786)","v":3814.5879471918502},3814.5879471918502,{"$f":"I7786/((1+real_disc)^(C7786-Assumptions!$G$10))","v":3324.1930184529901},{"$f":"_xlfn.XLOOKUP(B7786,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":922985.70414000016},1023330.7485494794,{"$f":"_xlfn.XLOOKUP(B7786,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7786)","v":922985.70414000016},{"$f":"_xlfn.XLOOKUP($B7786,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7786,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20336438,2036,"SHP012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7795)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7795)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7795)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7795,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7795)","v":3814.5879471918502},3814.5879471918502,{"$f":"I7795/((1+real_disc)^(C7795-Assumptions!$G$10))","v":2439.0633751754403},{"$f":"_xlfn.XLOOKUP(B7795,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":922985.70414000016},1023330.7485494794,{"$f":"_xlfn.XLOOKUP(B7795,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7795)","v":922985.70414000016},{"$f":"_xlfn.XLOOKUP($B7795,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7795,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20336438,2045,"SHP012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7804)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7804)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7804)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7804,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7804)","v":3814.5879471918502},3814.5879471918502,{"$f":"I7804/((1+real_disc)^(C7804-Assumptions!$G$10))","v":1789.6163414995574},{"$f":"_xlfn.XLOOKUP(B7804,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":922985.70414000016},1023330.7485494794,{"$f":"_xlfn.XLOOKUP(B7804,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7804)","v":922985.70414000016},{"$f":"_xlfn.XLOOKUP($B7804,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7804,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20339030,2030,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7813)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7813)","v":19.4199003906282},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7813)","v":46.4973374195513},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7813)","v":2469.1837929875701},2535.1010307977494,{"$f":"I7813/((1+real_disc)^(C7813-Assumptions!$G$10))","v":1992.5664946272634},{"$f":"_xlfn.XLOOKUP(B7813,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":295379.19799999997},327492.19672576414,{"$f":"_xlfn.XLOOKUP(B7813,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7813)","v":295379.19799999997},{"$f":"_xlfn.XLOOKUP($B7813,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7813,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20339030,2039,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7822)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7822)","v":19.4199003906282},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7822)","v":46.4973374195513},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7822)","v":2469.1837929875701},2535.1010307977494,{"$f":"I7822/((1+real_disc)^(C7822-Assumptions!$G$10))","v":1462.0077512553137},{"$f":"_xlfn.XLOOKUP(B7822,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":295379.19799999997},327492.19672576414,{"$f":"_xlfn.XLOOKUP(B7822,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7822)","v":295379.19799999997},{"$f":"_xlfn.XLOOKUP($B7822,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7822,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20357159,2024,"SHP014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7831)","v":1199240.12764075},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7831)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7831)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7831)","v":1815.9669285165901},1201056.0945692665,{"$f":"I7831/((1+real_disc)^(C7831-Assumptions!$G$10))","v":1160440.671081417},{"$f":"_xlfn.XLOOKUP(B7831,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":924825.26924000005},1025370.3072580755,{"$f":"_xlfn.XLOOKUP(B7831,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7831)","v":924825.26924000005},{"$f":"_xlfn.XLOOKUP($B7831,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B7831,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,20357159,2031,"SHP014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7838)","v":963034.45440627204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7838)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7838)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7838)","v":1815.9669285165901},964850.42133478867,{"$f":"I7838/((1+real_disc)^(C7838-Assumptions!$G$10))","v":732718.55998175684},{"$f":"_xlfn.XLOOKUP(B7838,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":924825.26924000005},1025370.3072580755,{"$f":"_xlfn.XLOOKUP(B7838,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7838)","v":924825.26924000005},{"$f":"_xlfn.XLOOKUP($B7838,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B7838,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,20357159,2043,"SHP014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7850,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7850)","v":846223.830788858},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7850,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7850)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7850,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7850)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7850,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7850)","v":1815.9669285165901},848039.79771737463,{"$f":"I7850/((1+real_disc)^(C7850-Assumptions!$G$10))","v":426195.87097308744},{"$f":"_xlfn.XLOOKUP(B7850,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":924825.26924000005},1025370.3072580755,{"$f":"_xlfn.XLOOKUP(B7850,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7850)","v":924825.26924000005},{"$f":"_xlfn.XLOOKUP($B7850,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B7850,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,20357159,2044,"SHP014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7851)","v":846223.830788858},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7851)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7851)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7851)","v":1815.9669285165901},848039.79771737463,{"$f":"I7851/((1+real_disc)^(C7851-Assumptions!$G$10))","v":411783.4502155435},{"$f":"_xlfn.XLOOKUP(B7851,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":924825.26924000005},1025370.3072580755,{"$f":"_xlfn.XLOOKUP(B7851,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7851)","v":924825.26924000005},{"$f":"_xlfn.XLOOKUP($B7851,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B7851,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,20360521,2029,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7860)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7860)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7860)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7860,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7860)","v":3178.7256899465801},3178.7256899465801,{"$f":"I7860/((1+real_disc)^(C7860-Assumptions!$G$10))","v":2585.8953968491487},{"$f":"_xlfn.XLOOKUP(B7860,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":594259.8306799999},658866.49666938919,{"$f":"_xlfn.XLOOKUP(B7860,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7860)","v":594259.8306799999},{"$f":"_xlfn.XLOOKUP($B7860,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7860,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20360521,2038,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7869)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7869)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7869)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7869,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7869)","v":3178.7256899465801},3178.7256899465801,{"$f":"I7869/((1+real_disc)^(C7869-Assumptions!$G$10))","v":1897.351543510774},{"$f":"_xlfn.XLOOKUP(B7869,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":594259.8306799999},658866.49666938919,{"$f":"_xlfn.XLOOKUP(B7869,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7869)","v":594259.8306799999},{"$f":"_xlfn.XLOOKUP($B7869,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7869,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20361880,2023,"WND023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7878)","v":143768.19918941401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7878)","v":244.17682354894501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7878)","v":691.97168054359895},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7878)","v":7154.7630997929},151859.11079329945,{"$f":"I7878/((1+real_disc)^(C7878-Assumptions!$G$10))","v":151859.11079329945},{"$f":"_xlfn.XLOOKUP(B7878,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2701709.6117799999},{"$f":"K7878/((1 + real_disc) ^ (2023 - 2026))","v":2995433.7396397959},{"$f":"_xlfn.XLOOKUP(B7878,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7878)","v":2701709.6117799999},{"$f":"_xlfn.XLOOKUP($B7878,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7878,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20361880,2032,"WND023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7887)","v":34824.970231877902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7887)","v":711.07186937024198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7887)","v":1979.5011771844099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7887)","v":7154.7630997929},44670.306378225454,{"$f":"I7887/((1+real_disc)^(C7887-Assumptions!$G$10))","v":32775.987326903283},{"$f":"_xlfn.XLOOKUP(B7887,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2701709.6117799999},2995433.7396397959,{"$f":"_xlfn.XLOOKUP(B7887,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7887)","v":2701709.6117799999},{"$f":"_xlfn.XLOOKUP($B7887,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7887,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20361880,2041,"WND023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7896)","v":34824.970231877902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7896)","v":711.07186937024198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7896)","v":1979.5011771844099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7896)","v":7154.7630997929},44670.306378225454,{"$f":"I7896/((1+real_disc)^(C7896-Assumptions!$G$10))","v":24048.757045843216},{"$f":"_xlfn.XLOOKUP(B7896,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2701709.6117799999},2995433.7396397959,{"$f":"_xlfn.XLOOKUP(B7896,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7896)","v":2701709.6117799999},{"$f":"_xlfn.XLOOKUP($B7896,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7896,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20364241,2024,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7903)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7903)","v":89.965064534063302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7903)","v":226.76381107924101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7903)","v":7436.0117481974903},7752.7406238107942,{"$f":"I7903/((1+real_disc)^(C7903-Assumptions!$G$10))","v":7490.5706510249229},{"$f":"_xlfn.XLOOKUP(B7903,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2467017.5540399998},2735226.4601029255,{"$f":"_xlfn.XLOOKUP(B7903,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7903)","v":2467017.5540399998},{"$f":"_xlfn.XLOOKUP($B7903,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7903,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20364241,2036,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7915,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7915)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7915,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7915)","v":668.85053975227697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7915,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7915)","v":949.81441083894003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7915,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7915)","v":7436.0117481974903},9054.6766987887077,{"$f":"I7915/((1+real_disc)^(C7915-Assumptions!$G$10))","v":5789.5978847015595},{"$f":"_xlfn.XLOOKUP(B7915,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2467017.5540399998},2735226.4601029255,{"$f":"_xlfn.XLOOKUP(B7915,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7915)","v":2467017.5540399998},{"$f":"_xlfn.XLOOKUP($B7915,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7915,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20364241,2037,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7916)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7916)","v":668.85053975227697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7916)","v":949.81441083894003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7916)","v":7436.0117481974903},9054.6766987887077,{"$f":"I7916/((1+real_disc)^(C7916-Assumptions!$G$10))","v":5593.8143813541637},{"$f":"_xlfn.XLOOKUP(B7916,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2467017.5540399998},2735226.4601029255,{"$f":"_xlfn.XLOOKUP(B7916,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7916)","v":2467017.5540399998},{"$f":"_xlfn.XLOOKUP($B7916,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7916,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20364241,2046,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7925)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7925)","v":668.85053975227697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7925)","v":949.81441083894003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7925,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7925)","v":7436.0117481974903},9054.6766987887077,{"$f":"I7925/((1+real_disc)^(C7925-Assumptions!$G$10))","v":4104.3548642792357},{"$f":"_xlfn.XLOOKUP(B7925,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2467017.5540399998},2735226.4601029255,{"$f":"_xlfn.XLOOKUP(B7925,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7925)","v":2467017.5540399998},{"$f":"_xlfn.XLOOKUP($B7925,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7925,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20365858,2031,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7934)","v":1.1210949396035199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7934)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7934)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7934)","v":6806.6658371716703},6807.7869321112739,{"$f":"I7934/((1+real_disc)^(C7934-Assumptions!$G$10))","v":5169.9120685032767},{"$f":"_xlfn.XLOOKUP(B7934,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1054198.29049},1168808.4884607054,{"$f":"_xlfn.XLOOKUP(B7934,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7934)","v":1054198.29049},{"$f":"_xlfn.XLOOKUP($B7934,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7934,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20365858,2040,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7943)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7943)","v":2.11644495486301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7943)","v":9.7224646868617093},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7943)","v":6806.6658371716703},{"$f":"SUM(E7943:H7943)","v":6818.5047468133953},{"$f":"I7943/((1+real_disc)^(C7943-Assumptions!$G$10))","v":3799.2966150170296},{"$f":"_xlfn.XLOOKUP(B7943,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1054198.29049},1168808.4884607054,{"$f":"_xlfn.XLOOKUP(B7943,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7943)","v":1054198.29049},{"$f":"_xlfn.XLOOKUP($B7943,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7943,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20368770,2025,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7952)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7952)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7952)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7952)","v":2124.1229675077202},2124.1229675077202,{"$f":"I7952/((1+real_disc)^(C7952-Assumptions!$G$10))","v":1982.8915190624944},{"$f":"_xlfn.XLOOKUP(B7952,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1146770.1543299998},1271444.5686221791,{"$f":"_xlfn.XLOOKUP(B7952,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7952)","v":1146770.1543299998},{"$f":"_xlfn.XLOOKUP($B7952,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7952,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20368770,2030,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7957)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7957)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7957)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7957)","v":2124.1229675077202},2124.1229675077202,{"$f":"I7957/((1+real_disc)^(C7957-Assumptions!$G$10))","v":1669.5414518419577},{"$f":"_xlfn.XLOOKUP(B7957,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1146770.1543299998},1271444.5686221791,{"$f":"_xlfn.XLOOKUP(B7957,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7957)","v":1146770.1543299998},{"$f":"_xlfn.XLOOKUP($B7957,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7957,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20368770,2044,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7971,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7971)","v":196.349412002305},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7971,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7971)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7971,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7971)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7971,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7971)","v":2124.1229675077202},2320.4723795100253,{"$f":"I7971/((1+real_disc)^(C7971-Assumptions!$G$10))","v":1126.7538683166372},{"$f":"_xlfn.XLOOKUP(B7971,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1146770.1543299998},1271444.5686221791,{"$f":"_xlfn.XLOOKUP(B7971,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7971)","v":1146770.1543299998},{"$f":"_xlfn.XLOOKUP($B7971,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7971,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20375645,2029,"WND023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7980,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7980)","v":255216.32514484701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7980,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7980)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7980,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7980)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7980,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7980)","v":6696.7527904277604},261913.07793527478,{"$f":"I7980/((1+real_disc)^(C7980-Assumptions!$G$10))","v":213066.45765297269},{"$f":"_xlfn.XLOOKUP(B7980,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2068038.9965599999},2292871.8016831349,{"$f":"_xlfn.XLOOKUP(B7980,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7980)","v":2068038.9965599999},{"$f":"_xlfn.XLOOKUP($B7980,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B7980,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20375645,2030,"WND023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7981)","v":308954.474340702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7981)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7981)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7981,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7981)","v":6696.7527904277604},315651.22713112977,{"$f":"I7981/((1+real_disc)^(C7981-Assumptions!$G$10))","v":248099.01125382309},{"$f":"_xlfn.XLOOKUP(B7981,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2068038.9965599999},2292871.8016831349,{"$f":"_xlfn.XLOOKUP(B7981,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7981)","v":2068038.9965599999},{"$f":"_xlfn.XLOOKUP($B7981,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B7981,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20375645,2039,"WND023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7990,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7990)","v":789698.06961695803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7990,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7990)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7990,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7990)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7990,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7990)","v":6696.7527904277604},796394.8224073858,{"$f":"I7990/((1+real_disc)^(C7990-Assumptions!$G$10))","v":459285.6021413877},{"$f":"_xlfn.XLOOKUP(B7990,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2068038.9965599999},2292871.8016831349,{"$f":"_xlfn.XLOOKUP(B7990,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7990)","v":2068038.9965599999},{"$f":"_xlfn.XLOOKUP($B7990,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B7990,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20381097,2024,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7999)","v":84280.060638520794},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7999)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7999)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B7999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C7999)","v":4447.4018139043601},88727.462452425156,{"$f":"I7999/((1+real_disc)^(C7999-Assumptions!$G$10))","v":85727.016862246528},{"$f":"_xlfn.XLOOKUP(B7999,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1286911.84032},1426822.1609119293,{"$f":"_xlfn.XLOOKUP(B7999,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K7999)","v":1286911.84032},{"$f":"_xlfn.XLOOKUP($B7999,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B7999,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20381097,2033,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8008,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8008)","v":84280.060638520794},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8008,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8008)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8008,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8008)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8008,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8008)","v":4447.4018139043601},88727.462452425156,{"$f":"I8008/((1+real_disc)^(C8008-Assumptions!$G$10))","v":62900.567425251596},{"$f":"_xlfn.XLOOKUP(B8008,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1286911.84032},1426822.1609119293,{"$f":"_xlfn.XLOOKUP(B8008,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8008)","v":1286911.84032},{"$f":"_xlfn.XLOOKUP($B8008,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8008,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20381097,2045,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8020)","v":84280.060638520794},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8020)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8020)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8020)","v":4447.4018139043601},88727.462452425156,{"$f":"I8020/((1+real_disc)^(C8020-Assumptions!$G$10))","v":41626.544974940749},{"$f":"_xlfn.XLOOKUP(B8020,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1286911.84032},1426822.1609119293,{"$f":"_xlfn.XLOOKUP(B8020,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8020)","v":1286911.84032},{"$f":"_xlfn.XLOOKUP($B8020,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8020,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20384235,2028,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8027)","v":1415.14177734085},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8027)","v":17.87980227305},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8027)","v":23.6047885369745},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8027)","v":3263.6180528428299},4720.2444209937039,{"$f":"I8027/((1+real_disc)^(C8027-Assumptions!$G$10))","v":3974.3191434903497},{"$f":"_xlfn.XLOOKUP(B8027,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1551702.2782399999},1720400.0525629111,{"$f":"_xlfn.XLOOKUP(B8027,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8027)","v":1551702.2782399999},{"$f":"_xlfn.XLOOKUP($B8027,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8027,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20384235,2037,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8036,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8036)","v":86109.190963528003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8036,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8036)","v":13.8002540815255},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8036,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8036)","v":32.792169193617397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8036,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8036)","v":3263.6180528428299},89419.401439645968,{"$f":"I8036/((1+real_disc)^(C8036-Assumptions!$G$10))","v":55241.677906853001},{"$f":"_xlfn.XLOOKUP(B8036,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1551702.2782399999},1720400.0525629111,{"$f":"_xlfn.XLOOKUP(B8036,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8036)","v":1551702.2782399999},{"$f":"_xlfn.XLOOKUP($B8036,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8036,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20384235,2046,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8045,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8045)","v":86109.190963528003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8045,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8045)","v":13.8002540815255},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8045,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8045)","v":32.792169193617397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8045,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8045)","v":3263.6180528428299},89419.401439645968,{"$f":"I8045/((1+real_disc)^(C8045-Assumptions!$G$10))","v":40532.530035980781},{"$f":"_xlfn.XLOOKUP(B8045,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1551702.2782399999},1720400.0525629111,{"$f":"_xlfn.XLOOKUP(B8045,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8045)","v":1551702.2782399999},{"$f":"_xlfn.XLOOKUP($B8045,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8045,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20385551,2023,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8046,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8046)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8046,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8046)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8046,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8046)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8046,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8046)","v":751.59908035625097},751.59908035625097,{"$f":"I8046/((1+real_disc)^(C8046-Assumptions!$G$10))","v":751.59908035625097},{"$f":"_xlfn.XLOOKUP(B8046,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":279232.56218000001},309590.13297101489,{"$f":"_xlfn.XLOOKUP(B8046,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8046)","v":279232.56218000001},{"$f":"_xlfn.XLOOKUP($B8046,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8046,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20385551,2032,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8055,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8055)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8055,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8055)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8055,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8055)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8055,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8055)","v":751.59908035625097},751.59908035625097,{"$f":"I8055/((1+real_disc)^(C8055-Assumptions!$G$10))","v":551.47152392661201},{"$f":"_xlfn.XLOOKUP(B8055,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":279232.56218000001},309590.13297101489,{"$f":"_xlfn.XLOOKUP(B8055,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8055)","v":279232.56218000001},{"$f":"_xlfn.XLOOKUP($B8055,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8055,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20385551,2041,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8064)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8064)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8064)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8064)","v":751.59908035625097},751.59908035625097,{"$f":"I8064/((1+real_disc)^(C8064-Assumptions!$G$10))","v":404.631737385561},{"$f":"_xlfn.XLOOKUP(B8064,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":279232.56218000001},309590.13297101489,{"$f":"_xlfn.XLOOKUP(B8064,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8064)","v":279232.56218000001},{"$f":"_xlfn.XLOOKUP($B8064,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8064,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20401509,2026,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8073,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8073)","v":9787.8689213382295},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8073,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8073)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8073,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8073)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8073,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8073)","v":3405.1200660688401},13192.988987407069,{"$f":"I8073/((1+real_disc)^(C8073-Assumptions!$G$10))","v":11899.320183150354},{"$f":"_xlfn.XLOOKUP(B8073,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1401762.4914099998},1554159.1307308003,{"$f":"_xlfn.XLOOKUP(B8073,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8073)","v":1401762.4914099998},{"$f":"_xlfn.XLOOKUP($B8073,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8073,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20401509,2038,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8085)","v":9787.8689213382295},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8085)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8085)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8085)","v":3405.1200660688401},13192.988987407069,{"$f":"I8085/((1+real_disc)^(C8085-Assumptions!$G$10))","v":7874.771358203644},{"$f":"_xlfn.XLOOKUP(B8085,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1401762.4914099998},1554159.1307308003,{"$f":"_xlfn.XLOOKUP(B8085,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8085)","v":1401762.4914099998},{"$f":"_xlfn.XLOOKUP($B8085,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8085,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20401509,2045,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8092,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8092)","v":9787.8689213382295},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8092,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8092)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8092,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8092)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8092,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8092)","v":3405.1200660688401},13192.988987407069,{"$f":"I8092/((1+real_disc)^(C8092-Assumptions!$G$10))","v":6189.4991049999071},{"$f":"_xlfn.XLOOKUP(B8092,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1401762.4914099998},1554159.1307308003,{"$f":"_xlfn.XLOOKUP(B8092,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8092)","v":1401762.4914099998},{"$f":"_xlfn.XLOOKUP($B8092,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8092,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20407357,2030,"BAN006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8101,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8101)","v":11251.0702128352},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8101,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8101)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8101,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8101)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8101,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8101)","v":4732.2029614516996},15983.2731742869,{"$f":"I8101/((1+real_disc)^(C8101-Assumptions!$G$10))","v":12562.708237129676},{"$f":"_xlfn.XLOOKUP(B8101,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261647.56183},1398811.2037510884,{"$f":"_xlfn.XLOOKUP(B8101,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8101)","v":1261647.56183},{"$f":"_xlfn.XLOOKUP($B8101,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8101,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20407357,2039,"BAN006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8110,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8110)","v":11251.0702128352},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8110,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8110)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8110,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8110)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8110,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8110)","v":4732.2029614516996},15983.2731742869,{"$f":"I8110/((1+real_disc)^(C8110-Assumptions!$G$10))","v":9217.6481281636316},{"$f":"_xlfn.XLOOKUP(B8110,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261647.56183},1398811.2037510884,{"$f":"_xlfn.XLOOKUP(B8110,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8110)","v":1261647.56183},{"$f":"_xlfn.XLOOKUP($B8110,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8110,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20407357,2040,"BAN006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8111,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8111)","v":11251.0702128352},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8111,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8111)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8111,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8111)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8111,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8111)","v":4732.2029614516996},15983.2731742869,{"$f":"I8111/((1+real_disc)^(C8111-Assumptions!$G$10))","v":8905.9402204479538},{"$f":"_xlfn.XLOOKUP(B8111,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261647.56183},1398811.2037510884,{"$f":"_xlfn.XLOOKUP(B8111,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8111)","v":1261647.56183},{"$f":"_xlfn.XLOOKUP($B8111,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8111,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20418533,2025,"RCT022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8120,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8120)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8120,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8120)","v":45.074222193243898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8120,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8120)","v":79.431982470387098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8120,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8120)","v":16995.448493228399},17119.95469789203,{"$f":"I8120/((1+real_disc)^(C8120-Assumptions!$G$10))","v":15981.660900270281},{"$f":"_xlfn.XLOOKUP(B8120,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2065940.3835699998},2290545.0319484146,{"$f":"_xlfn.XLOOKUP(B8120,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8120)","v":2065940.3835699998},{"$f":"_xlfn.XLOOKUP($B8120,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8120,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20418533,2034,"RCT022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8129)","v":4.8848265019195702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8129)","v":124.07902493771699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8129)","v":218.12070797221801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8129)","v":16995.448493228399},17342.533052640254,{"$f":"I8129/((1+real_disc)^(C8129-Assumptions!$G$10))","v":11878.693679613762},{"$f":"_xlfn.XLOOKUP(B8129,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2065940.3835699998},2290545.0319484146,{"$f":"_xlfn.XLOOKUP(B8129,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8129)","v":2065940.3835699998},{"$f":"_xlfn.XLOOKUP($B8129,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8129,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20418533,2044,"RCT022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8139)","v":4.8848265019195702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8139)","v":124.07902493771699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8139)","v":218.12070797221801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8139,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8139)","v":16995.448493228399},17342.533052640254,{"$f":"I8139/((1+real_disc)^(C8139-Assumptions!$G$10))","v":8421.029431773557},{"$f":"_xlfn.XLOOKUP(B8139,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2065940.3835699998},2290545.0319484146,{"$f":"_xlfn.XLOOKUP(B8139,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8139)","v":2065940.3835699998},{"$f":"_xlfn.XLOOKUP($B8139,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8139,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20419244,2029,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8148)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8148)","v":33.265564855106703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8148)","v":53.698491170394597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8148,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8148)","v":3815.9262258610902},3902.8902818865913,{"$f":"I8148/((1+real_disc)^(C8148-Assumptions!$G$10))","v":3175.0037589772087},{"$f":"_xlfn.XLOOKUP(B8148,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1710237.6614699997},1896171.0657699869,{"$f":"_xlfn.XLOOKUP(B8148,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8148)","v":1710237.6614699997},{"$f":"_xlfn.XLOOKUP($B8148,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8148,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20419244,2038,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8157)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8157)","v":33.265564855106703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8157)","v":53.698491170394597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8157)","v":3815.9262258610902},3902.8902818865913,{"$f":"I8157/((1+real_disc)^(C8157-Assumptions!$G$10))","v":2329.5985947800268},{"$f":"_xlfn.XLOOKUP(B8157,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1710237.6614699997},1896171.0657699869,{"$f":"_xlfn.XLOOKUP(B8157,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8157)","v":1710237.6614699997},{"$f":"_xlfn.XLOOKUP($B8157,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8157,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20419295,2023,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8166,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8166)","v":174795.62794857699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8166,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8166)","v":4.9603215242652601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8166,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8166)","v":34.654475086191297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8166,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8166)","v":2072.8152159429801},176908.05796113043,{"$f":"I8166/((1+real_disc)^(C8166-Assumptions!$G$10))","v":176908.05796113043},{"$f":"_xlfn.XLOOKUP(B8166,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1304669.5851},1446510.4899692035,{"$f":"_xlfn.XLOOKUP(B8166,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8166)","v":1304669.5851},{"$f":"_xlfn.XLOOKUP($B8166,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8166,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20419295,2032,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8175)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8175)","v":30.641352013956499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8175)","v":90.964879340769699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8175)","v":2072.8152159429801},2194.4214472977064,{"$f":"I8175/((1+real_disc)^(C8175-Assumptions!$G$10))","v":1610.1149819194864},{"$f":"_xlfn.XLOOKUP(B8175,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1304669.5851},1446510.4899692035,{"$f":"_xlfn.XLOOKUP(B8175,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8175)","v":1304669.5851},{"$f":"_xlfn.XLOOKUP($B8175,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8175,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20419295,2033,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8176,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8176)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8176,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8176)","v":30.641352013956499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8176,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8176)","v":90.964879340769699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8176,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8176)","v":2072.8152159429801},2194.4214472977064,{"$f":"I8176/((1+real_disc)^(C8176-Assumptions!$G$10))","v":1555.6666491975714},{"$f":"_xlfn.XLOOKUP(B8176,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1304669.5851},1446510.4899692035,{"$f":"_xlfn.XLOOKUP(B8176,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8176)","v":1304669.5851},{"$f":"_xlfn.XLOOKUP($B8176,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8176,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20419295,2042,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8185,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8185)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8185,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8185)","v":30.641352013956499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8185,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8185)","v":90.964879340769699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8185,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8185)","v":2072.8152159429801},2194.4214472977064,{"$f":"I8185/((1+real_disc)^(C8185-Assumptions!$G$10))","v":1141.4408029186934},{"$f":"_xlfn.XLOOKUP(B8185,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1304669.5851},1446510.4899692035,{"$f":"_xlfn.XLOOKUP(B8185,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8185)","v":1304669.5851},{"$f":"_xlfn.XLOOKUP($B8185,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8185,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20419357,2031,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8198)","v":425.12707266193701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8198)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8198)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8198)","v":383.83889093863701},808.96596360057401,{"$f":"I8198/((1+real_disc)^(C8198-Assumptions!$G$10))","v":614.33810134389057},{"$f":"_xlfn.XLOOKUP(B8198,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":476756.07302999997},{"$f":"K8198/((1 + real_disc) ^ (2023 - 2026))","v":528587.98018316622},{"$f":"_xlfn.XLOOKUP(B8198,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8198)","v":476756.07302999997},{"$f":"_xlfn.XLOOKUP($B8198,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8198,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20419357,2037,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8204)","v":425.12707266193701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8204)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8204)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8204,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8204)","v":383.83889093863701},808.96596360057401,{"$f":"I8204/((1+real_disc)^(C8204-Assumptions!$G$10))","v":499.76444126605651},{"$f":"_xlfn.XLOOKUP(B8204,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":476756.07302999997},528587.98018316622,{"$f":"_xlfn.XLOOKUP(B8204,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8204)","v":476756.07302999997},{"$f":"_xlfn.XLOOKUP($B8204,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8204,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20419357,2046,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8213)","v":425.12707266193701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8213)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8213)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8213,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8213)","v":383.83889093863701},808.96596360057401,{"$f":"I8213/((1+real_disc)^(C8213-Assumptions!$G$10))","v":366.69264935594299},{"$f":"_xlfn.XLOOKUP(B8213,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":476756.07302999997},528587.98018316622,{"$f":"_xlfn.XLOOKUP(B8213,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8213)","v":476756.07302999997},{"$f":"_xlfn.XLOOKUP($B8213,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8213,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20428138,2031,"RCT022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8222)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8222)","v":1.3020800125145},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8222)","v":3.5632681179649102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8222,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8222)","v":586.47586490935396},591.34121303983341,{"$f":"I8222/((1+real_disc)^(C8222-Assumptions!$G$10))","v":449.07135084938523},{"$f":"_xlfn.XLOOKUP(B8222,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":732119.32867999992},811713.78634051594,{"$f":"_xlfn.XLOOKUP(B8222,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8222)","v":732119.32867999992},{"$f":"_xlfn.XLOOKUP($B8222,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8222,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20428138,2040,"RCT022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8231)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8231)","v":3.66016205743471},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8231)","v":7.3805063247253901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8231)","v":586.47586490935396},597.51653329151407,{"$f":"I8231/((1+real_disc)^(C8231-Assumptions!$G$10))","v":332.93847062467808},{"$f":"_xlfn.XLOOKUP(B8231,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":732119.32867999992},811713.78634051594,{"$f":"_xlfn.XLOOKUP(B8231,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8231)","v":732119.32867999992},{"$f":"_xlfn.XLOOKUP($B8231,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8231,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20435093,2025,"BAN009",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8240)","v":9799.2778204177102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8240)","v":5.8285863439446297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8240)","v":14.4067971088917},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8240)","v":10238.4527882189},20057.965992089448,{"$f":"I8240/((1+real_disc)^(C8240-Assumptions!$G$10))","v":18724.325881200915},{"$f":"_xlfn.XLOOKUP(B8240,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2094426.0159699998},2322127.5617709737,{"$f":"_xlfn.XLOOKUP(B8240,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8240)","v":2094426.0159699998},{"$f":"_xlfn.XLOOKUP($B8240,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8240,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20435093,2026,"BAN009",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8241,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8241)","v":9799.2778204177102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8241,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8241)","v":5.8285863439446297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8241,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8241)","v":14.4067971088917},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8241,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8241)","v":10238.4527882189},20057.965992089448,{"$f":"I8241/((1+real_disc)^(C8241-Assumptions!$G$10))","v":18091.136117102335},{"$f":"_xlfn.XLOOKUP(B8241,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2094426.0159699998},2322127.5617709737,{"$f":"_xlfn.XLOOKUP(B8241,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8241)","v":2094426.0159699998},{"$f":"_xlfn.XLOOKUP($B8241,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8241,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20435093,2035,"BAN009",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8250,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8250)","v":9799.2778204177102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8250,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8250)","v":5.8285863439446297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8250,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8250)","v":14.4067971088917},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8250,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8250)","v":10238.4527882189},20057.965992089448,{"$f":"I8250/((1+real_disc)^(C8250-Assumptions!$G$10))","v":13274.026891216135},{"$f":"_xlfn.XLOOKUP(B8250,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2094426.0159699998},2322127.5617709737,{"$f":"_xlfn.XLOOKUP(B8250,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8250)","v":2094426.0159699998},{"$f":"_xlfn.XLOOKUP($B8250,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8250,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20438260,2024,"BAN009",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8263)","v":516799.30173221498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8263)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8263)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8263)","v":5415.6956973767601},{"$f":"SUM(E8263:H8263)","v":522214.99742959172},{"$f":"I8263/((1+real_disc)^(C8263-Assumptions!$G$10))","v":504555.55307206931},{"$f":"_xlfn.XLOOKUP(B8263,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1195794.47034},1325798.7040921149,{"$f":"_xlfn.XLOOKUP(B8263,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8263)","v":1195794.47034},{"$f":"_xlfn.XLOOKUP($B8263,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8263,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20438260,2030,"BAN009",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8269)","v":516799.30173221498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8269)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8269)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8269)","v":5415.6956973767601},522214.99742959172,{"$f":"I8269/((1+real_disc)^(C8269-Assumptions!$G$10))","v":410456.26751318295},{"$f":"_xlfn.XLOOKUP(B8269,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1195794.47034},1325798.7040921149,{"$f":"_xlfn.XLOOKUP(B8269,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8269)","v":1195794.47034},{"$f":"_xlfn.XLOOKUP($B8269,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8269,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20438260,2039,"BAN009",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8278)","v":516799.30173221498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8278)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8278)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8278)","v":5415.6956973767601},522214.99742959172,{"$f":"I8278/((1+real_disc)^(C8278-Assumptions!$G$10))","v":301164.47620376811},{"$f":"_xlfn.XLOOKUP(B8278,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1195794.47034},1325798.7040921149,{"$f":"_xlfn.XLOOKUP(B8278,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8278)","v":1195794.47034},{"$f":"_xlfn.XLOOKUP($B8278,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8278,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20444130,2024,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8287)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8287)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8287)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8287)","v":182.7842426949},182.7842426949,{"$f":"I8287/((1+real_disc)^(C8287-Assumptions!$G$10))","v":176.60313303855074},{"$f":"_xlfn.XLOOKUP(B8287,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":290621.68579000002},322217.45789800643,{"$f":"_xlfn.XLOOKUP(B8287,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8287)","v":290621.68579000002},{"$f":"_xlfn.XLOOKUP($B8287,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8287,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20444130,2033,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8296)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8296)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8296)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8296)","v":182.7842426949},182.7842426949,{"$f":"I8296/((1+real_disc)^(C8296-Assumptions!$G$10))","v":129.57918849610761},{"$f":"_xlfn.XLOOKUP(B8296,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":290621.68579000002},322217.45789800643,{"$f":"_xlfn.XLOOKUP(B8296,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8296)","v":290621.68579000002},{"$f":"_xlfn.XLOOKUP($B8296,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8296,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20444130,2042,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8305)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8305)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8305)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8305)","v":182.7842426949},182.7842426949,{"$f":"I8305/((1+real_disc)^(C8305-Assumptions!$G$10))","v":95.076263950790292},{"$f":"_xlfn.XLOOKUP(B8305,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":290621.68579000002},322217.45789800643,{"$f":"_xlfn.XLOOKUP(B8305,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8305)","v":290621.68579000002},{"$f":"_xlfn.XLOOKUP($B8305,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8305,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20444130,2043,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8306)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8306)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8306)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8306)","v":182.7842426949},182.7842426949,{"$f":"I8306/((1+real_disc)^(C8306-Assumptions!$G$10))","v":91.86112459013556},{"$f":"_xlfn.XLOOKUP(B8306,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":290621.68579000002},322217.45789800643,{"$f":"_xlfn.XLOOKUP(B8306,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8306)","v":290621.68579000002},{"$f":"_xlfn.XLOOKUP($B8306,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8306,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20445270,2030,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8317)","v":19.2646150567078},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8317)","v":19.1201816150197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8317)","v":19.596015271697102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8317)","v":239.08809096705099},297.06890291047557,{"$f":"I8317/((1+real_disc)^(C8317-Assumptions!$G$10))","v":233.49347238789289},{"$f":"_xlfn.XLOOKUP(B8317,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":503141.31211},557841.76638731081,{"$f":"_xlfn.XLOOKUP(B8317,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8317)","v":503141.31211},{"$f":"_xlfn.XLOOKUP($B8317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20445270,2038,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8325)","v":21.443415325741899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8325)","v":44.504222989663504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8325)","v":38.243201428120599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8325)","v":239.08809096705099},343.27893071057701,{"$f":"I8325/((1+real_disc)^(C8325-Assumptions!$G$10))","v":204.89997331269785},{"$f":"_xlfn.XLOOKUP(B8325,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":503141.31211},557841.76638731081,{"$f":"_xlfn.XLOOKUP(B8325,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8325)","v":503141.31211},{"$f":"_xlfn.XLOOKUP($B8325,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8325,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20448521,2023,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8334)","v":1358.5548839831199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8334)","v":38.675092875330499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8334)","v":40.604585376429},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8334)","v":1310.14303712213},2747.9775993570092,{"$f":"I8334/((1+real_disc)^(C8334-Assumptions!$G$10))","v":2747.9775993570092},{"$f":"_xlfn.XLOOKUP(B8334,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":797110.9640700001},883771.17422289168,{"$f":"_xlfn.XLOOKUP(B8334,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8334)","v":797110.9640700001},{"$f":"_xlfn.XLOOKUP($B8334,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8334,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20448521,2032,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8343)","v":87.081741199226897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8343)","v":7.5057980549334902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8343)","v":13.091880553341801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8343)","v":1310.14303712213},1417.8224569296322,{"$f":"I8343/((1+real_disc)^(C8343-Assumptions!$G$10))","v":1040.3002497152463},{"$f":"_xlfn.XLOOKUP(B8343,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":797110.9640700001},883771.17422289168,{"$f":"_xlfn.XLOOKUP(B8343,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8343)","v":797110.9640700001},{"$f":"_xlfn.XLOOKUP($B8343,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8343,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20448521,2041,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8352)","v":87.081741199226897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8352)","v":7.5057980549334902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8352)","v":13.091880553341801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8352)","v":1310.14303712213},1417.8224569296322,{"$f":"I8352/((1+real_disc)^(C8352-Assumptions!$G$10))","v":763.30051359266599},{"$f":"_xlfn.XLOOKUP(B8352,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":797110.9640700001},883771.17422289168,{"$f":"_xlfn.XLOOKUP(B8352,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8352)","v":797110.9640700001},{"$f":"_xlfn.XLOOKUP($B8352,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8352,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20451231,2026,"WND011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8361)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8361)","v":9.7491729383605996},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8361)","v":37.848216722780002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8361)","v":6235.3268365070498},6282.9242261681902,{"$f":"I8361/((1+real_disc)^(C8361-Assumptions!$G$10))","v":5666.8376760573037},{"$f":"_xlfn.XLOOKUP(B8361,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1099254.00844},1218762.5683228285,{"$f":"_xlfn.XLOOKUP(B8361,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8361)","v":1099254.00844},{"$f":"_xlfn.XLOOKUP($B8361,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8361,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20451231,2035,"WND011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8370)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8370)","v":225.785307970166},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8370)","v":429.95430689566803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8370)","v":6235.3268365070498},6891.0664513728843,{"$f":"I8370/((1+real_disc)^(C8370-Assumptions!$G$10))","v":4560.3926849191112},{"$f":"_xlfn.XLOOKUP(B8370,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1099254.00844},1218762.5683228285,{"$f":"_xlfn.XLOOKUP(B8370,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8370)","v":1099254.00844},{"$f":"_xlfn.XLOOKUP($B8370,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8370,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20451231,2036,"WND011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8371)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8371)","v":225.785307970166},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8371)","v":429.95430689566803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8371)","v":6235.3268365070498},6891.0664513728843,{"$f":"I8371/((1+real_disc)^(C8371-Assumptions!$G$10))","v":4406.1765071682239},{"$f":"_xlfn.XLOOKUP(B8371,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1099254.00844},1218762.5683228285,{"$f":"_xlfn.XLOOKUP(B8371,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8371)","v":1099254.00844},{"$f":"_xlfn.XLOOKUP($B8371,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8371,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20451231,2046,"WND011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8381)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8381)","v":225.785307970166},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8381)","v":429.95430689566803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8381)","v":6235.3268365070498},6891.0664513728843,{"$f":"I8381/((1+real_disc)^(C8381-Assumptions!$G$10))","v":3123.6214224575647},{"$f":"_xlfn.XLOOKUP(B8381,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1099254.00844},1218762.5683228285,{"$f":"_xlfn.XLOOKUP(B8381,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8381)","v":1099254.00844},{"$f":"_xlfn.XLOOKUP($B8381,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8381,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20451878,2031,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8390)","v":104956.803728802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8390)","v":6.5956237763502207E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8390)","v":0.71626929748087298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8390)","v":1200.8780857798399},106158.46404011709,{"$f":"I8390/((1+real_disc)^(C8390-Assumptions!$G$10))","v":80617.964382232196},{"$f":"_xlfn.XLOOKUP(B8390,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":510583.71745},{"$f":"K8390/((1 + real_disc) ^ (2023 - 2026))","v":566093.29422076431},{"$f":"_xlfn.XLOOKUP(B8390,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8390)","v":510583.71745},{"$f":"_xlfn.XLOOKUP($B8390,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8390,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20451878,2040,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8399)","v":104956.803728802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8399)","v":6.5956237763502207E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8399)","v":0.71626929748087298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8399)","v":1200.8780857798399},106158.46404011709,{"$f":"I8399/((1+real_disc)^(C8399-Assumptions!$G$10))","v":59151.897382122908},{"$f":"_xlfn.XLOOKUP(B8399,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":510583.71745},566093.29422076431,{"$f":"_xlfn.XLOOKUP(B8399,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8399)","v":510583.71745},{"$f":"_xlfn.XLOOKUP($B8399,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8399,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20452145,2025,"GSB012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8408)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8408)","v":4.5874031866325398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8408)","v":10.228345659713099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8408)","v":12899.4665665061},12914.282315352446,{"$f":"I8408/((1+real_disc)^(C8408-Assumptions!$G$10))","v":12055.620728934115},{"$f":"_xlfn.XLOOKUP(B8408,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1486320.62745},1647910.2476350304,{"$f":"_xlfn.XLOOKUP(B8408,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8408)","v":1486320.62745},{"$f":"_xlfn.XLOOKUP($B8408,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8408,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20452145,2034,"GSB012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8417)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8417)","v":64.973984828569399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8417)","v":143.787969373707},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8417)","v":12899.4665665061},13108.228520708377,{"$f":"I8417/((1+real_disc)^(C8417-Assumptions!$G$10))","v":8978.4249398426891},{"$f":"_xlfn.XLOOKUP(B8417,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1486320.62745},1647910.2476350304,{"$f":"_xlfn.XLOOKUP(B8417,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8417)","v":1486320.62745},{"$f":"_xlfn.XLOOKUP($B8417,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8417,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20452145,2043,"GSB012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8426)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8426)","v":64.973984828569399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8426)","v":143.787969373707},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8426)","v":12899.4665665061},13108.228520708377,{"$f":"I8426/((1+real_disc)^(C8426-Assumptions!$G$10))","v":6587.7484598422552},{"$f":"_xlfn.XLOOKUP(B8426,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1486320.62745},1647910.2476350304,{"$f":"_xlfn.XLOOKUP(B8426,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8426)","v":1486320.62745},{"$f":"_xlfn.XLOOKUP($B8426,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8426,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20464331,2028,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8435)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8435)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8435)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8435)","v":2559.1941320575302},2559.1941320575302,{"$f":"I8435/((1+real_disc)^(C8435-Assumptions!$G$10))","v":2154.7727879742306},{"$f":"_xlfn.XLOOKUP(B8435,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":390147.60173999995},432563.61993751896,{"$f":"_xlfn.XLOOKUP(B8435,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8435)","v":390147.60173999995},{"$f":"_xlfn.XLOOKUP($B8435,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8435,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20464331,2029,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8436)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8436)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8436)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8436)","v":2559.1941320575302},2559.1941320575302,{"$f":"I8436/((1+real_disc)^(C8436-Assumptions!$G$10))","v":2081.906075337421},{"$f":"_xlfn.XLOOKUP(B8436,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":390147.60173999995},432563.61993751896,{"$f":"_xlfn.XLOOKUP(B8436,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8436)","v":390147.60173999995},{"$f":"_xlfn.XLOOKUP($B8436,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8436,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20464331,2039,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8446)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8446)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8446)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8446)","v":2559.1941320575302},2559.1941320575302,{"$f":"I8446/((1+real_disc)^(C8446-Assumptions!$G$10))","v":1475.9023851833722},{"$f":"_xlfn.XLOOKUP(B8446,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":390147.60173999995},432563.61993751896,{"$f":"_xlfn.XLOOKUP(B8446,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8446)","v":390147.60173999995},{"$f":"_xlfn.XLOOKUP($B8446,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8446,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20464349,2024,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8455)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8455)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8455)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8455)","v":289.24099198052198},{"$f":"SUM(E8455:H8455)","v":289.24099198052198},{"$f":"I8455/((1+real_disc)^(C8455-Assumptions!$G$10))","v":279.45989563335462},{"$f":"_xlfn.XLOOKUP(B8455,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":194016.05025999999},215109.06296016034,{"$f":"_xlfn.XLOOKUP(B8455,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8455)","v":194016.05025999999},{"$f":"_xlfn.XLOOKUP($B8455,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8455,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20464349,2033,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8464)","v":289.24099198052198},289.24099198052198,{"$f":"I8464/((1+real_disc)^(C8464-Assumptions!$G$10))","v":205.04838091106939},{"$f":"_xlfn.XLOOKUP(B8464,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":194016.05025999999},215109.06296016034,{"$f":"_xlfn.XLOOKUP(B8464,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8464)","v":194016.05025999999},{"$f":"_xlfn.XLOOKUP($B8464,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8464,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20464349,2042,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8473)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8473)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8473)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8473)","v":289.24099198052198},289.24099198052198,{"$f":"I8473/((1+real_disc)^(C8473-Assumptions!$G$10))","v":150.45034787178525},{"$f":"_xlfn.XLOOKUP(B8473,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":194016.05025999999},215109.06296016034,{"$f":"_xlfn.XLOOKUP(B8473,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8473)","v":194016.05025999999},{"$f":"_xlfn.XLOOKUP($B8473,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8473,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20464367,2027,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8482)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8482)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8482)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8482)","v":30.791274833748201},30.791274833748201,{"$f":"I8482/((1+real_disc)^(C8482-Assumptions!$G$10))","v":26.832817134800521},{"$f":"_xlfn.XLOOKUP(B8482,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":47169.196530000001},52297.331342198966,{"$f":"_xlfn.XLOOKUP(B8482,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8482)","v":47169.196530000001},{"$f":"_xlfn.XLOOKUP($B8482,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8482,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20464367,2036,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8491)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8491)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8491)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8491)","v":30.791274833748201},30.791274833748201,{"$f":"I8491/((1+real_disc)^(C8491-Assumptions!$G$10))","v":19.688069002903326},{"$f":"_xlfn.XLOOKUP(B8491,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":47169.196530000001},52297.331342198966,{"$f":"_xlfn.XLOOKUP(B8491,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8491)","v":47169.196530000001},{"$f":"_xlfn.XLOOKUP($B8491,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8491,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20464367,2040,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8495)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8495)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8495)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8495)","v":30.791274833748201},30.791274833748201,{"$f":"I8495/((1+real_disc)^(C8495-Assumptions!$G$10))","v":17.157014710973282},{"$f":"_xlfn.XLOOKUP(B8495,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":47169.196530000001},52297.331342198966,{"$f":"_xlfn.XLOOKUP(B8495,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8495)","v":47169.196530000001},{"$f":"_xlfn.XLOOKUP($B8495,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8495,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20477004,2023,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8502)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8502)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8502)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8502)","v":0},0,{"$f":"I8502/((1+real_disc)^(C8502-Assumptions!$G$10))","v":0},{"$f":"_xlfn.XLOOKUP(B8502,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":30317.240030000001},33613.265941926533,{"$f":"_xlfn.XLOOKUP(B8502,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8502)","v":30317.240030000001},{"$f":"_xlfn.XLOOKUP($B8502,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8502,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20477004,2032,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8511)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8511)","v":0.43808659168890701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8511)","v":5.3030225649109903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8511)","v":0},5.7411091565998973,{"$f":"I8511/((1+real_disc)^(C8511-Assumptions!$G$10))","v":4.2124296029187382},{"$f":"_xlfn.XLOOKUP(B8511,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":30317.240030000001},33613.265941926533,{"$f":"_xlfn.XLOOKUP(B8511,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8511)","v":30317.240030000001},{"$f":"_xlfn.XLOOKUP($B8511,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8511,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20477004,2041,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8520)","v":4.2979822793327703E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8520)","v":9.3055209060870006},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8520)","v":18.5852608292562},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8520)","v":0},27.933761558136528,{"$f":"I8520/((1+real_disc)^(C8520-Assumptions!$G$10))","v":15.038451704365199},{"$f":"_xlfn.XLOOKUP(B8520,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":30317.240030000001},33613.265941926533,{"$f":"_xlfn.XLOOKUP(B8520,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8520)","v":30317.240030000001},{"$f":"_xlfn.XLOOKUP($B8520,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8520,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20479437,2026,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8529)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8529)","v":9.5353602716144295},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8529)","v":52.1935769368691},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8529)","v":3278.6104635318602},3340.3394007403435,{"$f":"I8529/((1+real_disc)^(C8529-Assumptions!$G$10))","v":3012.7947569532457},{"$f":"_xlfn.XLOOKUP(B8529,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1816814.9616500002},2014335.2235487942,{"$f":"_xlfn.XLOOKUP(B8529,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8529)","v":1816814.9616500002},{"$f":"_xlfn.XLOOKUP($B8529,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8529,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20479437,2035,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8538)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8538)","v":9.5353602716144295},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8538)","v":52.1935769368691},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8538)","v":3278.6104635318602},3340.3394007403435,{"$f":"I8538/((1+real_disc)^(C8538-Assumptions!$G$10))","v":2210.5808260270769},{"$f":"_xlfn.XLOOKUP(B8538,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1816814.9616500002},2014335.2235487942,{"$f":"_xlfn.XLOOKUP(B8538,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8538)","v":1816814.9616500002},{"$f":"_xlfn.XLOOKUP($B8538,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8538,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20479437,2044,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8547)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8547)","v":9.5353602716144295},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8547)","v":52.1935769368691},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8547)","v":3278.6104635318602},3340.3394007403435,{"$f":"I8547/((1+real_disc)^(C8547-Assumptions!$G$10))","v":1621.971618584568},{"$f":"_xlfn.XLOOKUP(B8547,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1816814.9616500002},2014335.2235487942,{"$f":"_xlfn.XLOOKUP(B8547,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8547)","v":1816814.9616500002},{"$f":"_xlfn.XLOOKUP($B8547,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8547,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20483282,2031,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8558)","v":13436.6298569068},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8558)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8558)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8558)","v":5505.50158478301},18942.131441689809,{"$f":"I8558/((1+real_disc)^(C8558-Assumptions!$G$10))","v":14384.873516186428},{"$f":"_xlfn.XLOOKUP(B8558,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1396808.5895400001},1548666.6511765358,{"$f":"_xlfn.XLOOKUP(B8558,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8558)","v":1396808.5895400001},{"$f":"_xlfn.XLOOKUP($B8558,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8558,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20483282,2039,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8566)","v":13436.6298569068},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8566)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8566)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8566)","v":5505.50158478301},18942.131441689809,{"$f":"I8566/((1+real_disc)^(C8566-Assumptions!$G$10))","v":10924.039182901064},{"$f":"_xlfn.XLOOKUP(B8566,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1396808.5895400001},1548666.6511765358,{"$f":"_xlfn.XLOOKUP(B8566,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8566)","v":1396808.5895400001},{"$f":"_xlfn.XLOOKUP($B8566,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8566,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20483282,2040,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8567)","v":13436.6298569068},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8567)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8567)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8567)","v":5505.50158478301},18942.131441689809,{"$f":"I8567/((1+real_disc)^(C8567-Assumptions!$G$10))","v":10554.6272298561},{"$f":"_xlfn.XLOOKUP(B8567,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1396808.5895400001},1548666.6511765358,{"$f":"_xlfn.XLOOKUP(B8567,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8567)","v":1396808.5895400001},{"$f":"_xlfn.XLOOKUP($B8567,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8567,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20489497,2025,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8576)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8576)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8576)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8576)","v":2633.5246678683702},2633.5246678683702,{"$f":"I8576/((1+real_disc)^(C8576-Assumptions!$G$10))","v":2458.4234571340012},{"$f":"_xlfn.XLOOKUP(B8576,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":505900.51032999996},560900.93877449294,{"$f":"_xlfn.XLOOKUP(B8576,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8576)","v":505900.51032999996},{"$f":"_xlfn.XLOOKUP($B8576,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8576,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20489497,2034,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8585)","v":2633.5246678683702},2633.5246678683702,{"$f":"I8585/((1+real_disc)^(C8585-Assumptions!$G$10))","v":1803.8214332566829},{"$f":"_xlfn.XLOOKUP(B8585,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":505900.51032999996},560900.93877449294,{"$f":"_xlfn.XLOOKUP(B8585,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8585)","v":505900.51032999996},{"$f":"_xlfn.XLOOKUP($B8585,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8585,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20489497,2043,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8594)","v":2633.5246678683702},2633.5246678683702,{"$f":"I8594/((1+real_disc)^(C8594-Assumptions!$G$10))","v":1323.5196538798891},{"$f":"_xlfn.XLOOKUP(B8594,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":505900.51032999996},560900.93877449294,{"$f":"_xlfn.XLOOKUP(B8594,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8594)","v":505900.51032999996},{"$f":"_xlfn.XLOOKUP($B8594,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8594,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490131,2028,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8603)","v":16919.889973027501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8603)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8603)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8603)","v":1209.64226165538},18129.53223468288,{"$f":"I8603/((1+real_disc)^(C8603-Assumptions!$G$10))","v":15264.579669299641},{"$f":"_xlfn.XLOOKUP(B8603,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":706153.94724999997},782925.50381788192,{"$f":"_xlfn.XLOOKUP(B8603,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8603)","v":706153.94724999997},{"$f":"_xlfn.XLOOKUP($B8603,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8603,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490131,2037,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8612)","v":9578.5082720611299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8612)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8612)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8612)","v":1209.64226165538},10788.150533716511,{"$f":"I8612/((1+real_disc)^(C8612-Assumptions!$G$10))","v":6664.7229504936313},{"$f":"_xlfn.XLOOKUP(B8612,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":706153.94724999997},782925.50381788192,{"$f":"_xlfn.XLOOKUP(B8612,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8612)","v":706153.94724999997},{"$f":"_xlfn.XLOOKUP($B8612,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8612,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490150,2024,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8623)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8623)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8623)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8623)","v":3499.7584156533699},3499.7584156533699,{"$f":"I8623/((1+real_disc)^(C8623-Assumptions!$G$10))","v":3381.4090972496329},{"$f":"_xlfn.XLOOKUP(B8623,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":892580.51101999998},989619.96744450822,{"$f":"_xlfn.XLOOKUP(B8623,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8623)","v":892580.51101999998},{"$f":"_xlfn.XLOOKUP($B8623,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8623,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490150,2032,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8631)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8631)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8631)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8631)","v":3499.7584156533699},3499.7584156533699,{"$f":"I8631/((1+real_disc)^(C8631-Assumptions!$G$10))","v":2567.8811447461308},{"$f":"_xlfn.XLOOKUP(B8631,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":892580.51101999998},989619.96744450822,{"$f":"_xlfn.XLOOKUP(B8631,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8631)","v":892580.51101999998},{"$f":"_xlfn.XLOOKUP($B8631,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8631,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490150,2033,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8632)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8632)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8632)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8632)","v":3499.7584156533699},3499.7584156533699,{"$f":"I8632/((1+real_disc)^(C8632-Assumptions!$G$10))","v":2481.0445842957788},{"$f":"_xlfn.XLOOKUP(B8632,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":892580.51101999998},989619.96744450822,{"$f":"_xlfn.XLOOKUP(B8632,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8632)","v":892580.51101999998},{"$f":"_xlfn.XLOOKUP($B8632,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8632,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490150,2042,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8641)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8641)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8641)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8641)","v":3499.7584156533699},3499.7584156533699,{"$f":"I8641/((1+real_disc)^(C8641-Assumptions!$G$10))","v":1820.4192548811188},{"$f":"_xlfn.XLOOKUP(B8641,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":892580.51101999998},989619.96744450822,{"$f":"_xlfn.XLOOKUP(B8641,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8641)","v":892580.51101999998},{"$f":"_xlfn.XLOOKUP($B8641,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8641,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490218,2027,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8650)","v":20.988073336799399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8650)","v":0.31994010353887198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8650)","v":1.74710206456051},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8650)","v":5826.5005145785999},5849.5556300834987,{"$f":"I8650/((1+real_disc)^(C8650-Assumptions!$G$10))","v":5097.5497893266902},{"$f":"_xlfn.XLOOKUP(B8650,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2162457.3687899997},2397555.1387029393,{"$f":"_xlfn.XLOOKUP(B8650,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8650)","v":2162457.3687899997},{"$f":"_xlfn.XLOOKUP($B8650,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8650,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490218,2036,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8659)","v":15221.751021964699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8659)","v":2.8481000208115099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8659)","v":16.819011415233},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8659)","v":5826.5005145785999},21067.918647979342,{"$f":"I8659/((1+real_disc)^(C8659-Assumptions!$G$10))","v":13470.914677243303},{"$f":"_xlfn.XLOOKUP(B8659,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2162457.3687899997},2397555.1387029393,{"$f":"_xlfn.XLOOKUP(B8659,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8659)","v":2162457.3687899997},{"$f":"_xlfn.XLOOKUP($B8659,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8659,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490218,2045,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8668)","v":15221.751021964699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8668)","v":2.8481000208115099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8668)","v":16.819011415233},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8668)","v":5826.5005145785999},21067.918647979342,{"$f":"I8668/((1+real_disc)^(C8668-Assumptions!$G$10))","v":9884.0273224170705},{"$f":"_xlfn.XLOOKUP(B8668,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2162457.3687899997},2397555.1387029393,{"$f":"_xlfn.XLOOKUP(B8668,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8668)","v":2162457.3687899997},{"$f":"_xlfn.XLOOKUP($B8668,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8668,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490229,2030,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8677)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8677)","v":1.5781836673543701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8677)","v":4.9329507732552997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8677)","v":1659.9233782731999},1666.4345127138095,{"$f":"I8677/((1+real_disc)^(C8677-Assumptions!$G$10))","v":1309.8024635645991},{"$f":"_xlfn.XLOOKUP(B8677,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":514856.01761000004},570830.06977552176,{"$f":"_xlfn.XLOOKUP(B8677,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8677)","v":514856.01761000004},{"$f":"_xlfn.XLOOKUP($B8677,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8677,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490229,2040,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8687)","v":1314.6911849712999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8687)","v":33.819147454562298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8687)","v":60.987525307845999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8687)","v":1659.9233782731999},3069.4212360069077,{"$f":"I8687/((1+real_disc)^(C8687-Assumptions!$G$10))","v":1710.2931133798006},{"$f":"_xlfn.XLOOKUP(B8687,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":514856.01761000004},570830.06977552176,{"$f":"_xlfn.XLOOKUP(B8687,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8687)","v":514856.01761000004},{"$f":"_xlfn.XLOOKUP($B8687,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8687,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490286,2025,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8696)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8696)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8696)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8696)","v":1590.81922529095},1590.81922529095,{"$f":"I8696/((1+real_disc)^(C8696-Assumptions!$G$10))","v":1485.0467691576935},{"$f":"_xlfn.XLOOKUP(B8696,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":658121.31853000005},729670.86977277964,{"$f":"_xlfn.XLOOKUP(B8696,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8696)","v":658121.31853000005},{"$f":"_xlfn.XLOOKUP($B8696,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8696,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490286,2026,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8697)","v":1590.81922529095},1590.81922529095,{"$f":"I8697/((1+real_disc)^(C8697-Assumptions!$G$10))","v":1434.8277962876268},{"$f":"_xlfn.XLOOKUP(B8697,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":658121.31853000005},729670.86977277964,{"$f":"_xlfn.XLOOKUP(B8697,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8697)","v":658121.31853000005},{"$f":"_xlfn.XLOOKUP($B8697,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8697,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490286,2035,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8706)","v":4252.1119283037197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8706)","v":0.11388845748045},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8706)","v":1.2553892487362901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8706)","v":1590.81922529095},5844.3004313008869,{"$f":"I8706/((1+real_disc)^(C8706-Assumptions!$G$10))","v":3867.6604156188801},{"$f":"_xlfn.XLOOKUP(B8706,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":658121.31853000005},729670.86977277964,{"$f":"_xlfn.XLOOKUP(B8706,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8706)","v":658121.31853000005},{"$f":"_xlfn.XLOOKUP($B8706,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8706,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490286,2044,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8715)","v":4252.1119283037197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8715)","v":0.11388845748045},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8715)","v":1.2553892487362901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8715)","v":1590.81922529095},5844.3004313008869,{"$f":"I8715/((1+real_disc)^(C8715-Assumptions!$G$10))","v":2837.8222368513284},{"$f":"_xlfn.XLOOKUP(B8715,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":658121.31853000005},729670.86977277964,{"$f":"_xlfn.XLOOKUP(B8715,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8715)","v":658121.31853000005},{"$f":"_xlfn.XLOOKUP($B8715,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8715,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490297,2029,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8724)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8724)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8724)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8724)","v":1266.0795260196401},1266.0795260196401,{"$f":"I8724/((1+real_disc)^(C8724-Assumptions!$G$10))","v":1029.9565101618314},{"$f":"_xlfn.XLOOKUP(B8724,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":429056.04377999995},475702.10511566838,{"$f":"_xlfn.XLOOKUP(B8724,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8724)","v":429056.04377999995},{"$f":"_xlfn.XLOOKUP($B8724,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8724,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490297,2041,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8736)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8736)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8736)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8736)","v":1266.0795260196401},1266.0795260196401,{"$f":"I8736/((1+real_disc)^(C8736-Assumptions!$G$10))","v":681.60801638925773},{"$f":"_xlfn.XLOOKUP(B8736,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":429056.04377999995},475702.10511566838,{"$f":"_xlfn.XLOOKUP(B8736,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8736)","v":429056.04377999995},{"$f":"_xlfn.XLOOKUP($B8736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490968,2024,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8743)","v":7.17488522032885},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8743)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8743)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8743)","v":1257.74868377644},1264.9235689967688,{"$f":"I8743/((1+real_disc)^(C8743-Assumptions!$G$10))","v":1222.1483758422887},{"$f":"_xlfn.XLOOKUP(B8743,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":414168.00654999999},459195.47211510199,{"$f":"_xlfn.XLOOKUP(B8743,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8743)","v":414168.00654999999},{"$f":"_xlfn.XLOOKUP($B8743,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8743,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490968,2033,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8752)","v":278.79416539654198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8752)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8752)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8752)","v":1257.74868377644},1536.542849172982,{"$f":"I8752/((1+real_disc)^(C8752-Assumptions!$G$10))","v":1089.2841338499438},{"$f":"_xlfn.XLOOKUP(B8752,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":414168.00654999999},459195.47211510199,{"$f":"_xlfn.XLOOKUP(B8752,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8752)","v":414168.00654999999},{"$f":"_xlfn.XLOOKUP($B8752,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8752,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490968,2042,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8761)","v":348.21573285445999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8761)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8761)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8761)","v":1257.74868377644},1605.9644166308999,{"$f":"I8761/((1+real_disc)^(C8761-Assumptions!$G$10))","v":835.35152986924663},{"$f":"_xlfn.XLOOKUP(B8761,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":414168.00654999999},459195.47211510199,{"$f":"_xlfn.XLOOKUP(B8761,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8761)","v":414168.00654999999},{"$f":"_xlfn.XLOOKUP($B8761,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8761,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20490968,2043,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8762)","v":348.21573285445999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8762)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8762)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8762)","v":1257.74868377644},1605.9644166308999,{"$f":"I8762/((1+real_disc)^(C8762-Assumptions!$G$10))","v":807.10292740990019},{"$f":"_xlfn.XLOOKUP(B8762,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":414168.00654999999},459195.47211510199,{"$f":"_xlfn.XLOOKUP(B8762,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8762)","v":414168.00654999999},{"$f":"_xlfn.XLOOKUP($B8762,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8762,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20491162,2028,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8771)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8771)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8771)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8771)","v":914.30048369661995},914.30048369661995,{"$f":"I8771/((1+real_disc)^(C8771-Assumptions!$G$10))","v":769.81647371832355},{"$f":"_xlfn.XLOOKUP(B8771,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":613350.91159999999},680033.11933846469,{"$f":"_xlfn.XLOOKUP(B8771,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8771)","v":613350.91159999999},{"$f":"_xlfn.XLOOKUP($B8771,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8771,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20491162,2037,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8780)","v":229.935700315003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8780)","v":8.7278892426349603E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8780)","v":2.82314131968955E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8780)","v":914.30048369661995},1144.2362995219287,{"$f":"I8780/((1+real_disc)^(C8780-Assumptions!$G$10))","v":706.8883496182126},{"$f":"_xlfn.XLOOKUP(B8780,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":613350.91159999999},680033.11933846469,{"$f":"_xlfn.XLOOKUP(B8780,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8780)","v":613350.91159999999},{"$f":"_xlfn.XLOOKUP($B8780,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8780,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20491162,2046,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8789)","v":229.935700315003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8789)","v":8.7278892426349603E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8789)","v":2.82314131968955E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8789)","v":914.30048369661995},1144.2362995219287,{"$f":"I8789/((1+real_disc)^(C8789-Assumptions!$G$10))","v":518.66587599488298},{"$f":"_xlfn.XLOOKUP(B8789,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":613350.91159999999},680033.11933846469,{"$f":"_xlfn.XLOOKUP(B8789,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8789)","v":613350.91159999999},{"$f":"_xlfn.XLOOKUP($B8789,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8789,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20491272,2034,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8801)","v":58242.494982486402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8801)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8801)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8801)","v":3211.66775410536},61454.162736591759,{"$f":"I8801/((1+real_disc)^(C8801-Assumptions!$G$10))","v":42092.76535724823},{"$f":"_xlfn.XLOOKUP(B8801,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":483256.37286},535794.9787975467,{"$f":"_xlfn.XLOOKUP(B8801,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8801)","v":483256.37286},{"$f":"_xlfn.XLOOKUP($B8801,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B8801,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,20491272,2041,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8808)","v":58242.494982486402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8808)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8808)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8808,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8808)","v":3211.66775410536},61454.162736591759,{"$f":"I8808/((1+real_disc)^(C8808-Assumptions!$G$10))","v":33084.533080982124},{"$f":"_xlfn.XLOOKUP(B8808,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":483256.37286},535794.9787975467,{"$f":"_xlfn.XLOOKUP(B8808,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8808)","v":483256.37286},{"$f":"_xlfn.XLOOKUP($B8808,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B8808,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,20491781,2026,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8817)","v":3.6259491035173799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8817)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8817)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8817)","v":2429.3649491407},2432.9908982442175,{"$f":"I8817/((1+real_disc)^(C8817-Assumptions!$G$10))","v":2194.4183936280615},{"$f":"_xlfn.XLOOKUP(B8817,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":717125.13040999998},795089.4506972729,{"$f":"_xlfn.XLOOKUP(B8817,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8817)","v":717125.13040999998},{"$f":"_xlfn.XLOOKUP($B8817,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8817,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20491781,2035,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8826,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8826)","v":3.6259491035173799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8826,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8826)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8826,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8826)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8826,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8826)","v":2429.3649491407},2432.9908982442175,{"$f":"I8826/((1+real_disc)^(C8826-Assumptions!$G$10))","v":1610.112741347489},{"$f":"_xlfn.XLOOKUP(B8826,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":717125.13040999998},795089.4506972729,{"$f":"_xlfn.XLOOKUP(B8826,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8826)","v":717125.13040999998},{"$f":"_xlfn.XLOOKUP($B8826,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8826,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20491781,2036,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8827)","v":3.6259491035173799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8827)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8827)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8827,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8827)","v":2429.3649491407},2432.9908982442175,{"$f":"I8827/((1+real_disc)^(C8827-Assumptions!$G$10))","v":1555.6644843937095},{"$f":"_xlfn.XLOOKUP(B8827,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":717125.13040999998},795089.4506972729,{"$f":"_xlfn.XLOOKUP(B8827,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8827)","v":717125.13040999998},{"$f":"_xlfn.XLOOKUP($B8827,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8827,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20491781,2045,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8836,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8836)","v":3.6259491035173799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8836,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8836)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8836,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8836)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8836,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8836)","v":2429.3649491407},2432.9908982442175,{"$f":"I8836/((1+real_disc)^(C8836-Assumptions!$G$10))","v":1141.4392145350512},{"$f":"_xlfn.XLOOKUP(B8836,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":717125.13040999998},795089.4506972729,{"$f":"_xlfn.XLOOKUP(B8836,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8836)","v":717125.13040999998},{"$f":"_xlfn.XLOOKUP($B8836,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8836,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20494773,2030,"KRT031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8845)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8845)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8845)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8845)","v":1222.92186843433},1222.92186843433,{"$f":"I8845/((1+real_disc)^(C8845-Assumptions!$G$10))","v":961.20553421195018},{"$f":"_xlfn.XLOOKUP(B8845,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":258816.86719999998},286954.88701614109,{"$f":"_xlfn.XLOOKUP(B8845,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8845)","v":258816.86719999998},{"$f":"_xlfn.XLOOKUP($B8845,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8845,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20494773,2040,"KRT031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8855)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8855)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8855)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8855,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8855)","v":1222.92186843433},1222.92186843433,{"$f":"I8855/((1+real_disc)^(C8855-Assumptions!$G$10))","v":681.41668704480355},{"$f":"_xlfn.XLOOKUP(B8855,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":258816.86719999998},286954.88701614109,{"$f":"_xlfn.XLOOKUP(B8855,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8855)","v":258816.86719999998},{"$f":"_xlfn.XLOOKUP($B8855,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8855,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20494846,2025,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8864)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8864)","v":294.05349402432103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8864)","v":880.48225076107701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8864,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8864)","v":7186.8056272785398},8361.3413720639383,{"$f":"I8864/((1+real_disc)^(C8864-Assumptions!$G$10))","v":7805.4016402379884},{"$f":"_xlfn.XLOOKUP(B8864,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2433481.1538399998},2698044.053738032,{"$f":"_xlfn.XLOOKUP(B8864,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8864)","v":2433481.1538399998},{"$f":"_xlfn.XLOOKUP($B8864,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8864,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20494846,2034,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8873)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8873)","v":1355.14747195732},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8873)","v":1849.76972494713},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8873,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8873)","v":7186.8056272785398},10391.722824182991,{"$f":"I8873/((1+real_disc)^(C8873-Assumptions!$G$10))","v":7117.7660066865401},{"$f":"_xlfn.XLOOKUP(B8873,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2433481.1538399998},2698044.053738032,{"$f":"_xlfn.XLOOKUP(B8873,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8873)","v":2433481.1538399998},{"$f":"_xlfn.XLOOKUP($B8873,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8873,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20494846,2043,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8882)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8882)","v":1271.62428271866},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8882)","v":1862.4724547860301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8882)","v":7186.8056272785398},10320.902364783229,{"$f":"I8882/((1+real_disc)^(C8882-Assumptions!$G$10))","v":5186.9334250902048},{"$f":"_xlfn.XLOOKUP(B8882,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2433481.1538399998},2698044.053738032,{"$f":"_xlfn.XLOOKUP(B8882,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8882)","v":2433481.1538399998},{"$f":"_xlfn.XLOOKUP($B8882,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8882,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20494857,2028,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8891)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8891)","v":1.61748431962047},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8891)","v":9.0891492408828292},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8891)","v":767.11205189305804},777.81868545356133,{"$f":"I8891/((1+real_disc)^(C8891-Assumptions!$G$10))","v":654.90246183306931},{"$f":"_xlfn.XLOOKUP(B8891,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":478324.95878999995},530327.43186911114,{"$f":"_xlfn.XLOOKUP(B8891,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8891)","v":478324.95878999995},{"$f":"_xlfn.XLOOKUP($B8891,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8891,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20494857,2029,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8892,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8892)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8892,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8892)","v":1.61748431962047},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8892,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8892)","v":9.0891492408828292},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8892,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8892)","v":767.11205189305804},777.81868545356133,{"$f":"I8892/((1+real_disc)^(C8892-Assumptions!$G$10))","v":632.7560017710814},{"$f":"_xlfn.XLOOKUP(B8892,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":478324.95878999995},530327.43186911114,{"$f":"_xlfn.XLOOKUP(B8892,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8892)","v":478324.95878999995},{"$f":"_xlfn.XLOOKUP($B8892,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8892,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20494857,2038,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8901,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8901)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8901,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8901)","v":1.61748431962047},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8901,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8901)","v":9.0891492408828292},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8901,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8901)","v":767.11205189305804},777.81868545356133,{"$f":"I8901/((1+real_disc)^(C8901-Assumptions!$G$10))","v":464.27267633830877},{"$f":"_xlfn.XLOOKUP(B8901,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":478324.95878999995},530327.43186911114,{"$f":"_xlfn.XLOOKUP(B8901,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8901)","v":478324.95878999995},{"$f":"_xlfn.XLOOKUP($B8901,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8901,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20494857,2046,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8909)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8909)","v":1.61748431962047},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8909)","v":9.0891492408828292},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8909)","v":767.11205189305804},777.81868545356133,{"$f":"I8909/((1+real_disc)^(C8909-Assumptions!$G$10))","v":352.57403564675872},{"$f":"_xlfn.XLOOKUP(B8909,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":478324.95878999995},530327.43186911114,{"$f":"_xlfn.XLOOKUP(B8909,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8909)","v":478324.95878999995},{"$f":"_xlfn.XLOOKUP($B8909,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8909,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495668,2033,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8920)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8920)","v":692.37386699824901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8920)","v":1421.50952901508},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8920,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8920)","v":1650.93130634974},3764.814702363069,{"$f":"I8920/((1+real_disc)^(C8920-Assumptions!$G$10))","v":2668.9479726363361},{"$f":"_xlfn.XLOOKUP(B8920,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1408513.11445},1561643.6671626354,{"$f":"_xlfn.XLOOKUP(B8920,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8920)","v":1408513.11445},{"$f":"_xlfn.XLOOKUP($B8920,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8920,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495668,2042,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8929)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8929)","v":692.37386699824901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8929)","v":1421.50952901508},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8929,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8929)","v":1650.93130634974},3764.814702363069,{"$f":"I8929/((1+real_disc)^(C8929-Assumptions!$G$10))","v":1958.2897906859585},{"$f":"_xlfn.XLOOKUP(B8929,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1408513.11445},1561643.6671626354,{"$f":"_xlfn.XLOOKUP(B8929,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8929)","v":1408513.11445},{"$f":"_xlfn.XLOOKUP($B8929,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8929,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495755,2027,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8938)","v":8926.9611363709391},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8938)","v":3.3191563196095998E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8938)","v":0.121089718033574},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8938,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8938)","v":3115.3797237630001},12042.465269008293,{"$f":"I8938/((1+real_disc)^(C8938-Assumptions!$G$10))","v":10494.312761007275},{"$f":"_xlfn.XLOOKUP(B8938,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1817685.5130999999},2015300.419502516,{"$f":"_xlfn.XLOOKUP(B8938,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8938)","v":1817685.5130999999},{"$f":"_xlfn.XLOOKUP($B8938,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B8938,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495755,2036,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8947)","v":8926.9611363709391},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8947)","v":3.3191563196095998E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8947)","v":0.121089718033574},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8947)","v":3115.3797237630001},12042.465269008293,{"$f":"I8947/((1+real_disc)^(C8947-Assumptions!$G$10))","v":7700.0023045957423},{"$f":"_xlfn.XLOOKUP(B8947,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1817685.5130999999},2015300.419502516,{"$f":"_xlfn.XLOOKUP(B8947,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8947)","v":1817685.5130999999},{"$f":"_xlfn.XLOOKUP($B8947,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B8947,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495755,2045,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8956)","v":8926.9611363709391},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8956)","v":3.3191563196095998E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8956)","v":0.121089718033574},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8956)","v":3115.3797237630001},12042.465269008293,{"$f":"I8956/((1+real_disc)^(C8956-Assumptions!$G$10))","v":5649.7301768133029},{"$f":"_xlfn.XLOOKUP(B8956,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1817685.5130999999},2015300.419502516,{"$f":"_xlfn.XLOOKUP(B8956,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8956)","v":1817685.5130999999},{"$f":"_xlfn.XLOOKUP($B8956,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B8956,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495755,2046,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8957)","v":8926.9611363709391},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8957)","v":3.3191563196095998E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8957)","v":0.121089718033574},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8957,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8957)","v":3115.3797237630001},12042.465269008293,{"$f":"I8957/((1+real_disc)^(C8957-Assumptions!$G$10))","v":5458.6764993365241},{"$f":"_xlfn.XLOOKUP(B8957,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1817685.5130999999},2015300.419502516,{"$f":"_xlfn.XLOOKUP(B8957,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8957)","v":1817685.5130999999},{"$f":"_xlfn.XLOOKUP($B8957,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B8957,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495774,2031,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8966,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8966)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8966,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8966)","v":13.065041390975599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8966,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8966)","v":14.143690739654099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8966,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8966)","v":10222.9367038974},10250.14543602803,{"$f":"I8966/((1+real_disc)^(C8966-Assumptions!$G$10))","v":7784.0788970169442},{"$f":"_xlfn.XLOOKUP(B8966,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2189746.6691899998},{"$f":"K8966/((1 + real_disc) ^ (2023 - 2026))","v":2427811.273852664},{"$f":"_xlfn.XLOOKUP(B8966,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8966)","v":2189746.6691899998},{"$f":"_xlfn.XLOOKUP($B8966,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8966,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495774,2039,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8974)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8974)","v":18.3636641056336},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8974)","v":24.973449621751101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8974)","v":10222.9367038974},10266.273817624784,{"$f":"I8974/((1+real_disc)^(C8974-Assumptions!$G$10))","v":5920.6208019069527},{"$f":"_xlfn.XLOOKUP(B8974,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2189746.6691899998},2427811.273852664,{"$f":"_xlfn.XLOOKUP(B8974,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8974)","v":2189746.6691899998},{"$f":"_xlfn.XLOOKUP($B8974,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8974,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495814,2026,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8985)","v":599.46019947647699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8985)","v":0.146006415599432},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8985)","v":0.92641485802648404},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8985)","v":14745.179299143199},15345.711919893303,{"$f":"I8985/((1+real_disc)^(C8985-Assumptions!$G$10))","v":13840.952929430588},{"$f":"_xlfn.XLOOKUP(B8985,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2571119.6102499999},2850646.2706472073,{"$f":"_xlfn.XLOOKUP(B8985,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8985)","v":2571119.6102499999},{"$f":"_xlfn.XLOOKUP($B8985,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8985,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495814,2035,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8994)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8994)","v":9.4795528681798196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8994)","v":19.213371151092499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B8994,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C8994)","v":14745.179299143199},14773.872223162472,{"$f":"I8994/((1+real_disc)^(C8994-Assumptions!$G$10))","v":9777.1018883466077},{"$f":"_xlfn.XLOOKUP(B8994,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2571119.6102499999},2850646.2706472073,{"$f":"_xlfn.XLOOKUP(B8994,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K8994)","v":2571119.6102499999},{"$f":"_xlfn.XLOOKUP($B8994,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B8994,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495814,2044,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9003,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9003)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9003,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9003)","v":9.4795528681798196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9003,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9003)","v":19.213371151092499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9003,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9003)","v":14745.179299143199},14773.872223162472,{"$f":"I9003/((1+real_disc)^(C9003-Assumptions!$G$10))","v":7173.76247373347},{"$f":"_xlfn.XLOOKUP(B9003,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2571119.6102499999},2850646.2706472073,{"$f":"_xlfn.XLOOKUP(B9003,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9003)","v":2571119.6102499999},{"$f":"_xlfn.XLOOKUP($B9003,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9003,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495844,2029,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9012)","v":24680.125204857701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9012)","v":4.2961087205330104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9012)","v":13.8239792336528},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9012)","v":3860.9476701120898},28559.192962923978,{"$f":"I9012/((1+real_disc)^(C9012-Assumptions!$G$10))","v":23232.921876248096},{"$f":"_xlfn.XLOOKUP(B9012,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1939309.7089099998},2150147.3394295629,{"$f":"_xlfn.XLOOKUP(B9012,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9012)","v":1939309.7089099998},{"$f":"_xlfn.XLOOKUP($B9012,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9012,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495844,2038,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9021,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9021)","v":24680.125204857701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9021,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9021)","v":4.2961087205330104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9021,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9021)","v":13.8239792336528},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9021,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9021)","v":3860.9476701120898},28559.192962923978,{"$f":"I9021/((1+real_disc)^(C9021-Assumptions!$G$10))","v":17046.714355064869},{"$f":"_xlfn.XLOOKUP(B9021,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1939309.7089099998},2150147.3394295629,{"$f":"_xlfn.XLOOKUP(B9021,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9021)","v":1939309.7089099998},{"$f":"_xlfn.XLOOKUP($B9021,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9021,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495844,2039,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9022,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9022)","v":24680.125204857701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9022,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9022)","v":4.2961087205330104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9022,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9022)","v":13.8239792336528},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9022,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9022)","v":3860.9476701120898},28559.192962923978,{"$f":"I9022/((1+real_disc)^(C9022-Assumptions!$G$10))","v":16470.255415521617},{"$f":"_xlfn.XLOOKUP(B9022,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1939309.7089099998},2150147.3394295629,{"$f":"_xlfn.XLOOKUP(B9022,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9022)","v":1939309.7089099998},{"$f":"_xlfn.XLOOKUP($B9022,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9022,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495863,2030,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9037,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9037)","v":793757.20157031098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9037,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9037)","v":1.3017553183999699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9037,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9037)","v":4.0610714529146197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9037,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9037)","v":3602.1935858778602},797364.7579829602,{"$f":"I9037/((1+real_disc)^(C9037-Assumptions!$G$10))","v":626721.49214244785},{"$f":"_xlfn.XLOOKUP(B9037,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2388189.6999000004},2647828.6091700154,{"$f":"_xlfn.XLOOKUP(B9037,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9037)","v":2388189.6999000004},{"$f":"_xlfn.XLOOKUP($B9037,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B9037,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20495863,2034,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9041)","v":793757.20157031098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9041)","v":1.3017553183999699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9041)","v":4.0610714529146197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9041)","v":3602.1935858778602},797364.7579829602,{"$f":"I9041/((1+real_disc)^(C9041-Assumptions!$G$10))","v":546151.5732591881},{"$f":"_xlfn.XLOOKUP(B9041,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2388189.6999000004},2647828.6091700154,{"$f":"_xlfn.XLOOKUP(B9041,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9041)","v":2388189.6999000004},{"$f":"_xlfn.XLOOKUP($B9041,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B9041,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20495863,2043,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9050)","v":793757.20157031098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9050)","v":1.3017553183999699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9050)","v":4.0610714529146197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9050)","v":3602.1935858778602},797364.7579829602,{"$f":"I9050/((1+real_disc)^(C9050-Assumptions!$G$10))","v":400728.32481035142},{"$f":"_xlfn.XLOOKUP(B9050,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2388189.6999000004},2647828.6091700154,{"$f":"_xlfn.XLOOKUP(B9050,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9050)","v":2388189.6999000004},{"$f":"_xlfn.XLOOKUP($B9050,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B9050,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20495874,2028,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9059,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9059)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9059,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9059)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9059,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9059)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9059,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9059)","v":1570.28250366358},1570.28250366358,{"$f":"I9059/((1+real_disc)^(C9059-Assumptions!$G$10))","v":1322.1357324721564},{"$f":"_xlfn.XLOOKUP(B9059,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":331468.45583999995},367505.001988456,{"$f":"_xlfn.XLOOKUP(B9059,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9059)","v":331468.45583999995},{"$f":"_xlfn.XLOOKUP($B9059,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9059,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495874,2037,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9068)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9068)","v":2.5047881216096002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9068)","v":3.7340103549649801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9068)","v":1570.28250366358},1576.5213021401546,{"$f":"I9068/((1+real_disc)^(C9068-Assumptions!$G$10))","v":973.94615244545639},{"$f":"_xlfn.XLOOKUP(B9068,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":331468.45583999995},367505.001988456,{"$f":"_xlfn.XLOOKUP(B9068,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9068)","v":331468.45583999995},{"$f":"_xlfn.XLOOKUP($B9068,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9068,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495874,2046,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9077)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9077)","v":2.5047881216096002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9077)","v":3.7340103549649801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9077)","v":1570.28250366358},1576.5213021401546,{"$f":"I9077/((1+real_disc)^(C9077-Assumptions!$G$10))","v":714.6144572941389},{"$f":"_xlfn.XLOOKUP(B9077,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":331468.45583999995},367505.001988456,{"$f":"_xlfn.XLOOKUP(B9077,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9077)","v":331468.45583999995},{"$f":"_xlfn.XLOOKUP($B9077,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9077,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495907,2031,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9086,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9086)","v":226384.87961555301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9086,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9086)","v":384.450496339761},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9086,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9086)","v":805.11176720737001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9086,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9086)","v":5808.2096176593304},233382.65149675947,{"$f":"I9086/((1+real_disc)^(C9086-Assumptions!$G$10))","v":177233.48256702896},{"$f":"_xlfn.XLOOKUP(B9086,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2679753.8068300001},2971090.9462317177,{"$f":"_xlfn.XLOOKUP(B9086,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9086)","v":2679753.8068300001},{"$f":"_xlfn.XLOOKUP($B9086,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9086,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20495907,2032,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9087,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9087)","v":221856.33250480099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9087,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9087)","v":620.10750839836498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9087,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9087)","v":1624.8520662104299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9087,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9087)","v":5808.2096176593304},229909.50169706912,{"$f":"I9087/((1+real_disc)^(C9087-Assumptions!$G$10))","v":168691.72219582027},{"$f":"_xlfn.XLOOKUP(B9087,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2679753.8068300001},2971090.9462317177,{"$f":"_xlfn.XLOOKUP(B9087,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9087)","v":2679753.8068300001},{"$f":"_xlfn.XLOOKUP($B9087,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9087,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20495907,2042,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9097,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9097)","v":221856.33250480099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9097,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9097)","v":620.10750839836498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9097,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9097)","v":1624.8520662104299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9097,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9097)","v":5808.2096176593304},229909.50169706912,{"$f":"I9097/((1+real_disc)^(C9097-Assumptions!$G$10))","v":119588.73558171935},{"$f":"_xlfn.XLOOKUP(B9097,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2679753.8068300001},2971090.9462317177,{"$f":"_xlfn.XLOOKUP(B9097,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9097)","v":2679753.8068300001},{"$f":"_xlfn.XLOOKUP($B9097,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9097,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20495956,2027,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9106)","v":4917.1863699874202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9106)","v":1.2664667772932601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9106)","v":6.6834842228702396},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9106)","v":2180.91704053688},7106.053361524464,{"$f":"I9106/((1+real_disc)^(C9106-Assumptions!$G$10))","v":6192.5149715118077},{"$f":"_xlfn.XLOOKUP(B9106,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1196347.7796700001},1326412.1680366904,{"$f":"_xlfn.XLOOKUP(B9106,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9106)","v":1196347.7796700001},{"$f":"_xlfn.XLOOKUP($B9106,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9106,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495956,2036,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9115)","v":9399.1759067129806},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9115)","v":86.586254305294602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9115)","v":263.73859154973201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9115)","v":2180.91704053688},11930.417793104889,{"$f":"I9115/((1+real_disc)^(C9115-Assumptions!$G$10))","v":7628.358683177069},{"$f":"_xlfn.XLOOKUP(B9115,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1196347.7796700001},1326412.1680366904,{"$f":"_xlfn.XLOOKUP(B9115,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9115)","v":1196347.7796700001},{"$f":"_xlfn.XLOOKUP($B9115,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9115,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495956,2045,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9124)","v":9399.1759067129806},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9124)","v":86.586254305294602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9124)","v":263.73859154973201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9124)","v":2180.91704053688},11930.417793104889,{"$f":"I9124/((1+real_disc)^(C9124-Assumptions!$G$10))","v":5597.1630328185956},{"$f":"_xlfn.XLOOKUP(B9124,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1196347.7796700001},1326412.1680366904,{"$f":"_xlfn.XLOOKUP(B9124,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9124)","v":1196347.7796700001},{"$f":"_xlfn.XLOOKUP($B9124,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9124,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495974,2030,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9133)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9133)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9133)","v":6.0483723606592203E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9133)","v":5288.2737977367897},5288.3342814603966,{"$f":"I9133/((1+real_disc)^(C9133-Assumptions!$G$10))","v":4156.5829423022315},{"$f":"_xlfn.XLOOKUP(B9133,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1595218.3289199998},1768647.0758012328,{"$f":"_xlfn.XLOOKUP(B9133,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9133)","v":1595218.3289199998},{"$f":"_xlfn.XLOOKUP($B9133,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9133,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20495974,2039,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9142)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9142)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9142)","v":6.0483723606592203E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9142)","v":5288.2737977367897},5288.3342814603966,{"$f":"I9142/((1+real_disc)^(C9142-Assumptions!$G$10))","v":3049.8136432421838},{"$f":"_xlfn.XLOOKUP(B9142,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1595218.3289199998},1768647.0758012328,{"$f":"_xlfn.XLOOKUP(B9142,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9142)","v":1595218.3289199998},{"$f":"_xlfn.XLOOKUP($B9142,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9142,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496004,2024,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9151)","v":267.06999627194801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9151)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9151)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9151)","v":11359.0718331568},11626.141829428749,{"$f":"I9151/((1+real_disc)^(C9151-Assumptions!$G$10))","v":11232.987274810386},{"$f":"_xlfn.XLOOKUP(B9151,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1506035.8724099998},1669768.8921321859,{"$f":"_xlfn.XLOOKUP(B9151,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9151)","v":1506035.8724099998},{"$f":"_xlfn.XLOOKUP($B9151,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9151,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496004,2025,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9152,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9152)","v":512.10156803027996},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9152,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9152)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9152,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9152)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9152,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9152)","v":11359.0718331568},11871.173401187081,{"$f":"I9152/((1+real_disc)^(C9152-Assumptions!$G$10))","v":11081.867395913167},{"$f":"_xlfn.XLOOKUP(B9152,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1506035.8724099998},1669768.8921321859,{"$f":"_xlfn.XLOOKUP(B9152,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9152)","v":1506035.8724099998},{"$f":"_xlfn.XLOOKUP($B9152,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9152,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496004,2035,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9162)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9162)","v":0.12539331891368399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9162)","v":0.23222749874415599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9162,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9162)","v":11359.0718331568},11359.429453974459,{"$f":"I9162/((1+real_disc)^(C9162-Assumptions!$G$10))","v":7517.4806907338971},{"$f":"_xlfn.XLOOKUP(B9162,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1506035.8724099998},1669768.8921321859,{"$f":"_xlfn.XLOOKUP(B9162,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9162)","v":1506035.8724099998},{"$f":"_xlfn.XLOOKUP($B9162,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9162,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496004,2044,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9171)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9171)","v":0.12539331891368399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9171)","v":0.23222749874415599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9171,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9171)","v":11359.0718331568},11359.429453974459,{"$f":"I9171/((1+real_disc)^(C9171-Assumptions!$G$10))","v":5515.8084156288351},{"$f":"_xlfn.XLOOKUP(B9171,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1506035.8724099998},1669768.8921321859,{"$f":"_xlfn.XLOOKUP(B9171,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9171)","v":1506035.8724099998},{"$f":"_xlfn.XLOOKUP($B9171,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9171,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496023,2029,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9180)","v":667.86957313019195},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9180)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9180)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9180)","v":25234.442910466201},25902.312483596394,{"$f":"I9180/((1+real_disc)^(C9180-Assumptions!$G$10))","v":21071.547894466414},{"$f":"_xlfn.XLOOKUP(B9180,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2065971.91818},2290579.9949342031,{"$f":"_xlfn.XLOOKUP(B9180,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9180)","v":2065971.91818},{"$f":"_xlfn.XLOOKUP($B9180,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9180,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496023,2038,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9189)","v":154.40609201026001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9189)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9189)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9189)","v":25234.442910466201},25388.849002476461,{"$f":"I9189/((1+real_disc)^(C9189-Assumptions!$G$10))","v":15154.365787259936},{"$f":"_xlfn.XLOOKUP(B9189,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2065971.91818},2290579.9949342031,{"$f":"_xlfn.XLOOKUP(B9189,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9189)","v":2065971.91818},{"$f":"_xlfn.XLOOKUP($B9189,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9189,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496034,2023,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9198)","v":16.7030683378117},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9198)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9198)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9198)","v":13122.5333791049},13139.236447442712,{"$f":"I9198/((1+real_disc)^(C9198-Assumptions!$G$10))","v":13139.236447442712},{"$f":"_xlfn.XLOOKUP(B9198,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1099006.62424},1218488.2890382961,{"$f":"_xlfn.XLOOKUP(B9198,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9198)","v":1099006.62424},{"$f":"_xlfn.XLOOKUP($B9198,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9198,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496034,2032,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9207)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9207)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9207)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9207)","v":13122.5333791049},13122.5333791049,{"$f":"I9207/((1+real_disc)^(C9207-Assumptions!$G$10))","v":9628.4091738413008},{"$f":"_xlfn.XLOOKUP(B9207,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1099006.62424},1218488.2890382961,{"$f":"_xlfn.XLOOKUP(B9207,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9207)","v":1099006.62424},{"$f":"_xlfn.XLOOKUP($B9207,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9207,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496034,2040,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9215)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9215)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9215)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9215)","v":13122.5333791049},13122.5333791049,{"$f":"I9215/((1+real_disc)^(C9215-Assumptions!$G$10))","v":7311.9251945936448},{"$f":"_xlfn.XLOOKUP(B9215,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1099006.62424},1218488.2890382961,{"$f":"_xlfn.XLOOKUP(B9215,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9215)","v":1099006.62424},{"$f":"_xlfn.XLOOKUP($B9215,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9215,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496034,2043,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9218)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9218)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9218)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9218,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9218)","v":13122.5333791049},13122.5333791049,{"$f":"I9218/((1+real_disc)^(C9218-Assumptions!$G$10))","v":6594.9375936539736},{"$f":"_xlfn.XLOOKUP(B9218,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1099006.62424},1218488.2890382961,{"$f":"_xlfn.XLOOKUP(B9218,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9218)","v":1099006.62424},{"$f":"_xlfn.XLOOKUP($B9218,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9218,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496045,2028,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9227)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9227)","v":0.45557450141560601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9227)","v":0.781372443420282},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9227,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9227)","v":23940.478158633901},23941.715105578736,{"$f":"I9227/((1+real_disc)^(C9227-Assumptions!$G$10))","v":20158.281687468694},{"$f":"_xlfn.XLOOKUP(B9227,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3349126.5118800001},3713236.429357755,{"$f":"_xlfn.XLOOKUP(B9227,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9227)","v":3349126.5118800001},{"$f":"_xlfn.XLOOKUP($B9227,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9227,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496045,2037,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9236)","v":545.738953398185},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9236)","v":7.88113127499469},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9236)","v":9.1415001455384406},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9236,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9236)","v":23940.478158633901},24503.239743452621,{"$f":"I9236/((1+real_disc)^(C9236-Assumptions!$G$10))","v":15137.655316288687},{"$f":"_xlfn.XLOOKUP(B9236,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3349126.5118800001},3713236.429357755,{"$f":"_xlfn.XLOOKUP(B9236,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9236)","v":3349126.5118800001},{"$f":"_xlfn.XLOOKUP($B9236,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9236,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496045,2046,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9245)","v":545.738953398185},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9245)","v":7.88113127499469},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9245)","v":9.1415001455384406},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9245)","v":23940.478158633901},24503.239743452621,{"$f":"I9245/((1+real_disc)^(C9245-Assumptions!$G$10))","v":11106.966551891779},{"$f":"_xlfn.XLOOKUP(B9245,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3349126.5118800001},3713236.429357755,{"$f":"_xlfn.XLOOKUP(B9245,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9245)","v":3349126.5118800001},{"$f":"_xlfn.XLOOKUP($B9245,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9245,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496116,2031,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9254)","v":275104.71901404602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9254)","v":121.507434132993},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9254)","v":257.71559561401398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9254)","v":9467.3261955857197},284951.2682393787,{"$f":"I9254/((1+real_disc)^(C9254-Assumptions!$G$10))","v":216395.28605946084},{"$f":"_xlfn.XLOOKUP(B9254,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2232144.8087900002},2474818.8490939299,{"$f":"_xlfn.XLOOKUP(B9254,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9254)","v":2232144.8087900002},{"$f":"_xlfn.XLOOKUP($B9254,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9254,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,20496116,2040,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9263)","v":275104.71901404602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9263)","v":121.507434132993},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9263)","v":257.71559561401398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9263)","v":9467.3261955857197},284951.2682393787,{"$f":"I9263/((1+real_disc)^(C9263-Assumptions!$G$10))","v":158775.92361765783},{"$f":"_xlfn.XLOOKUP(B9263,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2232144.8087900002},2474818.8490939299,{"$f":"_xlfn.XLOOKUP(B9263,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9263)","v":2232144.8087900002},{"$f":"_xlfn.XLOOKUP($B9263,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9263,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,20496116,2046,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9269)","v":275104.71901404602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9269)","v":121.507434132993},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9269)","v":257.71559561401398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9269,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9269)","v":9467.3261955857197},284951.2682393787,{"$f":"I9269/((1+real_disc)^(C9269-Assumptions!$G$10))","v":129164.31616352321},{"$f":"_xlfn.XLOOKUP(B9269,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2232144.8087900002},2474818.8490939299,{"$f":"_xlfn.XLOOKUP(B9269,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9269)","v":2232144.8087900002},{"$f":"_xlfn.XLOOKUP($B9269,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9269,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,20496348,2035,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9282)","v":242.70191916594999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9282)","v":605.42573080315196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9282)","v":896.28311617398401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9282)","v":546.01378127444195},2290.4245474175277,{"$f":"I9282/((1+real_disc)^(C9282-Assumptions!$G$10))","v":1515.764711472357},{"$f":"_xlfn.XLOOKUP(B9282,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":786656.37682999996},872179.98647415661,{"$f":"_xlfn.XLOOKUP(B9282,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9282)","v":786656.37682999996},{"$f":"_xlfn.XLOOKUP($B9282,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9282,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496348,2036,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9283)","v":242.70191916594999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9283)","v":605.42573080315196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9283)","v":896.28311617398401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9283)","v":546.01378127444195},2290.4245474175277,{"$f":"I9283/((1+real_disc)^(C9283-Assumptions!$G$10))","v":1464.5069676061423},{"$f":"_xlfn.XLOOKUP(B9283,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":786656.37682999996},872179.98647415661,{"$f":"_xlfn.XLOOKUP(B9283,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9283)","v":786656.37682999996},{"$f":"_xlfn.XLOOKUP($B9283,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9283,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496348,2045,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9292)","v":242.70191916594999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9292)","v":605.42573080315196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9292)","v":896.28311617398401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9292)","v":546.01378127444195},2290.4245474175277,{"$f":"I9292/((1+real_disc)^(C9292-Assumptions!$G$10))","v":1074.5541211201185},{"$f":"_xlfn.XLOOKUP(B9292,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":786656.37682999996},872179.98647415661,{"$f":"_xlfn.XLOOKUP(B9292,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9292)","v":786656.37682999996},{"$f":"_xlfn.XLOOKUP($B9292,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9292,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496486,2030,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9301)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9301)","v":0.31105024072259801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9301)","v":2.7302807735612502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9301)","v":12203.8053222703},12206.846653284583,{"$f":"I9301/((1+real_disc)^(C9301-Assumptions!$G$10))","v":9594.4711279352123},{"$f":"_xlfn.XLOOKUP(B9301,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3065233.8714399994},3398479.5843209787,{"$f":"_xlfn.XLOOKUP(B9301,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9301)","v":3065233.8714399994},{"$f":"_xlfn.XLOOKUP($B9301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496486,2039,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9310)","v":78.044971811837399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9310)","v":3.4425545368227599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9310)","v":25.596189543369999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9310)","v":12203.8053222703},12310.88903816233,{"$f":"I9310/((1+real_disc)^(C9310-Assumptions!$G$10))","v":7099.7624867729892},{"$f":"_xlfn.XLOOKUP(B9310,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3065233.8714399994},3398479.5843209787,{"$f":"_xlfn.XLOOKUP(B9310,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9310)","v":3065233.8714399994},{"$f":"_xlfn.XLOOKUP($B9310,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9310,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496497,2024,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9319)","v":117989.84877613399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9319)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9319)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9319)","v":3168.7475204912498},121158.59629662524,{"$f":"I9319/((1+real_disc)^(C9319-Assumptions!$G$10))","v":117061.44569722246},{"$f":"_xlfn.XLOOKUP(B9319,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":587698.26967999991},651591.57670078625,{"$f":"_xlfn.XLOOKUP(B9319,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9319)","v":651139.26967999991},{"$f":"_xlfn.XLOOKUP($B9319,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B9319,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,20496497,2033,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9328)","v":100335.322379363},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9328)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9328)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9328)","v":3168.7475204912498},103504.06989985425,{"$f":"I9328/((1+real_disc)^(C9328-Assumptions!$G$10))","v":73375.982447538016},{"$f":"_xlfn.XLOOKUP(B9328,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":587698.26967999991},651591.57670078625,{"$f":"_xlfn.XLOOKUP(B9328,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9328)","v":651139.26967999991},{"$f":"_xlfn.XLOOKUP($B9328,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B9328,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,20496497,2039,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9334)","v":100335.322379363},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9334)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9334)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9334)","v":3168.7475204912498},103504.06989985425,{"$f":"I9334/((1+real_disc)^(C9334-Assumptions!$G$10))","v":59691.408997786537},{"$f":"_xlfn.XLOOKUP(B9334,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":587698.26967999991},651591.57670078625,{"$f":"_xlfn.XLOOKUP(B9334,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9334)","v":651139.26967999991},{"$f":"_xlfn.XLOOKUP($B9334,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B9334,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,20496586,2028,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9347)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9347)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9347)","v":4.1415311073551E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9347)","v":1788.2788473445901},1788.2829888756974,{"$f":"I9347/((1+real_disc)^(C9347-Assumptions!$G$10))","v":1505.6862913828979},{"$f":"_xlfn.XLOOKUP(B9347,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":714435.74673999997},792107.68294961075,{"$f":"_xlfn.XLOOKUP(B9347,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9347)","v":714435.74673999997},{"$f":"_xlfn.XLOOKUP($B9347,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9347,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496586,2029,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9348)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9348)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9348)","v":4.1415311073551E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9348)","v":1788.2788473445901},1788.2829888756974,{"$f":"I9348/((1+real_disc)^(C9348-Assumptions!$G$10))","v":1454.7693636549736},{"$f":"_xlfn.XLOOKUP(B9348,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":714435.74673999997},792107.68294961075,{"$f":"_xlfn.XLOOKUP(B9348,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9348)","v":714435.74673999997},{"$f":"_xlfn.XLOOKUP($B9348,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9348,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496586,2038,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9357)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9357)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9357)","v":4.1415311073551E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9357)","v":1788.2788473445901},1788.2829888756974,{"$f":"I9357/((1+real_disc)^(C9357-Assumptions!$G$10))","v":1067.4093395062303},{"$f":"_xlfn.XLOOKUP(B9357,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":714435.74673999997},792107.68294961075,{"$f":"_xlfn.XLOOKUP(B9357,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9357)","v":714435.74673999997},{"$f":"_xlfn.XLOOKUP($B9357,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9357,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496605,2023,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9366)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9366)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9366)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9366)","v":2710.8560506302501},2710.8560506302501,{"$f":"I9366/((1+real_disc)^(C9366-Assumptions!$G$10))","v":2710.8560506302501},{"$f":"_xlfn.XLOOKUP(B9366,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1168958.3286299999},1296044.9940822048,{"$f":"_xlfn.XLOOKUP(B9366,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9366)","v":1168958.3286299999},{"$f":"_xlfn.XLOOKUP($B9366,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9366,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496605,2032,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9375)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9375)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9375)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9375)","v":2710.8560506302501},2710.8560506302501,{"$f":"I9375/((1+real_disc)^(C9375-Assumptions!$G$10))","v":1989.0390454950314},{"$f":"_xlfn.XLOOKUP(B9375,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1168958.3286299999},1296044.9940822048,{"$f":"_xlfn.XLOOKUP(B9375,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9375)","v":1168958.3286299999},{"$f":"_xlfn.XLOOKUP($B9375,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9375,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496605,2041,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9384)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9384)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9384)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9384)","v":2710.8560506302501},2710.8560506302501,{"$f":"I9384/((1+real_disc)^(C9384-Assumptions!$G$10))","v":1459.4195525741713},{"$f":"_xlfn.XLOOKUP(B9384,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1168958.3286299999},1296044.9940822048,{"$f":"_xlfn.XLOOKUP(B9384,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9384)","v":1168958.3286299999},{"$f":"_xlfn.XLOOKUP($B9384,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9384,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496964,2026,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9393)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9393)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9393)","v":0.12617570593302499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9393)","v":5767.3718678409496},5767.4980435468824,{"$f":"I9393/((1+real_disc)^(C9393-Assumptions!$G$10))","v":5201.9527903317003},{"$f":"_xlfn.XLOOKUP(B9393,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2158148.7694999999},2392778.117653904,{"$f":"_xlfn.XLOOKUP(B9393,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9393)","v":2158148.7694999999},{"$f":"_xlfn.XLOOKUP($B9393,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9393,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496964,2036,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9403)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9403)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9403)","v":0.12617570593302499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9403)","v":5767.3718678409496},5767.4980435468824,{"$f":"I9403/((1+real_disc)^(C9403-Assumptions!$G$10))","v":3687.7622010961886},{"$f":"_xlfn.XLOOKUP(B9403,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2158148.7694999999},2392778.117653904,{"$f":"_xlfn.XLOOKUP(B9403,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9403)","v":2158148.7694999999},{"$f":"_xlfn.XLOOKUP($B9403,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9403,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496964,2045,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9412)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9412)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9412)","v":0.12617570593302499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9412)","v":5767.3718678409496},5767.4980435468824,{"$f":"I9412/((1+real_disc)^(C9412-Assumptions!$G$10))","v":2705.8253450144175},{"$f":"_xlfn.XLOOKUP(B9412,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2158148.7694999999},2392778.117653904,{"$f":"_xlfn.XLOOKUP(B9412,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9412)","v":2158148.7694999999},{"$f":"_xlfn.XLOOKUP($B9412,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9412,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20496964,2046,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9413)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9413)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9413)","v":0.12617570593302499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9413)","v":5767.3718678409496},5767.4980435468824,{"$f":"I9413/((1+real_disc)^(C9413-Assumptions!$G$10))","v":2614.3240048448479},{"$f":"_xlfn.XLOOKUP(B9413,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2158148.7694999999},2392778.117653904,{"$f":"_xlfn.XLOOKUP(B9413,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9413)","v":2158148.7694999999},{"$f":"_xlfn.XLOOKUP($B9413,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9413,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497088,2031,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9422)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9422)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9422)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9422)","v":7728.4608199218301},7728.4608199218301,{"$f":"I9422/((1+real_disc)^(C9422-Assumptions!$G$10))","v":5869.0824584131569},{"$f":"_xlfn.XLOOKUP(B9422,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1949208.9639099999},2161122.8203972462,{"$f":"_xlfn.XLOOKUP(B9422,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9422)","v":1949208.9639099999},{"$f":"_xlfn.XLOOKUP($B9422,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9422,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497088,2040,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9431)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9431)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9431)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9431)","v":7728.4608199218301},7728.4608199218301,{"$f":"I9431/((1+real_disc)^(C9431-Assumptions!$G$10))","v":4306.3275780724962},{"$f":"_xlfn.XLOOKUP(B9431,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1949208.9639099999},2161122.8203972462,{"$f":"_xlfn.XLOOKUP(B9431,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9431)","v":1949208.9639099999},{"$f":"_xlfn.XLOOKUP($B9431,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9431,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497106,2025,"RCT022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9440)","v":3598.1131546522101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9440)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9440)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9440)","v":5826.1546264797298},9424.2677811319409,{"$f":"I9440/((1+real_disc)^(C9440-Assumptions!$G$10))","v":8797.6548168050049},{"$f":"_xlfn.XLOOKUP(B9440,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":976680.77174},1082863.4297969325,{"$f":"_xlfn.XLOOKUP(B9440,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9440)","v":976680.77174},{"$f":"_xlfn.XLOOKUP($B9440,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9440,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497106,2032,"RCT022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9447)","v":13530.4950530154},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9447)","v":5826.1546264797298},19356.649679495131,{"$f":"I9447/((1+real_disc)^(C9447-Assumptions!$G$10))","v":14202.573387669747},{"$f":"_xlfn.XLOOKUP(B9447,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":976680.77174},1082863.4297969325,{"$f":"_xlfn.XLOOKUP(B9447,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9447)","v":976680.77174},{"$f":"_xlfn.XLOOKUP($B9447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497106,2044,"RCT022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9459)","v":19146.2700228473},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9459)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9459)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9459)","v":5826.1546264797298},24972.424649327029,{"$f":"I9459/((1+real_disc)^(C9459-Assumptions!$G$10))","v":12125.882782891105},{"$f":"_xlfn.XLOOKUP(B9459,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":976680.77174},1082863.4297969325,{"$f":"_xlfn.XLOOKUP(B9459,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9459)","v":976680.77174},{"$f":"_xlfn.XLOOKUP($B9459,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9459,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497125,2029,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9468)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9468)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9468)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9468)","v":3763.7395728624901},3763.7395728624901,{"$f":"I9468/((1+real_disc)^(C9468-Assumptions!$G$10))","v":3061.8045675302219},{"$f":"_xlfn.XLOOKUP(B9468,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":654286.23803000001},725418.84747036558,{"$f":"_xlfn.XLOOKUP(B9468,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9468)","v":654286.23803000001},{"$f":"_xlfn.XLOOKUP($B9468,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9468,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497125,2038,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9477)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9477)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9477)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9477)","v":3763.7395728624901},3763.7395728624901,{"$f":"I9477/((1+real_disc)^(C9477-Assumptions!$G$10))","v":2246.5408419885507},{"$f":"_xlfn.XLOOKUP(B9477,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":654286.23803000001},725418.84747036558,{"$f":"_xlfn.XLOOKUP(B9477,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9477)","v":654286.23803000001},{"$f":"_xlfn.XLOOKUP($B9477,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9477,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497125,2039,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9478)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9478)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9478)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9478)","v":3763.7395728624901},3763.7395728624901,{"$f":"I9478/((1+real_disc)^(C9478-Assumptions!$G$10))","v":2170.5708618246872},{"$f":"_xlfn.XLOOKUP(B9478,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":654286.23803000001},{"$f":"K9478/((1 + real_disc) ^ (2023 - 2026))","v":725418.84747036558},{"$f":"_xlfn.XLOOKUP(B9478,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9478)","v":654286.23803000001},{"$f":"_xlfn.XLOOKUP($B9478,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9478,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497143,2024,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9487)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9487)","v":1.54264664912386E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9487)","v":4.2654815531476799E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9487)","v":6475.7612502575803},6475.8193315396029,{"$f":"I9487/((1+real_disc)^(C9487-Assumptions!$G$10))","v":6256.8302720189404},{"$f":"_xlfn.XLOOKUP(B9487,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1780314.7588400003},1973866.796252222,{"$f":"_xlfn.XLOOKUP(B9487,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9487)","v":1780314.7588400003},{"$f":"_xlfn.XLOOKUP($B9487,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9487,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497143,2033,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9496)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9496)","v":0.96665382311053105},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9496)","v":1.8893213175877299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9496)","v":6475.7612502575803},6478.6172253982786,{"$f":"I9496/((1+real_disc)^(C9496-Assumptions!$G$10))","v":4592.8136379090438},{"$f":"_xlfn.XLOOKUP(B9496,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1780314.7588400003},1973866.796252222,{"$f":"_xlfn.XLOOKUP(B9496,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9496)","v":1780314.7588400003},{"$f":"_xlfn.XLOOKUP($B9496,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9496,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497143,2042,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9505)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9505)","v":0.96665382311053105},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9505)","v":1.8893213175877299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9505)","v":6475.7612502575803},6478.6172253982786,{"$f":"I9505/((1+real_disc)^(C9505-Assumptions!$G$10))","v":3369.8896156287205},{"$f":"_xlfn.XLOOKUP(B9505,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1780314.7588400003},1973866.796252222,{"$f":"_xlfn.XLOOKUP(B9505,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9505)","v":1780314.7588400003},{"$f":"_xlfn.XLOOKUP($B9505,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9505,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497210,2025,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9512)","v":5.4951120678753398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9512)","v":1.7290034725110801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9512)","v":3.2215487039404599E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9512)","v":1369.58744322092},1375.1320608105598,{"$f":"I9512/((1+real_disc)^(C9512-Assumptions!$G$10))","v":1283.7004931835609},{"$f":"_xlfn.XLOOKUP(B9512,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":836350.94419000007},927277.24159658025,{"$f":"_xlfn.XLOOKUP(B9512,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9512)","v":836350.94419000007},{"$f":"_xlfn.XLOOKUP($B9512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497210,2037,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9524)","v":583.17661137442497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9524)","v":0.14595801136575101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9524)","v":0.27241613532166198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9524)","v":1369.58744322092},1953.1824287420325,{"$f":"I9524/((1+real_disc)^(C9524-Assumptions!$G$10))","v":1206.6405375651932},{"$f":"_xlfn.XLOOKUP(B9524,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":836350.94419000007},927277.24159658025,{"$f":"_xlfn.XLOOKUP(B9524,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9524)","v":836350.94419000007},{"$f":"_xlfn.XLOOKUP($B9524,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9524,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497210,2046,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9533)","v":583.17661137442497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9533)","v":0.14595801136575101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9533)","v":0.27241613532166198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9533)","v":1369.58744322092},1953.1824287420325,{"$f":"I9533/((1+real_disc)^(C9533-Assumptions!$G$10))","v":885.34953471110782},{"$f":"_xlfn.XLOOKUP(B9533,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":836350.94419000007},927277.24159658025,{"$f":"_xlfn.XLOOKUP(B9533,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9533)","v":836350.94419000007},{"$f":"_xlfn.XLOOKUP($B9533,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9533,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497221,2031,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9542)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9542)","v":3.1540789386844901E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9542)","v":1.7950162847325899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9542)","v":540.24830221107595},540.26656778181712,{"$f":"I9542/((1+real_disc)^(C9542-Assumptions!$G$10))","v":410.28467501080218},{"$f":"_xlfn.XLOOKUP(B9542,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":308905.19021000003},{"$f":"K9542/((1 + real_disc) ^ (2023 - 2026))","v":342488.70606610196},{"$f":"_xlfn.XLOOKUP(B9542,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9542)","v":308905.19021000003},{"$f":"_xlfn.XLOOKUP($B9542,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9542,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497221,2032,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9543)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9543)","v":1.36735490589303E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9543)","v":0.295946140655026},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9543)","v":540.24830221107595},{"$f":"SUM(E9543:H9543)","v":540.55792190078989},{"$f":"I9543/((1+real_disc)^(C9543-Assumptions!$G$10))","v":396.62408956106412},{"$f":"_xlfn.XLOOKUP(B9543,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":308905.19021000003},342488.70606610196,{"$f":"_xlfn.XLOOKUP(B9543,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9543)","v":308905.19021000003},{"$f":"_xlfn.XLOOKUP($B9543,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9543,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497221,2041,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9552)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9552)","v":1.36735490589303E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9552)","v":0.295946140655026},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9552)","v":540.24830221107595},540.55792190078989,{"$f":"I9552/((1+real_disc)^(C9552-Assumptions!$G$10))","v":291.0153788274601},{"$f":"_xlfn.XLOOKUP(B9552,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":308905.19021000003},342488.70606610196,{"$f":"_xlfn.XLOOKUP(B9552,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9552)","v":308905.19021000003},{"$f":"_xlfn.XLOOKUP($B9552,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9552,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497251,2026,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9561)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9561)","v":11.0245800677524},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9561)","v":23.013217952451701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9561)","v":20.590131698657199},54.627929718861296,{"$f":"I9561/((1+real_disc)^(C9561-Assumptions!$G$10))","v":49.271262735672323},{"$f":"_xlfn.XLOOKUP(B9561,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":78557.341589999996},87097.928833313897,{"$f":"_xlfn.XLOOKUP(B9561,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9561)","v":78557.341589999996},{"$f":"_xlfn.XLOOKUP($B9561,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9561,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497251,2040,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9575)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9575)","v":43.036198079248798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9575)","v":41.871269619063597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9575)","v":20.590131698657199},105.49759939696959,{"$f":"I9575/((1+real_disc)^(C9575-Assumptions!$G$10))","v":58.78366110526644},{"$f":"_xlfn.XLOOKUP(B9575,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":78557.341589999996},87097.928833313897,{"$f":"_xlfn.XLOOKUP(B9575,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9575)","v":78557.341589999996},{"$f":"_xlfn.XLOOKUP($B9575,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9575,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497251,2045,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9580)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9580)","v":43.036198079248798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9580)","v":41.871269619063597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9580)","v":20.590131698657199},105.49759939696959,{"$f":"I9580/((1+real_disc)^(C9580-Assumptions!$G$10))","v":49.494265300339435},{"$f":"_xlfn.XLOOKUP(B9580,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":78557.341589999996},87097.928833313897,{"$f":"_xlfn.XLOOKUP(B9580,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9580)","v":78557.341589999996},{"$f":"_xlfn.XLOOKUP($B9580,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9580,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497594,2030,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9589)","v":10057.640202669199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9589)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9589)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9589)","v":10488.5675071308},20546.207709800001,{"$f":"I9589/((1+real_disc)^(C9589-Assumptions!$G$10))","v":16149.133536234995},{"$f":"_xlfn.XLOOKUP(B9589,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2248990.0670099999},2493495.4879914341,{"$f":"_xlfn.XLOOKUP(B9589,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9589)","v":2248990.0670099999},{"$f":"_xlfn.XLOOKUP($B9589,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9589,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497594,2039,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9598)","v":75879.382950689003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9598)","v":1.1743924925945799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9598)","v":1.98729281986163},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9598)","v":10488.5675071308},86371.112143132254,{"$f":"I9598/((1+real_disc)^(C9598-Assumptions!$G$10))","v":49810.730974325241},{"$f":"_xlfn.XLOOKUP(B9598,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2248990.0670099999},2493495.4879914341,{"$f":"_xlfn.XLOOKUP(B9598,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9598)","v":2248990.0670099999},{"$f":"_xlfn.XLOOKUP($B9598,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9598,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497634,2024,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9607)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9607)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9607)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9607)","v":15459.020781403},{"$f":"SUM(E9607:H9607)","v":15459.020781403},{"$f":"I9607/((1+real_disc)^(C9607-Assumptions!$G$10))","v":14936.251962708213},{"$f":"_xlfn.XLOOKUP(B9607,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2240503.3991800002},2484086.1676691258,{"$f":"_xlfn.XLOOKUP(B9607,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9607)","v":2240503.3991800002},{"$f":"_xlfn.XLOOKUP($B9607,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9607,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497634,2025,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9608)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9608)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9608)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9608)","v":15459.020781403},15459.020781403,{"$f":"I9608/((1+real_disc)^(C9608-Assumptions!$G$10))","v":14431.161316626294},{"$f":"_xlfn.XLOOKUP(B9608,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2240503.3991800002},2484086.1676691258,{"$f":"_xlfn.XLOOKUP(B9608,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9608)","v":2240503.3991800002},{"$f":"_xlfn.XLOOKUP($B9608,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9608,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497634,2034,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9617)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9617)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9617)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9617)","v":15459.020781403},15459.020781403,{"$f":"I9617/((1+real_disc)^(C9617-Assumptions!$G$10))","v":10588.590022673363},{"$f":"_xlfn.XLOOKUP(B9617,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2240503.3991800002},2484086.1676691258,{"$f":"_xlfn.XLOOKUP(B9617,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9617)","v":2240503.3991800002},{"$f":"_xlfn.XLOOKUP($B9617,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9617,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497634,2042,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9625)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9625)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9625)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9625)","v":15459.020781403},15459.020781403,{"$f":"I9625/((1+real_disc)^(C9625-Assumptions!$G$10))","v":8041.0976272542421},{"$f":"_xlfn.XLOOKUP(B9625,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2240503.3991800002},2484086.1676691258,{"$f":"_xlfn.XLOOKUP(B9625,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9625)","v":2240503.3991800002},{"$f":"_xlfn.XLOOKUP($B9625,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9625,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497652,2029,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9636)","v":231.25602318155001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9636)","v":11.302425038356899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9636)","v":39.754294815673703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9636)","v":1483.1809715774},1765.4937146129805,{"$f":"I9636/((1+real_disc)^(C9636-Assumptions!$G$10))","v":1436.2302743589476},{"$f":"_xlfn.XLOOKUP(B9636,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856218.16023000004},949304.37914661493,{"$f":"_xlfn.XLOOKUP(B9636,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9636)","v":856218.16023000004},{"$f":"_xlfn.XLOOKUP($B9636,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9636,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497652,2038,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9645)","v":231.25602318155001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9645)","v":11.302425038356899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9645)","v":39.754294815673703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9645)","v":1483.1809715774},1765.4937146129805,{"$f":"I9645/((1+real_disc)^(C9645-Assumptions!$G$10))","v":1053.8066354935468},{"$f":"_xlfn.XLOOKUP(B9645,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":856218.16023000004},949304.37914661493,{"$f":"_xlfn.XLOOKUP(B9645,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9645)","v":856218.16023000004},{"$f":"_xlfn.XLOOKUP($B9645,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9645,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497724,2023,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9654)","v":5522.6341799072898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9654)","v":35.286004673595997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9654)","v":84.980580545798702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9654)","v":377.37726380897402},6020.2780289356588,{"$f":"I9654/((1+real_disc)^(C9654-Assumptions!$G$10))","v":6020.2780289356588},{"$f":"_xlfn.XLOOKUP(B9654,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":490637.71602000005},543978.80590054777,{"$f":"_xlfn.XLOOKUP(B9654,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9654)","v":490637.71602000005},{"$f":"_xlfn.XLOOKUP($B9654,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9654,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497724,2032,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9663)","v":2474.7932666555398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9663)","v":76.238411399770001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9663)","v":205.39812241090601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9663)","v":377.37726380897402},3133.80706427519,{"$f":"I9663/((1+real_disc)^(C9663-Assumptions!$G$10))","v":2299.3713039253157},{"$f":"_xlfn.XLOOKUP(B9663,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":490637.71602000005},543978.80590054777,{"$f":"_xlfn.XLOOKUP(B9663,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9663)","v":490637.71602000005},{"$f":"_xlfn.XLOOKUP($B9663,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9663,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497724,2041,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9672)","v":2474.7932666555398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9672)","v":76.238411399770001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9672)","v":205.39812241090601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9672)","v":377.37726380897402},3133.80706427519,{"$f":"I9672/((1+real_disc)^(C9672-Assumptions!$G$10))","v":1687.1199422540226},{"$f":"_xlfn.XLOOKUP(B9672,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":490637.71602000005},543978.80590054777,{"$f":"_xlfn.XLOOKUP(B9672,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9672)","v":490637.71602000005},{"$f":"_xlfn.XLOOKUP($B9672,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9672,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497724,2042,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9673)","v":2474.7932666555398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9673)","v":76.238411399770001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9673)","v":205.39812241090601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9673)","v":377.37726380897402},3133.80706427519,{"$f":"I9673/((1+real_disc)^(C9673-Assumptions!$G$10))","v":1630.0675770570267},{"$f":"_xlfn.XLOOKUP(B9673,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":490637.71602000005},543978.80590054777,{"$f":"_xlfn.XLOOKUP(B9673,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9673)","v":490637.71602000005},{"$f":"_xlfn.XLOOKUP($B9673,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9673,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497765,2027,"NKA003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9682)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9682)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9682)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9682)","v":3498.5697056613799},3498.5697056613799,{"$f":"I9682/((1+real_disc)^(C9682-Assumptions!$G$10))","v":3048.8013780602914},{"$f":"_xlfn.XLOOKUP(B9682,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1017237.4562799999},1127829.3508971666,{"$f":"_xlfn.XLOOKUP(B9682,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9682)","v":1017237.4562799999},{"$f":"_xlfn.XLOOKUP($B9682,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9682,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497765,2035,"NKA003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9690)","v":3498.5697056613799},3498.5697056613799,{"$f":"I9690/((1+real_disc)^(C9690-Assumptions!$G$10))","v":2315.294999107015},{"$f":"_xlfn.XLOOKUP(B9690,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1017237.4562799999},1127829.3508971666,{"$f":"_xlfn.XLOOKUP(B9690,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9690)","v":1017237.4562799999},{"$f":"_xlfn.XLOOKUP($B9690,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9690,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497765,2046,"NKA003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9701)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9701)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9701)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9701)","v":3498.5697056613799},3498.5697056613799,{"$f":"I9701/((1+real_disc)^(C9701-Assumptions!$G$10))","v":1585.8513856571144},{"$f":"_xlfn.XLOOKUP(B9701,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1017237.4562799999},1127829.3508971666,{"$f":"_xlfn.XLOOKUP(B9701,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9701)","v":1017237.4562799999},{"$f":"_xlfn.XLOOKUP($B9701,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9701,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497787,2031,"ECA012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9710)","v":1.5432939841469699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9710)","v":7.9731737480789304},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9710)","v":32.113446534923597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9710)","v":2041.2658224142499},2082.8957366813993,{"$f":"I9710/((1+real_disc)^(C9710-Assumptions!$G$10))","v":1581.7750928294151},{"$f":"_xlfn.XLOOKUP(B9710,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":497646.03977999999},551749.05972704699,{"$f":"_xlfn.XLOOKUP(B9710,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9710)","v":497646.03977999999},{"$f":"_xlfn.XLOOKUP($B9710,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9710,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20497787,2040,"ECA012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9719)","v":246465.60343978199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9719)","v":26.714304663694001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9719)","v":55.483776050980801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9719)","v":2041.2658224142499},248589.06734291092,{"$f":"I9719/((1+real_disc)^(C9719-Assumptions!$G$10))","v":138514.76784958661},{"$f":"_xlfn.XLOOKUP(B9719,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":497646.03977999999},551749.05972704699,{"$f":"_xlfn.XLOOKUP(B9719,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9719)","v":497646.03977999999},{"$f":"_xlfn.XLOOKUP($B9719,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9719,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20497839,2025,"SHN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9728)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9728)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9728)","v":3.0164073342853301E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9728)","v":200.43307131140099},200.46323538474385,{"$f":"I9728/((1+real_disc)^(C9728-Assumptions!$G$10))","v":187.13457526172735},{"$f":"_xlfn.XLOOKUP(B9728,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":352855.69432000001},391217.41558811988,{"$f":"_xlfn.XLOOKUP(B9728,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9728)","v":352855.69432000001},{"$f":"_xlfn.XLOOKUP($B9728,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9728,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497839,2034,"SHN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9737)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9737)","v":2.97064867597692},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9737)","v":4.0689691056094697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9737)","v":200.43307131140099},207.47268909298739,{"$f":"I9737/((1+real_disc)^(C9737-Assumptions!$G$10))","v":142.10752911012273},{"$f":"_xlfn.XLOOKUP(B9737,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":352855.69432000001},391217.41558811988,{"$f":"_xlfn.XLOOKUP(B9737,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9737)","v":352855.69432000001},{"$f":"_xlfn.XLOOKUP($B9737,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9737,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497839,2035,"SHN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9738)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9738)","v":2.47080339492297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9738)","v":12.089202085951699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9738)","v":200.43307131140099},214.99307679227567,{"$f":"I9738/((1+real_disc)^(C9738-Assumptions!$G$10))","v":142.27882746892018},{"$f":"_xlfn.XLOOKUP(B9738,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":352855.69432000001},391217.41558811988,{"$f":"_xlfn.XLOOKUP(B9738,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9738)","v":352855.69432000001},{"$f":"_xlfn.XLOOKUP($B9738,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9738,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497858,2026,"SHN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9753)","v":995.99835391541205},995.99835391541205,{"$f":"I9753/((1+real_disc)^(C9753-Assumptions!$G$10))","v":898.33345017136332},{"$f":"_xlfn.XLOOKUP(B9753,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":424085.76543999999},470191.46867638512,{"$f":"_xlfn.XLOOKUP(B9753,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9753)","v":424085.76543999999},{"$f":"_xlfn.XLOOKUP($B9753,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9753,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497858,2030,"SHN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9757)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9757)","v":1.7838373276812099E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9757)","v":0.43378231432757203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9757)","v":995.99835391541205},996.44997460301647,{"$f":"I9757/((1+real_disc)^(C9757-Assumptions!$G$10))","v":783.20067281159209},{"$f":"_xlfn.XLOOKUP(B9757,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":424085.76543999999},470191.46867638512,{"$f":"_xlfn.XLOOKUP(B9757,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9757)","v":424085.76543999999},{"$f":"_xlfn.XLOOKUP($B9757,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9757,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497858,2039,"SHN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9766)","v":13.130299635431699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9766)","v":5.6809755823170498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9766)","v":22.679318319426599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9766)","v":995.99835391541205},1037.4889474525874,{"$f":"I9766/((1+real_disc)^(C9766-Assumptions!$G$10))","v":598.3260093346596},{"$f":"_xlfn.XLOOKUP(B9766,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":424085.76543999999},470191.46867638512,{"$f":"_xlfn.XLOOKUP(B9766,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9766)","v":424085.76543999999},{"$f":"_xlfn.XLOOKUP($B9766,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9766,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497940,2024,"CHA003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9775)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9775)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9775)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9775,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9775)","v":1102.5455254595799},1102.5455254595799,{"$f":"I9775/((1+real_disc)^(C9775-Assumptions!$G$10))","v":1065.2613772556329},{"$f":"_xlfn.XLOOKUP(B9775,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":221995.64858000001},246130.54375286432,{"$f":"_xlfn.XLOOKUP(B9775,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9775)","v":221995.64858000001},{"$f":"_xlfn.XLOOKUP($B9775,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9775,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497940,2033,"CHA003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9784)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9784)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9784)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9784)","v":1102.5455254595799},1102.5455254595799,{"$f":"I9784/((1+real_disc)^(C9784-Assumptions!$G$10))","v":781.61526596982287},{"$f":"_xlfn.XLOOKUP(B9784,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":221995.64858000001},246130.54375286432,{"$f":"_xlfn.XLOOKUP(B9784,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9784)","v":221995.64858000001},{"$f":"_xlfn.XLOOKUP($B9784,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9784,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20497940,2042,"CHA003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9793)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9793)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9793)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9793)","v":1102.5455254595799},1102.5455254595799,{"$f":"I9793/((1+real_disc)^(C9793-Assumptions!$G$10))","v":573.49532897828192},{"$f":"_xlfn.XLOOKUP(B9793,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":221995.64858000001},246130.54375286432,{"$f":"_xlfn.XLOOKUP(B9793,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9793)","v":221995.64858000001},{"$f":"_xlfn.XLOOKUP($B9793,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9793,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20498041,2027,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9802)","v":289.56224270373599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9802)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9802)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9802)","v":928.65024321555302},1218.2124859192891,{"$f":"I9802/((1+real_disc)^(C9802-Assumptions!$G$10))","v":1061.6018025397211},{"$f":"_xlfn.XLOOKUP(B9802,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":226827.35190000001},251487.53959044517,{"$f":"_xlfn.XLOOKUP(B9802,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9802)","v":226827.35190000001},{"$f":"_xlfn.XLOOKUP($B9802,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9802,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20498041,2032,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9807)","v":289.56224270373599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9807)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9807)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9807)","v":928.65024321555302},1218.2124859192891,{"$f":"I9807/((1+real_disc)^(C9807-Assumptions!$G$10))","v":893.84023162708661},{"$f":"_xlfn.XLOOKUP(B9807,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":226827.35190000001},251487.53959044517,{"$f":"_xlfn.XLOOKUP(B9807,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9807)","v":226827.35190000001},{"$f":"_xlfn.XLOOKUP($B9807,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9807,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20498041,2038,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9813)","v":289.56224270373599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9813)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9813)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9813,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9813)","v":928.65024321555302},1218.2124859192891,{"$f":"I9813/((1+real_disc)^(C9813-Assumptions!$G$10))","v":727.13960433682587},{"$f":"_xlfn.XLOOKUP(B9813,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":226827.35190000001},251487.53959044517,{"$f":"_xlfn.XLOOKUP(B9813,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9813)","v":226827.35190000001},{"$f":"_xlfn.XLOOKUP($B9813,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9813,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20498643,2023,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9822)","v":111.735485807286},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9822)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9822)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9822,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9822)","v":1012.21411020141},1123.9495960086961,{"$f":"I9822/((1+real_disc)^(C9822-Assumptions!$G$10))","v":1123.9495960086961},{"$f":"_xlfn.XLOOKUP(B9822,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":385342.66142000002},427236.29671642679,{"$f":"_xlfn.XLOOKUP(B9822,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9822)","v":385342.66142000002},{"$f":"_xlfn.XLOOKUP($B9822,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9822,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20498643,2032,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9831)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9831)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9831)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9831,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9831)","v":1012.21411020141},1012.21411020141,{"$f":"I9831/((1+real_disc)^(C9831-Assumptions!$G$10))","v":742.69284314212587},{"$f":"_xlfn.XLOOKUP(B9831,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":385342.66142000002},427236.29671642679,{"$f":"_xlfn.XLOOKUP(B9831,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9831)","v":385342.66142000002},{"$f":"_xlfn.XLOOKUP($B9831,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9831,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20498643,2041,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9840)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9840)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9840)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9840)","v":1012.21411020141},1012.21411020141,{"$f":"I9840/((1+real_disc)^(C9840-Assumptions!$G$10))","v":544.93674183694054},{"$f":"_xlfn.XLOOKUP(B9840,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":385342.66142000002},427236.29671642679,{"$f":"_xlfn.XLOOKUP(B9840,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9840)","v":385342.66142000002},{"$f":"_xlfn.XLOOKUP($B9840,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9840,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20498976,2026,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9849)","v":10005.0048826237},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9849)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9849)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9849)","v":609.21455382042905},10614.219436444129,{"$f":"I9849/((1+real_disc)^(C9849-Assumptions!$G$10))","v":9573.4177970605306},{"$f":"_xlfn.XLOOKUP(B9849,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":322300.60472},357340.4415763733,{"$f":"_xlfn.XLOOKUP(B9849,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9849)","v":322300.60472},{"$f":"_xlfn.XLOOKUP($B9849,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9849,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20498976,2035,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9858)","v":10005.0048826237},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9858)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9858)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9858)","v":609.21455382042905},10614.219436444129,{"$f":"I9858/((1+real_disc)^(C9858-Assumptions!$G$10))","v":7024.3131474145757},{"$f":"_xlfn.XLOOKUP(B9858,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":322300.60472},357340.4415763733,{"$f":"_xlfn.XLOOKUP(B9858,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9858)","v":322300.60472},{"$f":"_xlfn.XLOOKUP($B9858,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9858,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20498976,2044,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9867)","v":10005.0048826237},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9867)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9867)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9867)","v":609.21455382042905},10614.219436444129,{"$f":"I9867/((1+real_disc)^(C9867-Assumptions!$G$10))","v":5153.9561146167862},{"$f":"_xlfn.XLOOKUP(B9867,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":322300.60472},357340.4415763733,{"$f":"_xlfn.XLOOKUP(B9867,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9867)","v":322300.60472},{"$f":"_xlfn.XLOOKUP($B9867,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9867,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20499023,2025,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9872)","v":109323.64199674501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9872)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9872)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9872)","v":3738.4465771465798},113062.08857389158,{"$f":"I9872/((1+real_disc)^(C9872-Assumptions!$G$10))","v":105544.66948950183},{"$f":"_xlfn.XLOOKUP(B9872,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":886370.24095000001},982734.53000932175,{"$f":"_xlfn.XLOOKUP(B9872,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9872)","v":886370.24095000001},{"$f":"_xlfn.XLOOKUP($B9872,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9872,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,20499023,2031,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9878)","v":109323.64199674501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9878)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9878)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9878,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9878)","v":3738.4465771465798},113062.08857389158,{"$f":"I9878/((1+real_disc)^(C9878-Assumptions!$G$10))","v":85860.656632958562},{"$f":"_xlfn.XLOOKUP(B9878,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":886370.24095000001},982734.53000932175,{"$f":"_xlfn.XLOOKUP(B9878,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9878)","v":886370.24095000001},{"$f":"_xlfn.XLOOKUP($B9878,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9878,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,20499023,2040,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9887)","v":109323.64199674501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9887)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9887)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9887,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9887)","v":3738.4465771465798},113062.08857389158,{"$f":"I9887/((1+real_disc)^(C9887-Assumptions!$G$10))","v":62998.623064139327},{"$f":"_xlfn.XLOOKUP(B9887,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":886370.24095000001},982734.53000932175,{"$f":"_xlfn.XLOOKUP(B9887,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9887)","v":886370.24095000001},{"$f":"_xlfn.XLOOKUP($B9887,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9887,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,20500727,2025,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9896)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9896)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9896)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9896,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9896)","v":827.84603716852996},827.84603716852996,{"$f":"I9896/((1+real_disc)^(C9896-Assumptions!$G$10))","v":772.80313395274572},{"$f":"_xlfn.XLOOKUP(B9896,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1123898.73575},1246086.6180159263,{"$f":"_xlfn.XLOOKUP(B9896,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9896)","v":1123898.73575},{"$f":"_xlfn.XLOOKUP($B9896,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9896,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20500727,2034,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9905)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9905)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9905)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9905)","v":827.84603716852996},827.84603716852996,{"$f":"I9905/((1+real_disc)^(C9905-Assumptions!$G$10))","v":567.02959478632874},{"$f":"_xlfn.XLOOKUP(B9905,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1123898.73575},1246086.6180159263,{"$f":"_xlfn.XLOOKUP(B9905,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9905)","v":1123898.73575},{"$f":"_xlfn.XLOOKUP($B9905,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9905,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20500727,2043,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9914)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9914)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9914)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9914)","v":827.84603716852996},827.84603716852996,{"$f":"I9914/((1+real_disc)^(C9914-Assumptions!$G$10))","v":416.04717584285595},{"$f":"_xlfn.XLOOKUP(B9914,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1123898.73575},1246086.6180159263,{"$f":"_xlfn.XLOOKUP(B9914,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9914)","v":1123898.73575},{"$f":"_xlfn.XLOOKUP($B9914,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9914,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20501500,2028,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9923)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9923)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9923)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9923)","v":836.64590338828202},836.64590338828202,{"$f":"I9923/((1+real_disc)^(C9923-Assumptions!$G$10))","v":704.43340081504266},{"$f":"_xlfn.XLOOKUP(B9923,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":542761.98600000003},601769.91574869968,{"$f":"_xlfn.XLOOKUP(B9923,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9923)","v":542761.98600000003},{"$f":"_xlfn.XLOOKUP($B9923,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9923,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20501500,2031,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9926)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9926)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9926)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9926)","v":836.64590338828202},836.64590338828202,{"$f":"I9926/((1+real_disc)^(C9926-Assumptions!$G$10))","v":635.35856749404604},{"$f":"_xlfn.XLOOKUP(B9926,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":542761.98600000003},{"$f":"K9926/((1 + real_disc) ^ (2023 - 2026))","v":601769.91574869968},{"$f":"_xlfn.XLOOKUP(B9926,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9926)","v":542761.98600000003},{"$f":"_xlfn.XLOOKUP($B9926,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9926,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20501500,2039,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9934)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9934)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9934)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9934,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9934)","v":836.64590338828202},836.64590338828202,{"$f":"I9934/((1+real_disc)^(C9934-Assumptions!$G$10))","v":482.4986384959812},{"$f":"_xlfn.XLOOKUP(B9934,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":542761.98600000003},601769.91574869968,{"$f":"_xlfn.XLOOKUP(B9934,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9934)","v":542761.98600000003},{"$f":"_xlfn.XLOOKUP($B9934,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9934,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20502519,2024,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9943)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9943)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9943)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9943,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9943)","v":3398.2238369358902},3398.2238369358902,{"$f":"I9943/((1+real_disc)^(C9943-Assumptions!$G$10))","v":3283.3080550105224},{"$f":"_xlfn.XLOOKUP(B9943,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1207324.1556000002},1338581.8722330013,{"$f":"_xlfn.XLOOKUP(B9943,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9943)","v":1207324.1556000002},{"$f":"_xlfn.XLOOKUP($B9943,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9943,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20502519,2033,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9952)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9952)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9952)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9952,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9952)","v":3398.2238369358902},3398.2238369358902,{"$f":"I9952/((1+real_disc)^(C9952-Assumptions!$G$10))","v":2409.0648112008616},{"$f":"_xlfn.XLOOKUP(B9952,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1207324.1556000002},1338581.8722330013,{"$f":"_xlfn.XLOOKUP(B9952,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9952)","v":1207324.1556000002},{"$f":"_xlfn.XLOOKUP($B9952,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9952,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20502519,2042,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9961)","v":145.47117527060001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9961)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9961)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9961)","v":3398.2238369358902},3543.69501220649,{"$f":"I9961/((1+real_disc)^(C9961-Assumptions!$G$10))","v":1843.2731255944523},{"$f":"_xlfn.XLOOKUP(B9961,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1207324.1556000002},1338581.8722330013,{"$f":"_xlfn.XLOOKUP(B9961,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9961)","v":1207324.1556000002},{"$f":"_xlfn.XLOOKUP($B9961,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9961,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20504979,2027,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9970)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9970)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9970)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9970)","v":187.12066551653501},187.12066551653501,{"$f":"I9970/((1+real_disc)^(C9970-Assumptions!$G$10))","v":163.06484960616871},{"$f":"_xlfn.XLOOKUP(B9970,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":158677.14253000001},175928.18427693369,{"$f":"_xlfn.XLOOKUP(B9970,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9970)","v":158677.14253000001},{"$f":"_xlfn.XLOOKUP($B9970,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9970,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20504979,2036,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9979)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9979)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9979)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9979)","v":187.12066551653501},187.12066551653501,{"$f":"I9979/((1+real_disc)^(C9979-Assumptions!$G$10))","v":119.6457306314874},{"$f":"_xlfn.XLOOKUP(B9979,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":158677.14253000001},175928.18427693369,{"$f":"_xlfn.XLOOKUP(B9979,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9979)","v":158677.14253000001},{"$f":"_xlfn.XLOOKUP($B9979,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9979,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20504979,2042,"CDN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9985)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9985)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9985)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9985,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9985)","v":187.12066551653501},187.12066551653501,{"$f":"I9985/((1+real_disc)^(C9985-Assumptions!$G$10))","v":97.331878957386834},{"$f":"_xlfn.XLOOKUP(B9985,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":158677.14253000001},175928.18427693369,{"$f":"_xlfn.XLOOKUP(B9985,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9985)","v":158677.14253000001},{"$f":"_xlfn.XLOOKUP($B9985,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9985,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20505951,2031,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9998,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9998)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9998,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9998)","v":0.51128381858153304},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9998,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9998)","v":11.9863685296695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9998,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9998)","v":8634.9126515004209},8647.4103038486719,{"$f":"I9998/((1+real_disc)^(C9998-Assumptions!$G$10))","v":6566.9433160861599},{"$f":"_xlfn.XLOOKUP(B9998,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2109402.3195900004},2338732.0572958956,{"$f":"_xlfn.XLOOKUP(B9998,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9998)","v":2109402.3195900004},{"$f":"_xlfn.XLOOKUP($B9998,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9998,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20505951,2032,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9999)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9999)","v":1.0844047908136001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9999)","v":26.739855857214401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B9999,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C9999)","v":8634.9126515004209},8662.736912148448,{"$f":"I9999/((1+real_disc)^(C9999-Assumptions!$G$10))","v":6356.1183763735371},{"$f":"_xlfn.XLOOKUP(B9999,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2109402.3195900004},2338732.0572958956,{"$f":"_xlfn.XLOOKUP(B9999,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K9999)","v":2109402.3195900004},{"$f":"_xlfn.XLOOKUP($B9999,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B9999,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20505951,2041,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10008,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10008)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10008,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10008)","v":18.770427196460801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10008,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10008)","v":40.416399667869698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10008,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10008)","v":8634.9126515004209},8694.0994783647511,{"$f":"I10008/((1+real_disc)^(C10008-Assumptions!$G$10))","v":4680.5653025362581},{"$f":"_xlfn.XLOOKUP(B10008,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2109402.3195900004},2338732.0572958956,{"$f":"_xlfn.XLOOKUP(B10008,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10008)","v":2109402.3195900004},{"$f":"_xlfn.XLOOKUP($B10008,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10008,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20513731,2026,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10017,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10017)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10017,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10017)","v":18.9927670793247},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10017,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10017)","v":46.563188858326598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10017,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10017)","v":181.93044074753399},247.4863966851853,{"$f":"I10017/((1+real_disc)^(C10017-Assumptions!$G$10))","v":223.21855024226551},{"$f":"_xlfn.XLOOKUP(B10017,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":457488.33452999999},507225.49409739062,{"$f":"_xlfn.XLOOKUP(B10017,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10017)","v":457488.33452999999},{"$f":"_xlfn.XLOOKUP($B10017,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10017,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20513731,2035,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10026,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10026)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10026,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10026)","v":60.790458382364498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10026,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10026)","v":61.497281496347902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10026,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10026)","v":181.93044074753399},304.21818062624641,{"$f":"I10026/((1+real_disc)^(C10026-Assumptions!$G$10))","v":201.32651097435536},{"$f":"_xlfn.XLOOKUP(B10026,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":457488.33452999999},507225.49409739062,{"$f":"_xlfn.XLOOKUP(B10026,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10026)","v":457488.33452999999},{"$f":"_xlfn.XLOOKUP($B10026,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10026,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20513731,2044,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10035,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10035)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10035,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10035)","v":60.790458382364498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10035,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10035)","v":61.497281496347902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10035,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10035)","v":181.93044074753399},304.21818062624641,{"$f":"I10035/((1+real_disc)^(C10035-Assumptions!$G$10))","v":147.7194966247568},{"$f":"_xlfn.XLOOKUP(B10035,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":457488.33452999999},507225.49409739062,{"$f":"_xlfn.XLOOKUP(B10035,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10035)","v":457488.33452999999},{"$f":"_xlfn.XLOOKUP($B10035,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10035,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20513936,2029,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10044)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10044)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10044)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10044)","v":9899.1521548571509},9899.1521548571509,{"$f":"I10044/((1+real_disc)^(C10044-Assumptions!$G$10))","v":8052.9666560767719},{"$f":"_xlfn.XLOOKUP(B10044,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3300054.8086800002},3658829.7548632207,{"$f":"_xlfn.XLOOKUP(B10044,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10044)","v":3300054.8086800002},{"$f":"_xlfn.XLOOKUP($B10044,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10044,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20513936,2035,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10050)","v":441.999045441585},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10050)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10050)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10050,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10050)","v":9899.1521548571509},10341.151200298737,{"$f":"I10050/((1+real_disc)^(C10050-Assumptions!$G$10))","v":6843.6011494402828},{"$f":"_xlfn.XLOOKUP(B10050,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3300054.8086800002},3658829.7548632207,{"$f":"_xlfn.XLOOKUP(B10050,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10050)","v":3300054.8086800002},{"$f":"_xlfn.XLOOKUP($B10050,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10050,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20514636,2024,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10063,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10063)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10063,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10063)","v":2.3975076973126201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10063,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10063)","v":11.099099180315299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10063,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10063)","v":4359.16695734936},4372.6635642269875,{"$f":"I10063/((1+real_disc)^(C10063-Assumptions!$G$10))","v":4224.7957142289742},{"$f":"_xlfn.XLOOKUP(B10063,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":692252.99404000002},767513.2685144163,{"$f":"_xlfn.XLOOKUP(B10063,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10063)","v":692252.99404000002},{"$f":"_xlfn.XLOOKUP($B10063,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10063,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20514636,2025,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10064)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10064)","v":1.9274342506466},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10064)","v":9.8988580709782408},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10064)","v":4359.16695734936},4370.9932496709853,{"$f":"I10064/((1+real_disc)^(C10064-Assumptions!$G$10))","v":4080.3689697971818},{"$f":"_xlfn.XLOOKUP(B10064,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":692252.99404000002},767513.2685144163,{"$f":"_xlfn.XLOOKUP(B10064,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10064)","v":692252.99404000002},{"$f":"_xlfn.XLOOKUP($B10064,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10064,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20514636,2034,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10073,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10073)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10073,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10073)","v":0.85550412043524504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10073,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10073)","v":5.7087282244473698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10073,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10073)","v":4359.16695734936},4365.7311896942429,{"$f":"I10073/((1+real_disc)^(C10073-Assumptions!$G$10))","v":2990.2888656751643},{"$f":"_xlfn.XLOOKUP(B10073,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":692252.99404000002},767513.2685144163,{"$f":"_xlfn.XLOOKUP(B10073,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10073)","v":692252.99404000002},{"$f":"_xlfn.XLOOKUP($B10073,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10073,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20514636,2043,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10082,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10082)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10082,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10082)","v":0.85550412043524504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10082,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10082)","v":5.7087282244473698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10082,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10082)","v":4359.16695734936},4365.7311896942429,{"$f":"I10082/((1+real_disc)^(C10082-Assumptions!$G$10))","v":2194.0675565396168},{"$f":"_xlfn.XLOOKUP(B10082,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":692252.99404000002},767513.2685144163,{"$f":"_xlfn.XLOOKUP(B10082,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10082)","v":692252.99404000002},{"$f":"_xlfn.XLOOKUP($B10082,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10082,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20515866,2028,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10091,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10091)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10091,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10091)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10091,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10091)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10091,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10091)","v":6421.1747749900996},6421.1747749900996,{"$f":"I10091/((1+real_disc)^(C10091-Assumptions!$G$10))","v":5406.456860250486},{"$f":"_xlfn.XLOOKUP(B10091,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1785547.1055399999},1979667.9925667089,{"$f":"_xlfn.XLOOKUP(B10091,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10091)","v":1785547.1055399999},{"$f":"_xlfn.XLOOKUP($B10091,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10091,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20515866,2037,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10100)","v":535.95602780240097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10100)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10100)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10100)","v":6421.1747749900996},6957.1308027925006,{"$f":"I10100/((1+real_disc)^(C10100-Assumptions!$G$10))","v":4297.9887225381381},{"$f":"_xlfn.XLOOKUP(B10100,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1785547.1055399999},1979667.9925667089,{"$f":"_xlfn.XLOOKUP(B10100,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10100)","v":1785547.1055399999},{"$f":"_xlfn.XLOOKUP($B10100,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10100,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20515866,2041,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10104)","v":535.95602780240097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10104)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10104)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10104)","v":6421.1747749900996},6957.1308027925006,{"$f":"I10104/((1+real_disc)^(C10104-Assumptions!$G$10))","v":3745.4488669919774},{"$f":"_xlfn.XLOOKUP(B10104,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1785547.1055399999},1979667.9925667089,{"$f":"_xlfn.XLOOKUP(B10104,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10104)","v":1785547.1055399999},{"$f":"_xlfn.XLOOKUP($B10104,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10104,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516133,2032,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10119,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10119)","v":53.838416681701297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10119,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10119)","v":0.12753131888442301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10119,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10119)","v":1.34438214983382},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10119,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10119)","v":3119.1262284252002},{"$f":"SUM(E10119:H10119)","v":3174.43655857562},{"$f":"I10119/((1+real_disc)^(C10119-Assumptions!$G$10))","v":2329.1824222779428},{"$f":"_xlfn.XLOOKUP(B10119,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1249293.73343},1385114.2933793259,{"$f":"_xlfn.XLOOKUP(B10119,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10119)","v":1249293.73343},{"$f":"_xlfn.XLOOKUP($B10119,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10119,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516133,2041,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10128,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10128)","v":53.838416681701297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10128,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10128)","v":0.12753131888442301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10128,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10128)","v":1.34438214983382},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10128,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10128)","v":3119.1262284252002},3174.43655857562,{"$f":"I10128/((1+real_disc)^(C10128-Assumptions!$G$10))","v":1708.993283104955},{"$f":"_xlfn.XLOOKUP(B10128,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1249293.73343},1385114.2933793259,{"$f":"_xlfn.XLOOKUP(B10128,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10128)","v":1249293.73343},{"$f":"_xlfn.XLOOKUP($B10128,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10128,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516133,2042,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10129)","v":53.838416681701297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10129)","v":0.12753131888442301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10129)","v":1.34438214983382},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10129)","v":3119.1262284252002},3174.43655857562,{"$f":"I10129/((1+real_disc)^(C10129-Assumptions!$G$10))","v":1651.2012397149326},{"$f":"_xlfn.XLOOKUP(B10129,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1249293.73343},1385114.2933793259,{"$f":"_xlfn.XLOOKUP(B10129,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10129)","v":1249293.73343},{"$f":"_xlfn.XLOOKUP($B10129,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10129,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516500,2027,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10138,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10138)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10138,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10138)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10138,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10138)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10138,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10138)","v":9396.3253422678699},9396.3253422678699,{"$f":"I10138/((1+real_disc)^(C10138-Assumptions!$G$10))","v":8188.3546884464631},{"$f":"_xlfn.XLOOKUP(B10138,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2027658.05376},2248100.7285914226,{"$f":"_xlfn.XLOOKUP(B10138,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10138)","v":2027658.05376},{"$f":"_xlfn.XLOOKUP($B10138,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10138,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516500,2036,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10147)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10147)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10147)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10147)","v":9396.3253422678699},9396.3253422678699,{"$f":"I10147/((1+real_disc)^(C10147-Assumptions!$G$10))","v":6008.0494461872086},{"$f":"_xlfn.XLOOKUP(B10147,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2027658.05376},2248100.7285914226,{"$f":"_xlfn.XLOOKUP(B10147,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10147)","v":2027658.05376},{"$f":"_xlfn.XLOOKUP($B10147,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10147,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516500,2045,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10156)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10156)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10156)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10156)","v":9396.3253422678699},9396.3253422678699,{"$f":"I10156/((1+real_disc)^(C10156-Assumptions!$G$10))","v":4408.2919611142133},{"$f":"_xlfn.XLOOKUP(B10156,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2027658.05376},2248100.7285914226,{"$f":"_xlfn.XLOOKUP(B10156,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10156)","v":2027658.05376},{"$f":"_xlfn.XLOOKUP($B10156,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10156,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516519,2032,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10167,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10167)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10167,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10167)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10167,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10167)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10167,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10167)","v":2535.9476340815299},2535.9476340815299,{"$f":"I10167/((1+real_disc)^(C10167-Assumptions!$G$10))","v":1860.703322976593},{"$f":"_xlfn.XLOOKUP(B10167,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":752058.52815999999},833820.73321718269,{"$f":"_xlfn.XLOOKUP(B10167,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10167)","v":752058.52815999999},{"$f":"_xlfn.XLOOKUP($B10167,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10167,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516519,2040,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10175)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10175)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10175)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10175,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10175)","v":2535.9476340815299},2535.9476340815299,{"$f":"I10175/((1+real_disc)^(C10175-Assumptions!$G$10))","v":1413.0396061584029},{"$f":"_xlfn.XLOOKUP(B10175,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":752058.52815999999},833820.73321718269,{"$f":"_xlfn.XLOOKUP(B10175,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10175)","v":752058.52815999999},{"$f":"_xlfn.XLOOKUP($B10175,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10175,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516538,2025,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10184,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10184)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10184,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10184)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10184,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10184)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10184,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10184)","v":6787.0101204817202},6787.0101204817202,{"$f":"I10184/((1+real_disc)^(C10184-Assumptions!$G$10))","v":6335.7465709647558},{"$f":"_xlfn.XLOOKUP(B10184,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528072.2767400001},1694201.0475135844,{"$f":"_xlfn.XLOOKUP(B10184,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10184)","v":1528072.2767400001},{"$f":"_xlfn.XLOOKUP($B10184,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10184,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516538,2034,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10193,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10193)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10193,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10193)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10193,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10193)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10193,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10193)","v":6787.0101204817202},6787.0101204817202,{"$f":"I10193/((1+real_disc)^(C10193-Assumptions!$G$10))","v":4648.7334910609843},{"$f":"_xlfn.XLOOKUP(B10193,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528072.2767400001},1694201.0475135844,{"$f":"_xlfn.XLOOKUP(B10193,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10193)","v":1528072.2767400001},{"$f":"_xlfn.XLOOKUP($B10193,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10193,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516538,2035,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10194,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10194)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10194,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10194)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10194,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10194)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10194,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10194)","v":6787.0101204817202},6787.0101204817202,{"$f":"I10194/((1+real_disc)^(C10194-Assumptions!$G$10))","v":4491.5299430540917},{"$f":"_xlfn.XLOOKUP(B10194,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528072.2767400001},1694201.0475135844,{"$f":"_xlfn.XLOOKUP(B10194,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10194)","v":1528072.2767400001},{"$f":"_xlfn.XLOOKUP($B10194,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10194,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516538,2044,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10203,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10203)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10203,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10203)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10203,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10203)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10203,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10203)","v":6787.0101204817202},6787.0101204817202,{"$f":"I10203/((1+real_disc)^(C10203-Assumptions!$G$10))","v":3295.5746317358412},{"$f":"_xlfn.XLOOKUP(B10203,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1528072.2767400001},1694201.0475135844,{"$f":"_xlfn.XLOOKUP(B10203,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10203)","v":1528072.2767400001},{"$f":"_xlfn.XLOOKUP($B10203,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10203,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516744,2029,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10212)","v":14.5318849040186},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10212)","v":489.49080167450899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10212)","v":565.98693809397196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10212)","v":3231.7047891400298},4301.7144138125295,{"$f":"I10212/((1+real_disc)^(C10212-Assumptions!$G$10))","v":3499.4474472644397},{"$f":"_xlfn.XLOOKUP(B10212,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1406841.14072},1559789.920001654,{"$f":"_xlfn.XLOOKUP(B10212,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10212)","v":1406841.14072},{"$f":"_xlfn.XLOOKUP($B10212,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10212,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20516744,2043,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10226,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10226)","v":3265.5431658846901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10226,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10226)","v":341.53876676891502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10226,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10226)","v":574.45885290968397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10226,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10226)","v":3231.7047891400298},7413.2455747033191,{"$f":"I10226/((1+real_disc)^(C10226-Assumptions!$G$10))","v":3725.6443187599421},{"$f":"_xlfn.XLOOKUP(B10226,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1406841.14072},1559789.920001654,{"$f":"_xlfn.XLOOKUP(B10226,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10226)","v":1406841.14072},{"$f":"_xlfn.XLOOKUP($B10226,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10226,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20519796,2024,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10231)","v":3011.8553226998101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10231)","v":4.23439247098643},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10231)","v":13.015478477971101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10231)","v":1165.64161068262},4194.7468043313875,{"$f":"I10231/((1+real_disc)^(C10231-Assumptions!$G$10))","v":4052.8954631221136},{"$f":"_xlfn.XLOOKUP(B10231,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":704782.96606000001},781405.47246624017,{"$f":"_xlfn.XLOOKUP(B10231,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10231)","v":704782.96606000001},{"$f":"_xlfn.XLOOKUP($B10231,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10231,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20519796,2033,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10240)","v":5337.2716915040901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10240)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10240)","v":1.4665887077359101E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10240,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10240)","v":1165.64161068262},6502.9279680737873,{"$f":"I10240/((1+real_disc)^(C10240-Assumptions!$G$10))","v":4610.047980766969},{"$f":"_xlfn.XLOOKUP(B10240,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":704782.96606000001},781405.47246624017,{"$f":"_xlfn.XLOOKUP(B10240,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10240)","v":704782.96606000001},{"$f":"_xlfn.XLOOKUP($B10240,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10240,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20519796,2042,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10249,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10249)","v":5337.2716915040901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10249,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10249)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10249,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10249)","v":1.4665887077359101E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10249,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10249)","v":1165.64161068262},6502.9279680737873,{"$f":"I10249/((1+real_disc)^(C10249-Assumptions!$G$10))","v":3382.5349867689151},{"$f":"_xlfn.XLOOKUP(B10249,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":704782.96606000001},781405.47246624017,{"$f":"_xlfn.XLOOKUP(B10249,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10249)","v":704782.96606000001},{"$f":"_xlfn.XLOOKUP($B10249,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10249,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20519807,2027,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10258,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10258)","v":338.93846764250299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10258,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10258)","v":0.41987721531802402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10258,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10258)","v":0.42797980009045},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10258,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10258)","v":749.80444007398705},1089.5907647318986,{"$f":"I10258/((1+real_disc)^(C10258-Assumptions!$G$10))","v":949.51540329775685},{"$f":"_xlfn.XLOOKUP(B10258,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":590220.46470000001},654387.97940369637,{"$f":"_xlfn.XLOOKUP(B10258,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10258)","v":590220.46470000001},{"$f":"_xlfn.XLOOKUP($B10258,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10258,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20519807,2028,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10259)","v":338.93846764250299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10259)","v":0.41987721531802402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10259)","v":0.42797980009045},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10259)","v":749.80444007398705},1089.5907647318986,{"$f":"I10259/((1+real_disc)^(C10259-Assumptions!$G$10))","v":917.40618676111785},{"$f":"_xlfn.XLOOKUP(B10259,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":590220.46470000001},654387.97940369637,{"$f":"_xlfn.XLOOKUP(B10259,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10259)","v":590220.46470000001},{"$f":"_xlfn.XLOOKUP($B10259,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10259,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20519807,2037,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10268,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10268)","v":338.93846764250299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10268,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10268)","v":0.41987721531802402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10268,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10268)","v":0.42797980009045},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10268,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10268)","v":749.80444007398705},1089.5907647318986,{"$f":"I10268/((1+real_disc)^(C10268-Assumptions!$G$10))","v":673.12933330500152},{"$f":"_xlfn.XLOOKUP(B10268,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":590220.46470000001},654387.97940369637,{"$f":"_xlfn.XLOOKUP(B10268,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10268)","v":590220.46470000001},{"$f":"_xlfn.XLOOKUP($B10268,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10268,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20519807,2046,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10277)","v":338.93846764250299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10277)","v":0.41987721531802402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10277)","v":0.42797980009045},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10277)","v":749.80444007398705},1089.5907647318986,{"$f":"I10277/((1+real_disc)^(C10277-Assumptions!$G$10))","v":493.89584013522563},{"$f":"_xlfn.XLOOKUP(B10277,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":590220.46470000001},654387.97940369637,{"$f":"_xlfn.XLOOKUP(B10277,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10277)","v":590220.46470000001},{"$f":"_xlfn.XLOOKUP($B10277,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10277,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20521531,2036,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10291)","v":541033.41182918299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10291)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10291)","v":4.800772672617E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10291)","v":5409.09602267427},546442.5558595839,{"$f":"I10291/((1+real_disc)^(C10291-Assumptions!$G$10))","v":349397.63955777499},{"$f":"_xlfn.XLOOKUP(B10291,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2022808.6301900002},2242724.0859959172,{"$f":"_xlfn.XLOOKUP(B10291,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10291)","v":3034212.9452850004},{"$f":"_xlfn.XLOOKUP($B10291,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B10291,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20521531,2041,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10296)","v":541033.41182918299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10296)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10296)","v":4.800772672617E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10296)","v":5409.09602267427},546442.5558595839,{"$f":"I10296/((1+real_disc)^(C10296-Assumptions!$G$10))","v":294183.43707135296},{"$f":"_xlfn.XLOOKUP(B10296,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2022808.6301900002},2242724.0859959172,{"$f":"_xlfn.XLOOKUP(B10296,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10296)","v":3034212.9452850004},{"$f":"_xlfn.XLOOKUP($B10296,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B10296,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20526231,2026,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10305)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10305)","v":1.26575150165337},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10305)","v":7.2072590316330096},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10305)","v":1262.4853246893599},1270.9583352226464,{"$f":"I10305/((1+real_disc)^(C10305-Assumptions!$G$10))","v":1146.331599662039},{"$f":"_xlfn.XLOOKUP(B10305,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1080928.2091299999},1198444.4270541689,{"$f":"_xlfn.XLOOKUP(B10305,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10305)","v":1080928.2091299999},{"$f":"_xlfn.XLOOKUP($B10305,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10305,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20526231,2035,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10314)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10314)","v":12.4875533065963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10314)","v":18.024322339685199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10314)","v":1262.4853246893599},1292.9972003356413,{"$f":"I10314/((1+real_disc)^(C10314-Assumptions!$G$10))","v":855.68395191673039},{"$f":"_xlfn.XLOOKUP(B10314,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1080928.2091299999},1198444.4270541689,{"$f":"_xlfn.XLOOKUP(B10314,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10314)","v":1080928.2091299999},{"$f":"_xlfn.XLOOKUP($B10314,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10314,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20526231,2044,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10323)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10323)","v":12.4875533065963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10323)","v":18.024322339685199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10323)","v":1262.4853246893599},1292.9972003356413,{"$f":"I10323/((1+real_disc)^(C10323-Assumptions!$G$10))","v":627.84181792691379},{"$f":"_xlfn.XLOOKUP(B10323,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1080928.2091299999},1198444.4270541689,{"$f":"_xlfn.XLOOKUP(B10323,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10323)","v":1080928.2091299999},{"$f":"_xlfn.XLOOKUP($B10323,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10323,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20526231,2045,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10324)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10324)","v":12.4875533065963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10324)","v":18.024322339685199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10324)","v":1262.4853246893599},1292.9972003356413,{"$f":"I10324/((1+real_disc)^(C10324-Assumptions!$G$10))","v":606.61045210329826},{"$f":"_xlfn.XLOOKUP(B10324,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1080928.2091299999},1198444.4270541689,{"$f":"_xlfn.XLOOKUP(B10324,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10324)","v":1080928.2091299999},{"$f":"_xlfn.XLOOKUP($B10324,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10324,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20526308,2030,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10333)","v":8.3583744873580592},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10333)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10333)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10333)","v":769.91396537026901},778.27233985762712,{"$f":"I10333/((1+real_disc)^(C10333-Assumptions!$G$10))","v":611.71502407834009},{"$f":"_xlfn.XLOOKUP(B10333,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":340568.67433000001},377594.57689472457,{"$f":"_xlfn.XLOOKUP(B10333,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10333)","v":340568.67433000001},{"$f":"_xlfn.XLOOKUP($B10333,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10333,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20526308,2042,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10345)","v":130.15305165759401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10345)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10345)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10345)","v":769.91396537026901},900.06701702786302,{"$f":"I10345/((1+real_disc)^(C10345-Assumptions!$G$10))","v":468.17498063649691},{"$f":"_xlfn.XLOOKUP(B10345,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":340568.67433000001},377594.57689472457,{"$f":"_xlfn.XLOOKUP(B10345,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10345)","v":340568.67433000001},{"$f":"_xlfn.XLOOKUP($B10345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20526773,2025,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10352)","v":1.5860460799530101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10352)","v":65.834000189796001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10352)","v":125.010711924361},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10352)","v":173.21265616842999},365.64341436254,{"$f":"I10352/((1+real_disc)^(C10352-Assumptions!$G$10))","v":341.33203982593761},{"$f":"_xlfn.XLOOKUP(B10352,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":143012.32918},158560.32570725007,{"$f":"_xlfn.XLOOKUP(B10352,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10352)","v":143012.32918},{"$f":"_xlfn.XLOOKUP($B10352,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10352,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20526773,2034,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10361)","v":35.191913697207099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10361)","v":162.107791445327},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10361)","v":187.07802756729899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10361)","v":173.21265616842999},557.59038887826307,{"$f":"I10361/((1+real_disc)^(C10361-Assumptions!$G$10))","v":381.91914687879108},{"$f":"_xlfn.XLOOKUP(B10361,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":143012.32918},158560.32570725007,{"$f":"_xlfn.XLOOKUP(B10361,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10361)","v":143012.32918},{"$f":"_xlfn.XLOOKUP($B10361,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10361,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20526773,2043,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10370)","v":9.5974714506343002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10370)","v":150.152070116245},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10370)","v":172.98769625680299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10370)","v":173.21265616842999},505.94989399211227,{"$f":"I10370/((1+real_disc)^(C10370-Assumptions!$G$10))","v":254.27315595225591},{"$f":"_xlfn.XLOOKUP(B10370,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":143012.32918},158560.32570725007,{"$f":"_xlfn.XLOOKUP(B10370,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10370)","v":143012.32918},{"$f":"_xlfn.XLOOKUP($B10370,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10370,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20528023,2028,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10379)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10379)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10379)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10379)","v":1335.0313144116501},1335.0313144116501,{"$f":"I10379/((1+real_disc)^(C10379-Assumptions!$G$10))","v":1124.0605436504752},{"$f":"_xlfn.XLOOKUP(B10379,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":257993.76112000001},286042.29459222395,{"$f":"_xlfn.XLOOKUP(B10379,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10379)","v":257993.76112000001},{"$f":"_xlfn.XLOOKUP($B10379,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10379,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20528023,2037,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10388)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10388)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10388)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10388)","v":1335.0313144116501},1335.0313144116501,{"$f":"I10388/((1+real_disc)^(C10388-Assumptions!$G$10))","v":824.75803549264913},{"$f":"_xlfn.XLOOKUP(B10388,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":257993.76112000001},286042.29459222395,{"$f":"_xlfn.XLOOKUP(B10388,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10388)","v":257993.76112000001},{"$f":"_xlfn.XLOOKUP($B10388,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10388,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20528023,2038,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10389)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10389)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10389)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10389)","v":1335.0313144116501},1335.0313144116501,{"$f":"I10389/((1+real_disc)^(C10389-Assumptions!$G$10))","v":796.86766714265627},{"$f":"_xlfn.XLOOKUP(B10389,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":257993.76112000001},286042.29459222395,{"$f":"_xlfn.XLOOKUP(B10389,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10389)","v":257993.76112000001},{"$f":"_xlfn.XLOOKUP($B10389,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10389,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20528635,2024,"BAS023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10399)","v":7294.5288261292199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10399)","v":5.5530061306653096},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10399)","v":15.1729103692766},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10399)","v":1112.5928904715099},8427.8476331006714,{"$f":"I10399/((1+real_disc)^(C10399-Assumptions!$G$10))","v":8142.8479546866392},{"$f":"_xlfn.XLOOKUP(B10399,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":858936.51274000003},952318.26516500302,{"$f":"_xlfn.XLOOKUP(B10399,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10399)","v":858936.51274000003},{"$f":"_xlfn.XLOOKUP($B10399,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10399,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20528635,2033,"BAS023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10408)","v":7294.5288261292199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10408)","v":5.5530061306653096},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10408)","v":15.1729103692766},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10408)","v":1112.5928904715099},8427.8476331006714,{"$f":"I10408/((1+real_disc)^(C10408-Assumptions!$G$10))","v":5974.6597461844394},{"$f":"_xlfn.XLOOKUP(B10408,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":858936.51274000003},952318.26516500302,{"$f":"_xlfn.XLOOKUP(B10408,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10408)","v":858936.51274000003},{"$f":"_xlfn.XLOOKUP($B10408,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10408,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20528635,2042,"BAS023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10417)","v":7294.5288261292199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10417)","v":5.5530061306653096},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10417)","v":15.1729103692766},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10417)","v":1112.5928904715099},8427.8476331006714,{"$f":"I10417/((1+real_disc)^(C10417-Assumptions!$G$10))","v":4383.7929040700619},{"$f":"_xlfn.XLOOKUP(B10417,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":858936.51274000003},952318.26516500302,{"$f":"_xlfn.XLOOKUP(B10417,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10417)","v":858936.51274000003},{"$f":"_xlfn.XLOOKUP($B10417,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10417,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20528972,2027,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10426)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10426)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10426)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10426)","v":6402.3261338491202},6402.3261338491202,{"$f":"I10426/((1+real_disc)^(C10426-Assumptions!$G$10))","v":5579.2573485342655},{"$f":"_xlfn.XLOOKUP(B10426,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":721581.29835000006},800030.08374635293,{"$f":"_xlfn.XLOOKUP(B10426,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10426)","v":721581.29835000006},{"$f":"_xlfn.XLOOKUP($B10426,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10426,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20528972,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10435)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10435)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10435)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10435)","v":6402.3261338491202},6402.3261338491202,{"$f":"I10435/((1+real_disc)^(C10435-Assumptions!$G$10))","v":4093.6739184360958},{"$f":"_xlfn.XLOOKUP(B10435,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":721581.29835000006},800030.08374635293,{"$f":"_xlfn.XLOOKUP(B10435,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10435)","v":721581.29835000006},{"$f":"_xlfn.XLOOKUP($B10435,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10435,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20528972,2045,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10444)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10444)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10444)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10444)","v":6402.3261338491202},6402.3261338491202,{"$f":"I10444/((1+real_disc)^(C10444-Assumptions!$G$10))","v":3003.6553440013836},{"$f":"_xlfn.XLOOKUP(B10444,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":721581.29835000006},800030.08374635293,{"$f":"_xlfn.XLOOKUP(B10444,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10444)","v":721581.29835000006},{"$f":"_xlfn.XLOOKUP($B10444,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10444,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20530090,2030,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10453)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10453)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10453)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10453)","v":2629.4674747976701},2629.4674747976701,{"$f":"I10453/((1+real_disc)^(C10453-Assumptions!$G$10))","v":2066.7376666030768},{"$f":"_xlfn.XLOOKUP(B10453,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":397640.29262999998},440870.90025911166,{"$f":"_xlfn.XLOOKUP(B10453,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10453)","v":397640.29262999998},{"$f":"_xlfn.XLOOKUP($B10453,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10453,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20530090,2031,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10454)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10454)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10454)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10454)","v":2629.4674747976701},2629.4674747976701,{"$f":"I10454/((1+real_disc)^(C10454-Assumptions!$G$10))","v":1996.8479870561132},{"$f":"_xlfn.XLOOKUP(B10454,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":397640.29262999998},440870.90025911166,{"$f":"_xlfn.XLOOKUP(B10454,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10454)","v":397640.29262999998},{"$f":"_xlfn.XLOOKUP($B10454,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10454,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20530090,2041,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10464)","v":2629.4674747976701},2629.4674747976701,{"$f":"I10464/((1+real_disc)^(C10464-Assumptions!$G$10))","v":1415.6031061425663},{"$f":"_xlfn.XLOOKUP(B10464,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":397640.29262999998},440870.90025911166,{"$f":"_xlfn.XLOOKUP(B10464,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10464)","v":397640.29262999998},{"$f":"_xlfn.XLOOKUP($B10464,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10464,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20530251,2026,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10473)","v":38951.9261666819},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10473)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10473)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10473)","v":13878.105565395201},52830.031732077099,{"$f":"I10473/((1+real_disc)^(C10473-Assumptions!$G$10))","v":47649.661760957097},{"$f":"_xlfn.XLOOKUP(B10473,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2311160.2529500001},2562424.684435186,{"$f":"_xlfn.XLOOKUP(B10473,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10473)","v":2311160.2529500001},{"$f":"_xlfn.XLOOKUP($B10473,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10473,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20530251,2035,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10482)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10482)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10482)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10482)","v":13878.105565395201},13878.105565395201,{"$f":"I10482/((1+real_disc)^(C10482-Assumptions!$G$10))","v":9184.2984750719534},{"$f":"_xlfn.XLOOKUP(B10482,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2311160.2529500001},2562424.684435186,{"$f":"_xlfn.XLOOKUP(B10482,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10482)","v":2311160.2529500001},{"$f":"_xlfn.XLOOKUP($B10482,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10482,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20530251,2044,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10491)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10491)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10491)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10491)","v":13878.105565395201},13878.105565395201,{"$f":"I10491/((1+real_disc)^(C10491-Assumptions!$G$10))","v":6738.8042489941363},{"$f":"_xlfn.XLOOKUP(B10491,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2311160.2529500001},2562424.684435186,{"$f":"_xlfn.XLOOKUP(B10491,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10491)","v":2311160.2529500001},{"$f":"_xlfn.XLOOKUP($B10491,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10491,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20531985,2029,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10500)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10500)","v":0.16820418024603501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10500)","v":0.92564307746743102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10500)","v":1676.4069320661199},1677.5007793238333,{"$f":"I10500/((1+real_disc)^(C10500-Assumptions!$G$10))","v":1364.6479648066959},{"$f":"_xlfn.XLOOKUP(B10500,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":921316.50956999999},1021480.0826928674,{"$f":"_xlfn.XLOOKUP(B10500,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10500)","v":921316.50956999999},{"$f":"_xlfn.XLOOKUP($B10500,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10500,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20531985,2038,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10509)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10509)","v":0.16820418024603501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10509)","v":0.92564307746743102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10509)","v":1676.4069320661199},1677.5007793238333,{"$f":"I10509/((1+real_disc)^(C10509-Assumptions!$G$10))","v":1001.2844779141952},{"$f":"_xlfn.XLOOKUP(B10509,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":921316.50956999999},1021480.0826928674,{"$f":"_xlfn.XLOOKUP(B10509,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10509)","v":921316.50956999999},{"$f":"_xlfn.XLOOKUP($B10509,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10509,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20532014,2023,"SHP014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10518)","v":320198.70573336002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10518)","v":39.567142401151997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10518)","v":126.192638118315},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10518)","v":3621.8893135743801},323986.35482745385,{"$f":"I10518/((1+real_disc)^(C10518-Assumptions!$G$10))","v":323986.35482745385},{"$f":"_xlfn.XLOOKUP(B10518,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1485220.3820499999},1646690.3858931637,{"$f":"_xlfn.XLOOKUP(B10518,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10518)","v":1485220.3820499999},{"$f":"_xlfn.XLOOKUP($B10518,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10518,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20532014,2028,"SHP014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10523)","v":62.647572145685899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10523)","v":3.3343900358567198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10523)","v":9.2076314456985404},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10523)","v":3621.8893135743801},3697.0789072016214,{"$f":"I10523/((1+real_disc)^(C10523-Assumptions!$G$10))","v":3112.8412356224012},{"$f":"_xlfn.XLOOKUP(B10523,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1485220.3820499999},1646690.3858931637,{"$f":"_xlfn.XLOOKUP(B10523,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10523)","v":1485220.3820499999},{"$f":"_xlfn.XLOOKUP($B10523,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10523,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20532014,2034,"SHP014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10529)","v":33272.2199104342},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10529)","v":67.4581648455692},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10529)","v":197.23860860306701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10529)","v":3621.8893135743801},37158.805997457217,{"$f":"I10529/((1+real_disc)^(C10529-Assumptions!$G$10))","v":25451.764895255012},{"$f":"_xlfn.XLOOKUP(B10529,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1485220.3820499999},1646690.3858931637,{"$f":"_xlfn.XLOOKUP(B10529,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10529)","v":1485220.3820499999},{"$f":"_xlfn.XLOOKUP($B10529,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10529,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20532014,2043,"SHP014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10538)","v":29823.7407300302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10538)","v":53.608797988734899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10538)","v":192.01147411019099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10538)","v":3621.8893135743801},33691.250315703503,{"$f":"I10538/((1+real_disc)^(C10538-Assumptions!$G$10))","v":16932.073012520334},{"$f":"_xlfn.XLOOKUP(B10538,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1485220.3820499999},1646690.3858931637,{"$f":"_xlfn.XLOOKUP(B10538,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10538)","v":1485220.3820499999},{"$f":"_xlfn.XLOOKUP($B10538,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10538,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20536577,2028,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10547)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10547)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10547)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10547)","v":1809.82185484038},1809.82185484038,{"$f":"I10547/((1+real_disc)^(C10547-Assumptions!$G$10))","v":1523.8214385697229},{"$f":"_xlfn.XLOOKUP(B10547,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":616211.86977999995},683205.11481225817,{"$f":"_xlfn.XLOOKUP(B10547,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10547)","v":616211.86977999995},{"$f":"_xlfn.XLOOKUP($B10547,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10547,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20536577,2037,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10556)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10556)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10556)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10556)","v":1809.82185484038},1809.82185484038,{"$f":"I10556/((1+real_disc)^(C10556-Assumptions!$G$10))","v":1118.0749855651391},{"$f":"_xlfn.XLOOKUP(B10556,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":616211.86977999995},683205.11481225817,{"$f":"_xlfn.XLOOKUP(B10556,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10556)","v":616211.86977999995},{"$f":"_xlfn.XLOOKUP($B10556,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10556,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20536577,2046,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10565)","v":1809.82185484038},1809.82185484038,{"$f":"I10565/((1+real_disc)^(C10565-Assumptions!$G$10))","v":820.36624613959827},{"$f":"_xlfn.XLOOKUP(B10565,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":616211.86977999995},683205.11481225817,{"$f":"_xlfn.XLOOKUP(B10565,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10565)","v":616211.86977999995},{"$f":"_xlfn.XLOOKUP($B10565,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10565,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20539743,2031,"RCT022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10574)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10574)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10574)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10574)","v":1171.81127894681},1171.81127894681,{"$f":"I10574/((1+real_disc)^(C10574-Assumptions!$G$10))","v":889.88702693675191},{"$f":"_xlfn.XLOOKUP(B10574,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":145877.53959999999},161737.03571554029,{"$f":"_xlfn.XLOOKUP(B10574,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10574)","v":145877.53959999999},{"$f":"_xlfn.XLOOKUP($B10574,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10574,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20539743,2034,"RCT022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10577)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10577)","v":9.8629144689576904},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10577)","v":10.7173546054655},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10577)","v":1171.81127894681},1192.3915480212331,{"$f":"I10577/((1+real_disc)^(C10577-Assumptions!$G$10))","v":816.72347990412698},{"$f":"_xlfn.XLOOKUP(B10577,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":145877.53959999999},161737.03571554029,{"$f":"_xlfn.XLOOKUP(B10577,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10577)","v":145877.53959999999},{"$f":"_xlfn.XLOOKUP($B10577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20539743,2042,"RCT022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10585)","v":9.8629144689576904},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10585)","v":10.7173546054655},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10585)","v":1171.81127894681},1192.3915480212331,{"$f":"I10585/((1+real_disc)^(C10585-Assumptions!$G$10))","v":620.22924887234478},{"$f":"_xlfn.XLOOKUP(B10585,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":145877.53959999999},161737.03571554029,{"$f":"_xlfn.XLOOKUP(B10585,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10585)","v":145877.53959999999},{"$f":"_xlfn.XLOOKUP($B10585,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10585,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20539915,2027,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10594)","v":3166.7677554837001},3166.7677554837001,{"$f":"I10594/((1+real_disc)^(C10594-Assumptions!$G$10))","v":2759.6551474427238},{"$f":"_xlfn.XLOOKUP(B10594,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":477789.22866000002},529733.45829780423,{"$f":"_xlfn.XLOOKUP(B10594,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10594)","v":477789.22866000002},{"$f":"_xlfn.XLOOKUP($B10594,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10594,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20539915,2036,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10603)","v":1037.81899550291},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10603)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10603)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10603)","v":3166.7677554837001},4204.5867509866102,{"$f":"I10603/((1+real_disc)^(C10603-Assumptions!$G$10))","v":2688.4302299620213},{"$f":"_xlfn.XLOOKUP(B10603,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":477789.22866000002},529733.45829780423,{"$f":"_xlfn.XLOOKUP(B10603,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10603)","v":477789.22866000002},{"$f":"_xlfn.XLOOKUP($B10603,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10603,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20539915,2045,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10612)","v":1037.81899550291},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10612)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10612)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10612)","v":3166.7677554837001},4204.5867509866102,{"$f":"I10612/((1+real_disc)^(C10612-Assumptions!$G$10))","v":1972.5845262939818},{"$f":"_xlfn.XLOOKUP(B10612,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":477789.22866000002},529733.45829780423,{"$f":"_xlfn.XLOOKUP(B10612,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10612)","v":477789.22866000002},{"$f":"_xlfn.XLOOKUP($B10612,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10612,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20541660,2030,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10621)","v":674393.55550141097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10621)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10621)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10621)","v":10543.0110318877},684936.5665332987,{"$f":"I10621/((1+real_disc)^(C10621-Assumptions!$G$10))","v":538353.94993698411},{"$f":"_xlfn.XLOOKUP(B10621,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2316082.4660300002},2567882.0300615411,{"$f":"_xlfn.XLOOKUP(B10621,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10621)","v":2316082.4660300002},{"$f":"_xlfn.XLOOKUP($B10621,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B10621,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20541660,2039,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10630)","v":674393.55550141097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10630)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10630)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10630)","v":10543.0110318877},684936.5665332987,{"$f":"I10630/((1+real_disc)^(C10630-Assumptions!$G$10))","v":395006.96706938226},{"$f":"_xlfn.XLOOKUP(B10630,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2316082.4660300002},{"$f":"K10630/((1 + real_disc) ^ (2023 - 2026))","v":2567882.0300615411},{"$f":"_xlfn.XLOOKUP(B10630,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10630)","v":2316082.4660300002},{"$f":"_xlfn.XLOOKUP($B10630,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B10630,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20542217,2024,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10639)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10639)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10639)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10639)","v":2829.1047071839798},2829.1047071839798,{"$f":"I10639/((1+real_disc)^(C10639-Assumptions!$G$10))","v":2733.4344996946666},{"$f":"_xlfn.XLOOKUP(B10639,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":256980.79347},284919.1992518722,{"$f":"_xlfn.XLOOKUP(B10639,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10639)","v":256980.79347},{"$f":"_xlfn.XLOOKUP($B10639,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10639,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20542217,2027,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10642)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10642)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10642)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10642)","v":2829.1047071839798},2829.1047071839798,{"$f":"I10642/((1+real_disc)^(C10642-Assumptions!$G$10))","v":2465.4013084209246},{"$f":"_xlfn.XLOOKUP(B10642,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":256980.79347},284919.1992518722,{"$f":"_xlfn.XLOOKUP(B10642,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10642)","v":256980.79347},{"$f":"_xlfn.XLOOKUP($B10642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20542217,2035,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10650)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10650)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10650)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10650)","v":2829.1047071839798},2829.1047071839798,{"$f":"I10650/((1+real_disc)^(C10650-Assumptions!$G$10))","v":1872.2542443255147},{"$f":"_xlfn.XLOOKUP(B10650,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":256980.79347},284919.1992518722,{"$f":"_xlfn.XLOOKUP(B10650,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10650)","v":256980.79347},{"$f":"_xlfn.XLOOKUP($B10650,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10650,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20542217,2044,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10659)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10659)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10659)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10659)","v":2829.1047071839798},2829.1047071839798,{"$f":"I10659/((1+real_disc)^(C10659-Assumptions!$G$10))","v":1373.7309268750914},{"$f":"_xlfn.XLOOKUP(B10659,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":256980.79347},284919.1992518722,{"$f":"_xlfn.XLOOKUP(B10659,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10659)","v":256980.79347},{"$f":"_xlfn.XLOOKUP($B10659,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10659,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20543012,2029,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10668)","v":0.86751323516729095},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10668)","v":6.4254845899343902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10668)","v":53.370196034507103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10668)","v":4769.57291562928},4830.2361094888893,{"$f":"I10668/((1+real_disc)^(C10668-Assumptions!$G$10))","v":3929.4001872277845},{"$f":"_xlfn.XLOOKUP(B10668,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1505117.4063200001},1668750.5723606218,{"$f":"_xlfn.XLOOKUP(B10668,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10668)","v":1505117.4063200001},{"$f":"_xlfn.XLOOKUP($B10668,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10668,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20543012,2038,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10677)","v":798.84322490157501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10677)","v":371.35422076271698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10677)","v":846.45712462538802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10677)","v":4769.57291562928},6786.2274859189602,{"$f":"I10677/((1+real_disc)^(C10677-Assumptions!$G$10))","v":4050.6355221988229},{"$f":"_xlfn.XLOOKUP(B10677,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1505117.4063200001},1668750.5723606218,{"$f":"_xlfn.XLOOKUP(B10677,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10677)","v":1505117.4063200001},{"$f":"_xlfn.XLOOKUP($B10677,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10677,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20543778,2023,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10686)","v":122.142867615212},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10686)","v":5.6195565307530204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10686)","v":11.528111750459701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10686)","v":1141.14921097296},1280.4397468693846,{"$f":"I10686/((1+real_disc)^(C10686-Assumptions!$G$10))","v":1280.4397468693846},{"$f":"_xlfn.XLOOKUP(B10686,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":419089.16091000004},464651.64391966822,{"$f":"_xlfn.XLOOKUP(B10686,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10686)","v":419089.16091000004},{"$f":"_xlfn.XLOOKUP($B10686,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10686,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20543778,2032,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10695)","v":74.740476657746996},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10695)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10695)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10695)","v":1141.14921097296},{"$f":"SUM(E10695:H10695)","v":1215.8896876307069},{"$f":"I10695/((1+real_disc)^(C10695-Assumptions!$G$10))","v":892.13592258060487},{"$f":"_xlfn.XLOOKUP(B10695,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":419089.16091000004},464651.64391966822,{"$f":"_xlfn.XLOOKUP(B10695,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10695)","v":419089.16091000004},{"$f":"_xlfn.XLOOKUP($B10695,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10695,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20543778,2042,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10705)","v":106.576869383036},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10705)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10705)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10705)","v":1141.14921097296},1247.7260803559959,{"$f":"I10705/((1+real_disc)^(C10705-Assumptions!$G$10))","v":649.01182074116286},{"$f":"_xlfn.XLOOKUP(B10705,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":419089.16091000004},464651.64391966822,{"$f":"_xlfn.XLOOKUP(B10705,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10705)","v":419089.16091000004},{"$f":"_xlfn.XLOOKUP($B10705,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10705,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20544027,2027,"NKA004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10714)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10714)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10714)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10714)","v":3115.0847176093098},3115.0847176093098,{"$f":"I10714/((1+real_disc)^(C10714-Assumptions!$G$10))","v":2714.6163657832353},{"$f":"_xlfn.XLOOKUP(B10714,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":760836.96496999997},843553.54302298767,{"$f":"_xlfn.XLOOKUP(B10714,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10714)","v":760836.96496999997},{"$f":"_xlfn.XLOOKUP($B10714,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10714,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20544027,2028,"NKA004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10715)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10715)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10715)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10715)","v":3115.0847176093098},3115.0847176093098,{"$f":"I10715/((1+real_disc)^(C10715-Assumptions!$G$10))","v":2622.8177447181019},{"$f":"_xlfn.XLOOKUP(B10715,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":760836.96496999997},843553.54302298767,{"$f":"_xlfn.XLOOKUP(B10715,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10715)","v":760836.96496999997},{"$f":"_xlfn.XLOOKUP($B10715,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10715,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20544027,2037,"NKA004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10724)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10724)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10724)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10724)","v":3115.0847176093098},3115.0847176093098,{"$f":"I10724/((1+real_disc)^(C10724-Assumptions!$G$10))","v":1924.4426137081839},{"$f":"_xlfn.XLOOKUP(B10724,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":760836.96496999997},843553.54302298767,{"$f":"_xlfn.XLOOKUP(B10724,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10724)","v":760836.96496999997},{"$f":"_xlfn.XLOOKUP($B10724,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10724,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20544027,2046,"NKA004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10733)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10733)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10733)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10733)","v":3115.0847176093098},3115.0847176093098,{"$f":"I10733/((1+real_disc)^(C10733-Assumptions!$G$10))","v":1412.023149879228},{"$f":"_xlfn.XLOOKUP(B10733,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":760836.96496999997},843553.54302298767,{"$f":"_xlfn.XLOOKUP(B10733,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10733)","v":760836.96496999997},{"$f":"_xlfn.XLOOKUP($B10733,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10733,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20545427,2031,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10742)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10742)","v":99.865335352110193},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10742)","v":253.436995655565},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10742)","v":2458.5623850735201},2811.8647160811952,{"$f":"I10742/((1+real_disc)^(C10742-Assumptions!$G$10))","v":2135.3625599087859},{"$f":"_xlfn.XLOOKUP(B10742,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":959689.89151999995},1064025.3371850345,{"$f":"_xlfn.XLOOKUP(B10742,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10742)","v":959689.89151999995},{"$f":"_xlfn.XLOOKUP($B10742,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10742,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20545427,2040,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10751)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10751)","v":99.865335352110193},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10751)","v":253.436995655565},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10751)","v":2458.5623850735201},2811.8647160811952,{"$f":"I10751/((1+real_disc)^(C10751-Assumptions!$G$10))","v":1566.7816470591765},{"$f":"_xlfn.XLOOKUP(B10751,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":959689.89151999995},1064025.3371850345,{"$f":"_xlfn.XLOOKUP(B10751,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10751)","v":959689.89151999995},{"$f":"_xlfn.XLOOKUP($B10751,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10751,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20545427,2044,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10755)","v":99.865335352110193},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10755)","v":253.436995655565},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10755)","v":2458.5623850735201},2811.8647160811952,{"$f":"I10755/((1+real_disc)^(C10755-Assumptions!$G$10))","v":1365.3596888304876},{"$f":"_xlfn.XLOOKUP(B10755,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":959689.89151999995},1064025.3371850345,{"$f":"_xlfn.XLOOKUP(B10755,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10755)","v":959689.89151999995},{"$f":"_xlfn.XLOOKUP($B10755,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10755,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20545743,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10770)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10770)","v":3.4853887867686102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10770)","v":9.2916043264397601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10770)","v":19359.818223708},19372.59521682121,{"$f":"I10770/((1+real_disc)^(C10770-Assumptions!$G$10))","v":12820.459959008143},{"$f":"_xlfn.XLOOKUP(B10770,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3451127.1919999998},3826326.4066689559,{"$f":"_xlfn.XLOOKUP(B10770,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10770)","v":3451127.1919999998},{"$f":"_xlfn.XLOOKUP($B10770,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10770,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20545743,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10779)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10779)","v":3.4853887867686102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10779)","v":9.2916043264397601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10779,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10779)","v":19359.818223708},19372.59521682121,{"$f":"I10779/((1+real_disc)^(C10779-Assumptions!$G$10))","v":9406.7685496410686},{"$f":"_xlfn.XLOOKUP(B10779,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3451127.1919999998},3826326.4066689559,{"$f":"_xlfn.XLOOKUP(B10779,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10779)","v":3451127.1919999998},{"$f":"_xlfn.XLOOKUP($B10779,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10779,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20545743,2045,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10780)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10780)","v":3.4853887867686102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10780)","v":9.2916043264397601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10780)","v":19359.818223708},19372.59521682121,{"$f":"I10780/((1+real_disc)^(C10780-Assumptions!$G$10))","v":9088.6652653536894},{"$f":"_xlfn.XLOOKUP(B10780,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3451127.1919999998},3826326.4066689559,{"$f":"_xlfn.XLOOKUP(B10780,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10780)","v":3451127.1919999998},{"$f":"_xlfn.XLOOKUP($B10780,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10780,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20546003,2030,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10789)","v":6.1621667431262503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10789)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10789)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10789)","v":514.60810640425302},520.77027314737927,{"$f":"I10789/((1+real_disc)^(C10789-Assumptions!$G$10))","v":409.32072728668356},{"$f":"_xlfn.XLOOKUP(B10789,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":242574.13019},268946.27415423008,{"$f":"_xlfn.XLOOKUP(B10789,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10789)","v":242574.13019},{"$f":"_xlfn.XLOOKUP($B10789,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10789,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20546003,2039,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10798)","v":6.1621667431262503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10798)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10798)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10798)","v":514.60810640425302},520.77027314737927,{"$f":"I10798/((1+real_disc)^(C10798-Assumptions!$G$10))","v":300.3312951694183},{"$f":"_xlfn.XLOOKUP(B10798,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":242574.13019},268946.27415423008,{"$f":"_xlfn.XLOOKUP(B10798,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10798)","v":242574.13019},{"$f":"_xlfn.XLOOKUP($B10798,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10798,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20546216,2024,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10807)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10807)","v":21.671567076188001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10807)","v":65.145520401240603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10807)","v":1199.6889267891399},1286.5060142665686,{"$f":"I10807/((1+real_disc)^(C10807-Assumptions!$G$10))","v":1243.0009799676993},{"$f":"_xlfn.XLOOKUP(B10807,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":855967.02429000009},949025.9402408821,{"$f":"_xlfn.XLOOKUP(B10807,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10807)","v":855967.02429000009},{"$f":"_xlfn.XLOOKUP($B10807,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10807,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20546216,2033,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10816)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10816)","v":4.57027213671204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10816)","v":19.1605339630866},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10816)","v":1199.6889267891399},1223.4197328889386,{"$f":"I10816/((1+real_disc)^(C10816-Assumptions!$G$10))","v":867.3052657087527},{"$f":"_xlfn.XLOOKUP(B10816,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":855967.02429000009},949025.9402408821,{"$f":"_xlfn.XLOOKUP(B10816,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10816)","v":855967.02429000009},{"$f":"_xlfn.XLOOKUP($B10816,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10816,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20546216,2041,"MRO008",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10824)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10824)","v":4.57027213671204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10824)","v":19.1605339630866},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10824,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10824)","v":1199.6889267891399},1223.4197328889386,{"$f":"I10824/((1+real_disc)^(C10824-Assumptions!$G$10))","v":658.64164154643254},{"$f":"_xlfn.XLOOKUP(B10824,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":855967.02429000009},949025.9402408821,{"$f":"_xlfn.XLOOKUP(B10824,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10824)","v":855967.02429000009},{"$f":"_xlfn.XLOOKUP($B10824,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10824,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20546543,2028,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10835)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10835)","v":4.84054948072035},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10835)","v":12.077979074461201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10835)","v":1245.19504294888},1262.1135715040616,{"$f":"I10835/((1+real_disc)^(C10835-Assumptions!$G$10))","v":1062.6657607343971},{"$f":"_xlfn.XLOOKUP(B10835,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":425224.95016999997},471454.50314946315,{"$f":"_xlfn.XLOOKUP(B10835,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10835)","v":425224.95016999997},{"$f":"_xlfn.XLOOKUP($B10835,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10835,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20546543,2037,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10844,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10844)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10844,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10844)","v":4.84054948072035},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10844,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10844)","v":12.077979074461201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10844,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10844)","v":1245.19504294888},1262.1135715040616,{"$f":"I10844/((1+real_disc)^(C10844-Assumptions!$G$10))","v":779.71078173626495},{"$f":"_xlfn.XLOOKUP(B10844,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":425224.95016999997},471454.50314946315,{"$f":"_xlfn.XLOOKUP(B10844,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10844)","v":425224.95016999997},{"$f":"_xlfn.XLOOKUP($B10844,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10844,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20546543,2038,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10845)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10845)","v":4.84054948072035},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10845)","v":12.077979074461201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10845)","v":1245.19504294888},1262.1135715040616,{"$f":"I10845/((1+real_disc)^(C10845-Assumptions!$G$10))","v":753.34375046982132},{"$f":"_xlfn.XLOOKUP(B10845,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":425224.95016999997},471454.50314946315,{"$f":"_xlfn.XLOOKUP(B10845,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10845)","v":425224.95016999997},{"$f":"_xlfn.XLOOKUP($B10845,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10845,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20547977,2023,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10854,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10854)","v":764.90478329020698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10854,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10854)","v":13.632786916270399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10854,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10854)","v":39.4611249162242},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10854,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10854)","v":1766.0008412229399},2583.9995363456414,{"$f":"I10854/((1+real_disc)^(C10854-Assumptions!$G$10))","v":2583.9995363456414},{"$f":"_xlfn.XLOOKUP(B10854,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":709306.45267000003},786420.74292807037,{"$f":"_xlfn.XLOOKUP(B10854,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10854)","v":709306.45267000003},{"$f":"_xlfn.XLOOKUP($B10854,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10854,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20547977,2032,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10863)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10863)","v":10.3874480492829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10863)","v":71.037297462613495},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10863)","v":1766.0008412229399},1847.4255867348363,{"$f":"I10863/((1+real_disc)^(C10863-Assumptions!$G$10))","v":1355.5133718029199},{"$f":"_xlfn.XLOOKUP(B10863,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":709306.45267000003},786420.74292807037,{"$f":"_xlfn.XLOOKUP(B10863,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10863)","v":709306.45267000003},{"$f":"_xlfn.XLOOKUP($B10863,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10863,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20547977,2041,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10872)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10872)","v":65.322361607202396},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10872)","v":153.45538977558201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10872)","v":1766.0008412229399},1984.7785926057243,{"$f":"I10872/((1+real_disc)^(C10872-Assumptions!$G$10))","v":1068.5276648702907},{"$f":"_xlfn.XLOOKUP(B10872,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":709306.45267000003},786420.74292807037,{"$f":"_xlfn.XLOOKUP(B10872,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10872)","v":709306.45267000003},{"$f":"_xlfn.XLOOKUP($B10872,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10872,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20548557,2028,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10883,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10883)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10883,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10883)","v":22.8785908315024},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10883,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10883)","v":36.270590788796902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10883,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10883)","v":1489.7590078798901},1548.9081895001893,{"$f":"I10883/((1+real_disc)^(C10883-Assumptions!$G$10))","v":1304.1391334865775},{"$f":"_xlfn.XLOOKUP(B10883,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":601082.34232000005},666430.73727705283,{"$f":"_xlfn.XLOOKUP(B10883,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10883)","v":601082.34232000005},{"$f":"_xlfn.XLOOKUP($B10883,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10883,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20548557,2036,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10891)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10891)","v":13.6555988652779},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10891)","v":32.672198062990098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10891,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10891)","v":1489.7590078798901},1536.0868048081581,{"$f":"I10891/((1+real_disc)^(C10891-Assumptions!$G$10))","v":982.18028226507499},{"$f":"_xlfn.XLOOKUP(B10891,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":601082.34232000005},666430.73727705283,{"$f":"_xlfn.XLOOKUP(B10891,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10891)","v":601082.34232000005},{"$f":"_xlfn.XLOOKUP($B10891,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10891,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20548557,2045,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10900)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10900)","v":13.6555988652779},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10900)","v":32.672198062990098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10900)","v":1489.7590078798901},1536.0868048081581,{"$f":"I10900/((1+real_disc)^(C10900-Assumptions!$G$10))","v":720.65609337182309},{"$f":"_xlfn.XLOOKUP(B10900,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":601082.34232000005},666430.73727705283,{"$f":"_xlfn.XLOOKUP(B10900,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10900)","v":601082.34232000005},{"$f":"_xlfn.XLOOKUP($B10900,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10900,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20552151,2030,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10909)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10909)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10909)","v":0.19459485537229099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10909,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10909)","v":18086.2565269857},18086.451121841073,{"$f":"I10909/((1+real_disc)^(C10909-Assumptions!$G$10))","v":14215.787092616803},{"$f":"_xlfn.XLOOKUP(B10909,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3148710.4660200002},3491031.5768759535,{"$f":"_xlfn.XLOOKUP(B10909,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10909)","v":3148710.4660200002},{"$f":"_xlfn.XLOOKUP($B10909,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10909,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20552151,2031,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10910)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10910)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10910)","v":0.19459485537229099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10910,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10910)","v":18086.2565269857},18086.451121841073,{"$f":"I10910/((1+real_disc)^(C10910-Assumptions!$G$10))","v":13735.05999286648},{"$f":"_xlfn.XLOOKUP(B10910,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3148710.4660200002},3491031.5768759535,{"$f":"_xlfn.XLOOKUP(B10910,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10910)","v":3148710.4660200002},{"$f":"_xlfn.XLOOKUP($B10910,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10910,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20552151,2040,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10919,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10919)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10919,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10919)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10919,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10919)","v":0.19459485537229099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10919,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10919)","v":18086.2565269857},18086.451121841073,{"$f":"I10919/((1+real_disc)^(C10919-Assumptions!$G$10))","v":10077.838921648598},{"$f":"_xlfn.XLOOKUP(B10919,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3148710.4660200002},3491031.5768759535,{"$f":"_xlfn.XLOOKUP(B10919,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10919)","v":3148710.4660200002},{"$f":"_xlfn.XLOOKUP($B10919,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10919,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20559409,2025,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10928)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10928)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10928)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10928)","v":4957.9177194347403},4957.9177194347403,{"$f":"I10928/((1+real_disc)^(C10928-Assumptions!$G$10))","v":4628.2692426285239},{"$f":"_xlfn.XLOOKUP(B10928,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":939637.63595999987},1041793.0430115944,{"$f":"_xlfn.XLOOKUP(B10928,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10928)","v":939637.63595999987},{"$f":"_xlfn.XLOOKUP($B10928,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10928,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20559409,2034,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10937)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10937)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10937)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10937)","v":4957.9177194347403},4957.9177194347403,{"$f":"I10937/((1+real_disc)^(C10937-Assumptions!$G$10))","v":3395.9044909491158},{"$f":"_xlfn.XLOOKUP(B10937,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":939637.63595999987},1041793.0430115944,{"$f":"_xlfn.XLOOKUP(B10937,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10937)","v":939637.63595999987},{"$f":"_xlfn.XLOOKUP($B10937,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10937,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20559409,2044,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10947)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10947)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10947)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10947)","v":4957.9177194347403},4957.9177194347403,{"$f":"I10947/((1+real_disc)^(C10947-Assumptions!$G$10))","v":2407.4205831953354},{"$f":"_xlfn.XLOOKUP(B10947,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":939637.63595999987},1041793.0430115944,{"$f":"_xlfn.XLOOKUP(B10947,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10947)","v":939637.63595999987},{"$f":"_xlfn.XLOOKUP($B10947,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10947,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20559724,2029,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10956)","v":4216.2467257651297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10956)","v":118.078016233808},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10956)","v":316.48438917057399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10956,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10956)","v":5336.1552742829899},9986.9644054525015,{"$f":"I10956/((1+real_disc)^(C10956-Assumptions!$G$10))","v":8124.4019785142027},{"$f":"_xlfn.XLOOKUP(B10956,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1567536.0212100002},1737955.2064219059,{"$f":"_xlfn.XLOOKUP(B10956,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10956)","v":1567536.0212100002},{"$f":"_xlfn.XLOOKUP($B10956,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10956,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20559724,2038,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10965)","v":10327.260666538599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10965)","v":1465.22615702096},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10965)","v":2638.0661831013299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10965)","v":5336.1552742829899},19766.70828094388,{"$f":"I10965/((1+real_disc)^(C10965-Assumptions!$G$10))","v":11798.562733988647},{"$f":"_xlfn.XLOOKUP(B10965,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1567536.0212100002},1737955.2064219059,{"$f":"_xlfn.XLOOKUP(B10965,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10965)","v":1567536.0212100002},{"$f":"_xlfn.XLOOKUP($B10965,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10965,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20560252,2023,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10974)","v":48826.587653166898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10974)","v":3.4632240702501602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10974)","v":8.6088734781149192},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10974)","v":2883.95037063888},51722.610121354141,{"$f":"I10974/((1+real_disc)^(C10974-Assumptions!$G$10))","v":51722.610121354141},{"$f":"_xlfn.XLOOKUP(B10974,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":657070.00014000013},728505.25428147044,{"$f":"_xlfn.XLOOKUP(B10974,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10974)","v":657070.00014000013},{"$f":"_xlfn.XLOOKUP($B10974,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10974,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20560252,2024,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10975)","v":11456.7327863925},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10975)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10975)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10975)","v":2883.95037063888},14340.683157031381,{"$f":"I10975/((1+real_disc)^(C10975-Assumptions!$G$10))","v":13855.7325188709},{"$f":"_xlfn.XLOOKUP(B10975,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":657070.00014000013},728505.25428147044,{"$f":"_xlfn.XLOOKUP(B10975,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10975)","v":657070.00014000013},{"$f":"_xlfn.XLOOKUP($B10975,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10975,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20560252,2033,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10984,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10984)","v":62388.209800630997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10984,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10984)","v":3.4632240702501602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10984,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10984)","v":8.6088734781149192},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10984,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10984)","v":2883.95037063888},65284.232268818239,{"$f":"I10984/((1+real_disc)^(C10984-Assumptions!$G$10))","v":46281.220493963854},{"$f":"_xlfn.XLOOKUP(B10984,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":657070.00014000013},728505.25428147044,{"$f":"_xlfn.XLOOKUP(B10984,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10984)","v":657070.00014000013},{"$f":"_xlfn.XLOOKUP($B10984,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10984,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20560252,2042,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10993)","v":62388.209800630997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10993)","v":3.4632240702501602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10993)","v":8.6088734781149192},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B10993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C10993)","v":2883.95037063888},65284.232268818239,{"$f":"I10993/((1+real_disc)^(C10993-Assumptions!$G$10))","v":33957.964907157992},{"$f":"_xlfn.XLOOKUP(B10993,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":657070.00014000013},728505.25428147044,{"$f":"_xlfn.XLOOKUP(B10993,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K10993)","v":657070.00014000013},{"$f":"_xlfn.XLOOKUP($B10993,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B10993,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,20560831,2027,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11002)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11002)","v":0.32743636914014601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11002)","v":0.79687477556902497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11002)","v":2417.59943187115},2418.7237430158593,{"$f":"I11002/((1+real_disc)^(C11002-Assumptions!$G$10))","v":2107.7780068011698},{"$f":"_xlfn.XLOOKUP(B11002,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1525027.6621300001},1690825.4288729914,{"$f":"_xlfn.XLOOKUP(B11002,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11002)","v":1525027.6621300001},{"$f":"_xlfn.XLOOKUP($B11002,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11002,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20560831,2037,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11012)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11012)","v":1.2284843054002601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11012)","v":0.87596137154424003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11012,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11012)","v":2417.59943187115},2419.7038775480946,{"$f":"I11012/((1+real_disc)^(C11012-Assumptions!$G$10))","v":1494.8489934110694},{"$f":"_xlfn.XLOOKUP(B11012,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1525027.6621300001},1690825.4288729914,{"$f":"_xlfn.XLOOKUP(B11012,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11012)","v":1525027.6621300001},{"$f":"_xlfn.XLOOKUP($B11012,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11012,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20560831,2046,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11021,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11021)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11021,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11021)","v":1.2284843054002601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11021,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11021)","v":0.87596137154424003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11021,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11021)","v":2417.59943187115},2419.7038775480946,{"$f":"I11021/((1+real_disc)^(C11021-Assumptions!$G$10))","v":1096.8170052121702},{"$f":"_xlfn.XLOOKUP(B11021,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1525027.6621300001},1690825.4288729914,{"$f":"_xlfn.XLOOKUP(B11021,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11021)","v":1525027.6621300001},{"$f":"_xlfn.XLOOKUP($B11021,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11021,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20561979,2031,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11030,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11030)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11030,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11030)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11030,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11030)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11030,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11030)","v":492.45926618049299},492.45926618049299,{"$f":"I11030/((1+real_disc)^(C11030-Assumptions!$G$10))","v":373.97925770324093},{"$f":"_xlfn.XLOOKUP(B11030,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":236184.91546000002},261862.4375758658,{"$f":"_xlfn.XLOOKUP(B11030,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11030)","v":236184.91546000002},{"$f":"_xlfn.XLOOKUP($B11030,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11030,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20561979,2040,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11039,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11039)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11039,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11039)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11039,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11039)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11039,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11039)","v":492.45926618049299},492.45926618049299,{"$f":"I11039/((1+real_disc)^(C11039-Assumptions!$G$10))","v":274.40016433334921},{"$f":"_xlfn.XLOOKUP(B11039,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":236184.91546000002},261862.4375758658,{"$f":"_xlfn.XLOOKUP(B11039,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11039)","v":236184.91546000002},{"$f":"_xlfn.XLOOKUP($B11039,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11039,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20561979,2041,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11040,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11040)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11040,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11040)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11040,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11040)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11040,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11040)","v":492.45926618049299},492.45926618049299,{"$f":"I11040/((1+real_disc)^(C11040-Assumptions!$G$10))","v":265.12093172304276},{"$f":"_xlfn.XLOOKUP(B11040,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":236184.91546000002},261862.4375758658,{"$f":"_xlfn.XLOOKUP(B11040,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11040)","v":236184.91546000002},{"$f":"_xlfn.XLOOKUP($B11040,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11040,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20563081,2026,"GSB012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11049,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11049)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11049,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11049)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11049,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11049)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11049,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11049)","v":5033.15897543553},5033.15897543553,{"$f":"I11049/((1+real_disc)^(C11049-Assumptions!$G$10))","v":4539.6210243616133},{"$f":"_xlfn.XLOOKUP(B11049,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":799817.70505999995},886772.18634149968,{"$f":"_xlfn.XLOOKUP(B11049,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11049)","v":799817.70505999995},{"$f":"_xlfn.XLOOKUP($B11049,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11049,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20563081,2033,"GSB012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11056)","v":79.916720474007604},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11056)","v":11.8116008010408},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11056)","v":25.219916892078601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11056)","v":5033.15897543553},5150.1072136026569,{"$f":"I11056/((1+real_disc)^(C11056-Assumptions!$G$10))","v":3651.0078963453357},{"$f":"_xlfn.XLOOKUP(B11056,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":799817.70505999995},886772.18634149968,{"$f":"_xlfn.XLOOKUP(B11056,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11056)","v":799817.70505999995},{"$f":"_xlfn.XLOOKUP($B11056,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11056,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20563081,2045,"GSB012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11068)","v":79.916720474007604},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11068)","v":11.8116008010408},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11068)","v":25.219916892078601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11068,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11068)","v":5033.15897543553},5150.1072136026569,{"$f":"I11068/((1+real_disc)^(C11068-Assumptions!$G$10))","v":2416.176047723071},{"$f":"_xlfn.XLOOKUP(B11068,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":799817.70505999995},886772.18634149968,{"$f":"_xlfn.XLOOKUP(B11068,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11068)","v":799817.70505999995},{"$f":"_xlfn.XLOOKUP($B11068,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11068,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20563092,2030,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11077)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11077)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11077)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11077)","v":2171.3660179385201},2171.3660179385201,{"$f":"I11077/((1+real_disc)^(C11077-Assumptions!$G$10))","v":1706.6740624356964},{"$f":"_xlfn.XLOOKUP(B11077,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":681297.97753999988},755367.2458999462,{"$f":"_xlfn.XLOOKUP(B11077,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11077)","v":681297.97753999988},{"$f":"_xlfn.XLOOKUP($B11077,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11077,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20563092,2039,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11086,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11086)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11086,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11086)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11086,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11086)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11086,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11086)","v":2171.3660179385201},2171.3660179385201,{"$f":"I11086/((1+real_disc)^(C11086-Assumptions!$G$10))","v":1252.2396190417419},{"$f":"_xlfn.XLOOKUP(B11086,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":681297.97753999988},755367.2458999462,{"$f":"_xlfn.XLOOKUP(B11086,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11086)","v":681297.97753999988},{"$f":"_xlfn.XLOOKUP($B11086,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11086,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20564668,2024,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11095,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11095)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11095,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11095)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11095,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11095)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11095,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11095)","v":280.95872196845102},280.95872196845102,{"$f":"I11095/((1+real_disc)^(C11095-Assumptions!$G$10))","v":271.45770238497687},{"$f":"_xlfn.XLOOKUP(B11095,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216567.27929000001},240112.01368894026,{"$f":"_xlfn.XLOOKUP(B11095,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11095)","v":216567.27929000001},{"$f":"_xlfn.XLOOKUP($B11095,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11095,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20564668,2033,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11104)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11104)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11104)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11104)","v":280.95872196845102},280.95872196845102,{"$f":"I11104/((1+real_disc)^(C11104-Assumptions!$G$10))","v":199.17692387928801},{"$f":"_xlfn.XLOOKUP(B11104,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216567.27929000001},240112.01368894026,{"$f":"_xlfn.XLOOKUP(B11104,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11104)","v":216567.27929000001},{"$f":"_xlfn.XLOOKUP($B11104,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11104,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20564668,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11105,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11105)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11105,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11105)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11105,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11105)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11105,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11105)","v":280.95872196845102},280.95872196845102,{"$f":"I11105/((1+real_disc)^(C11105-Assumptions!$G$10))","v":192.44147234713816},{"$f":"_xlfn.XLOOKUP(B11105,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216567.27929000001},240112.01368894026,{"$f":"_xlfn.XLOOKUP(B11105,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11105)","v":216567.27929000001},{"$f":"_xlfn.XLOOKUP($B11105,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11105,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20564668,2044,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11115)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11115)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11115)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11115,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11115)","v":280.95872196845102},280.95872196845102,{"$f":"I11115/((1+real_disc)^(C11115-Assumptions!$G$10))","v":136.42538028489514},{"$f":"_xlfn.XLOOKUP(B11115,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":216567.27929000001},240112.01368894026,{"$f":"_xlfn.XLOOKUP(B11115,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11115)","v":216567.27929000001},{"$f":"_xlfn.XLOOKUP($B11115,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11115,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20566468,2029,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11124)","v":2895048.1760446001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11124)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11124)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11124,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11124)","v":354.526932731567},2895402.7029773318,{"$f":"I11124/((1+real_disc)^(C11124-Assumptions!$G$10))","v":2355411.9644024684},{"$f":"_xlfn.XLOOKUP(B11124,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":310062.92273000011},343772.30480549484,{"$f":"_xlfn.XLOOKUP(B11124,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11124)","v":310062.92273000011},{"$f":"_xlfn.XLOOKUP($B11124,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B11124,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,20566468,2038,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11133)","v":3107726.23348261},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11133)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11133)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11133,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11133)","v":354.526932731567},3108080.7604153417,{"$f":"I11133/((1+real_disc)^(C11133-Assumptions!$G$10))","v":1855184.2478201673},{"$f":"_xlfn.XLOOKUP(B11133,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":310062.92273000011},343772.30480549484,{"$f":"_xlfn.XLOOKUP(B11133,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11133)","v":310062.92273000011},{"$f":"_xlfn.XLOOKUP($B11133,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B11133,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,20567465,2023,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11142)","v":49784.294269997197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11142)","v":0.151674678418454},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11142)","v":0.36107172945159499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11142,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11142)","v":1200.8213972996},50985.628413704668,{"$f":"I11142/((1+real_disc)^(C11142-Assumptions!$G$10))","v":50985.628413704668},{"$f":"_xlfn.XLOOKUP(B11142,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":735241.05047999998},{"$f":"K11142/((1 + real_disc) ^ (2023 - 2026))","v":815174.89510095317},{"$f":"_xlfn.XLOOKUP(B11142,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11142)","v":735241.05047999998},{"$f":"_xlfn.XLOOKUP($B11142,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11142,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20567465,2032,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11151)","v":3735.44229520722},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11151)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11151)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11151)","v":1200.8213972996},4936.26369250682,{"$f":"I11151/((1+real_disc)^(C11151-Assumptions!$G$10))","v":3621.8895580873236},{"$f":"_xlfn.XLOOKUP(B11151,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":735241.05047999998},815174.89510095317,{"$f":"_xlfn.XLOOKUP(B11151,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11151)","v":735241.05047999998},{"$f":"_xlfn.XLOOKUP($B11151,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11151,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20567465,2041,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11160)","v":49302.045809071999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11160)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11160)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11160)","v":1200.8213972996},50502.8672063716,{"$f":"I11160/((1+real_disc)^(C11160-Assumptions!$G$10))","v":27188.781139780513},{"$f":"_xlfn.XLOOKUP(B11160,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":735241.05047999998},815174.89510095317,{"$f":"_xlfn.XLOOKUP(B11160,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11160)","v":735241.05047999998},{"$f":"_xlfn.XLOOKUP($B11160,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11160,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20575682,2026,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11169)","v":12050.910666161501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11169)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11169)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11169)","v":620.96443583060397},12671.875101992104,{"$f":"I11169/((1+real_disc)^(C11169-Assumptions!$G$10))","v":11429.305315378006},{"$f":"_xlfn.XLOOKUP(B11169,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":377467.43343999999},418504.89068530063,{"$f":"_xlfn.XLOOKUP(B11169,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11169)","v":377467.43343999999},{"$f":"_xlfn.XLOOKUP($B11169,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11169,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20575682,2027,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11170)","v":12050.910666161501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11170)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11170)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11170,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11170)","v":620.96443583060397},12671.875101992104,{"$f":"I11170/((1+real_disc)^(C11170-Assumptions!$G$10))","v":11042.807067998074},{"$f":"_xlfn.XLOOKUP(B11170,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":377467.43343999999},418504.89068530063,{"$f":"_xlfn.XLOOKUP(B11170,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11170)","v":377467.43343999999},{"$f":"_xlfn.XLOOKUP($B11170,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11170,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20575682,2037,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11180)","v":12050.910666161501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11180)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11180)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11180,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11180)","v":620.96443583060397},12671.875101992104,{"$f":"I11180/((1+real_disc)^(C11180-Assumptions!$G$10))","v":7828.4536866710805},{"$f":"_xlfn.XLOOKUP(B11180,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":377467.43343999999},418504.89068530063,{"$f":"_xlfn.XLOOKUP(B11180,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11180)","v":377467.43343999999},{"$f":"_xlfn.XLOOKUP($B11180,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11180,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20575682,2046,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11189)","v":12050.910666161501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11189)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11189)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11189,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11189)","v":620.96443583060397},12671.875101992104,{"$f":"I11189/((1+real_disc)^(C11189-Assumptions!$G$10))","v":5743.9789342625409},{"$f":"_xlfn.XLOOKUP(B11189,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":377467.43343999999},418504.89068530063,{"$f":"_xlfn.XLOOKUP(B11189,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11189)","v":377467.43343999999},{"$f":"_xlfn.XLOOKUP($B11189,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11189,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20577800,2031,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11198)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11198)","v":5.0722247741784496},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11198)","v":20.9500582184473},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11198,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11198)","v":2021.6458075175999},2047.6680905102257,{"$f":"I11198/((1+real_disc)^(C11198-Assumptions!$G$10))","v":1555.0228112287286},{"$f":"_xlfn.XLOOKUP(B11198,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":928090.48442000011},1028990.5096938629,{"$f":"_xlfn.XLOOKUP(B11198,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11198)","v":928090.48442000011},{"$f":"_xlfn.XLOOKUP($B11198,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11198,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20577800,2040,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11207)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11207)","v":5.0722247741784496},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11207)","v":20.9500582184473},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11207,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11207)","v":2021.6458075175999},{"$f":"SUM(E11207:H11207)","v":2047.6680905102257},{"$f":"I11207/((1+real_disc)^(C11207-Assumptions!$G$10))","v":1140.9683990598819},{"$f":"_xlfn.XLOOKUP(B11207,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":928090.48442000011},1028990.5096938629,{"$f":"_xlfn.XLOOKUP(B11207,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11207)","v":928090.48442000011},{"$f":"_xlfn.XLOOKUP($B11207,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11207,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20582472,2025,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11216)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11216)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11216)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11216)","v":719.21261024129797},719.21261024129797,{"$f":"I11216/((1+real_disc)^(C11216-Assumptions!$G$10))","v":671.39266749870296},{"$f":"_xlfn.XLOOKUP(B11216,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":154413.37351},171200.86734958846,{"$f":"_xlfn.XLOOKUP(B11216,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11216)","v":154413.37351},{"$f":"_xlfn.XLOOKUP($B11216,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11216,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20582472,2034,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11225)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11225)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11225)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11225)","v":719.21261024129797},719.21261024129797,{"$f":"I11225/((1+real_disc)^(C11225-Assumptions!$G$10))","v":492.62159464480163},{"$f":"_xlfn.XLOOKUP(B11225,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":154413.37351},171200.86734958846,{"$f":"_xlfn.XLOOKUP(B11225,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11225)","v":154413.37351},{"$f":"_xlfn.XLOOKUP($B11225,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11225,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20582472,2043,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11234)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11234)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11234)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11234)","v":719.21261024129797},719.21261024129797,{"$f":"I11234/((1+real_disc)^(C11234-Assumptions!$G$10))","v":361.45172156032834},{"$f":"_xlfn.XLOOKUP(B11234,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":154413.37351},171200.86734958846,{"$f":"_xlfn.XLOOKUP(B11234,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11234)","v":154413.37351},{"$f":"_xlfn.XLOOKUP($B11234,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11234,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20583843,2028,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11243)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11243)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11243)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11243)","v":6797.7272877383803},6797.7272877383803,{"$f":"I11243/((1+real_disc)^(C11243-Assumptions!$G$10))","v":5723.5039718976905},{"$f":"_xlfn.XLOOKUP(B11243,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1537509.11686},1704663.8408381455,{"$f":"_xlfn.XLOOKUP(B11243,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11243)","v":1537509.11686},{"$f":"_xlfn.XLOOKUP($B11243,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11243,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20583843,2030,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11245)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11245)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11245)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11245,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11245)","v":6797.7272877383803},6797.7272877383803,{"$f":"I11245/((1+real_disc)^(C11245-Assumptions!$G$10))","v":5342.9522013561018},{"$f":"_xlfn.XLOOKUP(B11245,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1537509.11686},1704663.8408381455,{"$f":"_xlfn.XLOOKUP(B11245,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11245)","v":1537509.11686},{"$f":"_xlfn.XLOOKUP($B11245,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11245,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20583843,2039,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11254)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11254)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11254)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11254,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11254)","v":6797.7272877383803},6797.7272877383803,{"$f":"I11254/((1+real_disc)^(C11254-Assumptions!$G$10))","v":3920.2895130636521},{"$f":"_xlfn.XLOOKUP(B11254,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1537509.11686},1704663.8408381455,{"$f":"_xlfn.XLOOKUP(B11254,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11254)","v":1537509.11686},{"$f":"_xlfn.XLOOKUP($B11254,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11254,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20586509,2024,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11263)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11263)","v":4.8325923676281302E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11263)","v":0.14979508163515701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11263,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11263)","v":14717.2284668873},14717.426587892611,{"$f":"I11263/((1+real_disc)^(C11263-Assumptions!$G$10))","v":14219.735833712668},{"$f":"_xlfn.XLOOKUP(B11263,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2988376.4701199997},3313266.4096514462,{"$f":"_xlfn.XLOOKUP(B11263,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11263)","v":2988376.4701199997},{"$f":"_xlfn.XLOOKUP($B11263,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11263,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20586509,2033,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11272)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11272)","v":0.52558432350273399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11272)","v":2.1506060175410999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11272)","v":14717.2284668873},14719.904657228344,{"$f":"I11272/((1+real_disc)^(C11272-Assumptions!$G$10))","v":10435.217347523268},{"$f":"_xlfn.XLOOKUP(B11272,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2988376.4701199997},3313266.4096514462,{"$f":"_xlfn.XLOOKUP(B11272,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11272)","v":2988376.4701199997},{"$f":"_xlfn.XLOOKUP($B11272,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11272,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20586509,2042,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11281)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11281)","v":0.52558432350273399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11281)","v":2.1506060175410999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11281)","v":14717.2284668873},14719.904657228344,{"$f":"I11281/((1+real_disc)^(C11281-Assumptions!$G$10))","v":7656.6421694081737},{"$f":"_xlfn.XLOOKUP(B11281,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2988376.4701199997},3313266.4096514462,{"$f":"_xlfn.XLOOKUP(B11281,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11281)","v":2988376.4701199997},{"$f":"_xlfn.XLOOKUP($B11281,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11281,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20588628,2027,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11290)","v":6952.0167591990103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11290)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11290)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11290)","v":5537.3324748164396},12489.34923401545,{"$f":"I11290/((1+real_disc)^(C11290-Assumptions!$G$10))","v":10883.746318995882},{"$f":"_xlfn.XLOOKUP(B11290,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1724503.91812},1911988.3195271799,{"$f":"_xlfn.XLOOKUP(B11290,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11290)","v":1724503.91812},{"$f":"_xlfn.XLOOKUP($B11290,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11290,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20588628,2034,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11297)","v":6952.0167591990103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11297)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11297)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11297)","v":5537.3324748164396},12489.34923401545,{"$f":"I11297/((1+real_disc)^(C11297-Assumptions!$G$10))","v":8554.5262251065542},{"$f":"_xlfn.XLOOKUP(B11297,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1724503.91812},1911988.3195271799,{"$f":"_xlfn.XLOOKUP(B11297,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11297)","v":1724503.91812},{"$f":"_xlfn.XLOOKUP($B11297,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11297,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20588628,2038,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11301)","v":6952.0167591990103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11301)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11301)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11301)","v":5537.3324748164396},12489.34923401545,{"$f":"I11301/((1+real_disc)^(C11301-Assumptions!$G$10))","v":7454.7753905127156},{"$f":"_xlfn.XLOOKUP(B11301,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1724503.91812},1911988.3195271799,{"$f":"_xlfn.XLOOKUP(B11301,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11301)","v":1724503.91812},{"$f":"_xlfn.XLOOKUP($B11301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20589644,2023,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11310)","v":2.7945852599485002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11310)","v":9.8365511434610996E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11310)","v":1.28097504487679E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11310)","v":13035.6610477057},13038.478279267241,{"$f":"I11310/((1+real_disc)^(C11310-Assumptions!$G$10))","v":13038.478279267241},{"$f":"_xlfn.XLOOKUP(B11310,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2658442.1426900001},2947462.3232537033,{"$f":"_xlfn.XLOOKUP(B11310,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11310)","v":2658442.1426900001},{"$f":"_xlfn.XLOOKUP($B11310,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11310,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20589644,2032,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11319)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11319)","v":7.9247548640643001E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11319)","v":2.4507368777112001E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11319)","v":13035.6610477057},13035.693479829341,{"$f":"I11319/((1+real_disc)^(C11319-Assumptions!$G$10))","v":9564.692050120997},{"$f":"_xlfn.XLOOKUP(B11319,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2658442.1426900001},2947462.3232537033,{"$f":"_xlfn.XLOOKUP(B11319,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11319)","v":2658442.1426900001},{"$f":"_xlfn.XLOOKUP($B11319,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11319,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20589644,2041,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11328)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11328)","v":7.9247548640643001E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11328)","v":2.4507368777112001E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11328)","v":13035.6610477057},13035.693479829341,{"$f":"I11328/((1+real_disc)^(C11328-Assumptions!$G$10))","v":7017.9107966295514},{"$f":"_xlfn.XLOOKUP(B11328,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2658442.1426900001},2947462.3232537033,{"$f":"_xlfn.XLOOKUP(B11328,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11328)","v":2658442.1426900001},{"$f":"_xlfn.XLOOKUP($B11328,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11328,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20592222,2026,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11337)","v":185656.46185252801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11337)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11337)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11337)","v":4935.5131389227799},190591.97499145078,{"$f":"I11337/((1+real_disc)^(C11337-Assumptions!$G$10))","v":171903.04160240118},{"$f":"_xlfn.XLOOKUP(B11337,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":898006.00252999994},995635.30686230597,{"$f":"_xlfn.XLOOKUP(B11337,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11337)","v":1347009.0037949998},{"$f":"_xlfn.XLOOKUP($B11337,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B11337,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20592222,2035,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11346)","v":185656.46185252801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11346)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11346)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11346)","v":4935.5131389227799},190591.97499145078,{"$f":"I11346/((1+real_disc)^(C11346-Assumptions!$G$10))","v":126130.58583728148},{"$f":"_xlfn.XLOOKUP(B11346,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":898006.00252999994},995635.30686230597,{"$f":"_xlfn.XLOOKUP(B11346,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11346)","v":1347009.0037949998},{"$f":"_xlfn.XLOOKUP($B11346,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B11346,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20592222,2044,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11355)","v":185656.46185252801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11355)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11355)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11355)","v":4935.5131389227799},190591.97499145078,{"$f":"I11355/((1+real_disc)^(C11355-Assumptions!$G$10))","v":92545.917369234143},{"$f":"_xlfn.XLOOKUP(B11355,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":898006.00252999994},995635.30686230597,{"$f":"_xlfn.XLOOKUP(B11355,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11355)","v":1347009.0037949998},{"$f":"_xlfn.XLOOKUP($B11355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B11355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20592233,2027,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11362)","v":41021.872866794802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11362)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11362)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11362)","v":640.52188045570995},41662.39474725051,{"$f":"I11362/((1+real_disc)^(C11362-Assumptions!$G$10))","v":36306.370089801283},{"$f":"_xlfn.XLOOKUP(B11362,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":137461.99036},152406.56584520964,{"$f":"_xlfn.XLOOKUP(B11362,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11362)","v":206192.98553999999},{"$f":"_xlfn.XLOOKUP($B11362,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B11362,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20592233,2031,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11366)","v":41021.872866794802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11366)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11366)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11366)","v":640.52188045570995},41662.39474725051,{"$f":"I11366/((1+real_disc)^(C11366-Assumptions!$G$10))","v":31638.904030705253},{"$f":"_xlfn.XLOOKUP(B11366,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":137461.99036},152406.56584520964,{"$f":"_xlfn.XLOOKUP(B11366,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11366)","v":206192.98553999999},{"$f":"_xlfn.XLOOKUP($B11366,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B11366,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20592233,2040,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11375)","v":41021.872866794802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11375)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11375)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11375)","v":640.52188045570995},41662.39474725051,{"$f":"I11375/((1+real_disc)^(C11375-Assumptions!$G$10))","v":23214.443813463266},{"$f":"_xlfn.XLOOKUP(B11375,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":137461.99036},152406.56584520964,{"$f":"_xlfn.XLOOKUP(B11375,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11375)","v":206192.98553999999},{"$f":"_xlfn.XLOOKUP($B11375,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B11375,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20592563,2025,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11384)","v":3301.6315487851698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11384)","v":64.633325707242705},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11384)","v":168.98440405787099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11384)","v":7115.4837806026599},10650.733059152943,{"$f":"I11384/((1+real_disc)^(C11384-Assumptions!$G$10))","v":9942.5732774654662},{"$f":"_xlfn.XLOOKUP(B11384,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2842003.54122},3150980.1269639125,{"$f":"_xlfn.XLOOKUP(B11384,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11384)","v":2842003.54122},{"$f":"_xlfn.XLOOKUP($B11384,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11384,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20592563,2034,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11393)","v":3301.6315487851698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11393)","v":64.633325707242705},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11393)","v":168.98440405787099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11393)","v":7115.4837806026599},10650.733059152943,{"$f":"I11393/((1+real_disc)^(C11393-Assumptions!$G$10))","v":7295.1739569412139},{"$f":"_xlfn.XLOOKUP(B11393,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2842003.54122},3150980.1269639125,{"$f":"_xlfn.XLOOKUP(B11393,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11393)","v":2842003.54122},{"$f":"_xlfn.XLOOKUP($B11393,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11393,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20592563,2043,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11402)","v":3301.6315487851698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11402)","v":64.633325707242705},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11402)","v":168.98440405787099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11402)","v":7115.4837806026599},10650.733059152943,{"$f":"I11402/((1+real_disc)^(C11402-Assumptions!$G$10))","v":5352.6950797188319},{"$f":"_xlfn.XLOOKUP(B11402,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2842003.54122},3150980.1269639125,{"$f":"_xlfn.XLOOKUP(B11402,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11402)","v":2842003.54122},{"$f":"_xlfn.XLOOKUP($B11402,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11402,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20594990,2028,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11411)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11411)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11411)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11411)","v":262.07109016627601},262.07109016627601,{"$f":"I11411/((1+real_disc)^(C11411-Assumptions!$G$10))","v":220.65682572936524},{"$f":"_xlfn.XLOOKUP(B11411,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":183384.67320999998},203321.86518896057,{"$f":"_xlfn.XLOOKUP(B11411,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11411)","v":183384.67320999998},{"$f":"_xlfn.XLOOKUP($B11411,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11411,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20594990,2038,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11421)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11421)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11421)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11421)","v":262.07109016627601},262.07109016627601,{"$f":"I11421/((1+real_disc)^(C11421-Assumptions!$G$10))","v":156.42777513302551},{"$f":"_xlfn.XLOOKUP(B11421,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":183384.67320999998},203321.86518896057,{"$f":"_xlfn.XLOOKUP(B11421,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11421)","v":183384.67320999998},{"$f":"_xlfn.XLOOKUP($B11421,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11421,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20595166,2023,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11430)","v":304917.93048694998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11430)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11430)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11430)","v":46.528781171364201},304964.45926812134,{"$f":"I11430/((1+real_disc)^(C11430-Assumptions!$G$10))","v":304964.45926812134},{"$f":"_xlfn.XLOOKUP(B11430,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":50168.0432},55622.206249612187,{"$f":"_xlfn.XLOOKUP(B11430,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11430)","v":50168.0432},{"$f":"_xlfn.XLOOKUP($B11430,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11430,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20595166,2024,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11431)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11431)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11431)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11431)","v":46.528781171364201},46.528781171364201,{"$f":"I11431/((1+real_disc)^(C11431-Assumptions!$G$10))","v":44.955344126921936},{"$f":"_xlfn.XLOOKUP(B11431,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":50168.0432},55622.206249612187,{"$f":"_xlfn.XLOOKUP(B11431,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11431)","v":50168.0432},{"$f":"_xlfn.XLOOKUP($B11431,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11431,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20595166,2033,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11440)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11440)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11440)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11440)","v":46.528781171364201},46.528781171364201,{"$f":"I11440/((1+real_disc)^(C11440-Assumptions!$G$10))","v":32.985128351365091},{"$f":"_xlfn.XLOOKUP(B11440,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":50168.0432},55622.206249612187,{"$f":"_xlfn.XLOOKUP(B11440,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11440)","v":50168.0432},{"$f":"_xlfn.XLOOKUP($B11440,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11440,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20595166,2042,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11449)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11449)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11449)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11449)","v":46.528781171364201},46.528781171364201,{"$f":"I11449/((1+real_disc)^(C11449-Assumptions!$G$10))","v":24.202210293046313},{"$f":"_xlfn.XLOOKUP(B11449,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":50168.0432},55622.206249612187,{"$f":"_xlfn.XLOOKUP(B11449,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11449)","v":50168.0432},{"$f":"_xlfn.XLOOKUP($B11449,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11449,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20597060,2027,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11458)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11458)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11458)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11458)","v":8817.9981599541297},8817.9981599541297,{"$f":"I11458/((1+real_disc)^(C11458-Assumptions!$G$10))","v":7684.3759603523395},{"$f":"_xlfn.XLOOKUP(B11458,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":976881.40839999996},1083085.8792482549,{"$f":"_xlfn.XLOOKUP(B11458,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11458)","v":976881.40839999996},{"$f":"_xlfn.XLOOKUP($B11458,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11458,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20597060,2036,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11467)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11467)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11467)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11467)","v":8817.9981599541297},8817.9981599541297,{"$f":"I11467/((1+real_disc)^(C11467-Assumptions!$G$10))","v":5638.2646440598219},{"$f":"_xlfn.XLOOKUP(B11467,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":976881.40839999996},1083085.8792482549,{"$f":"_xlfn.XLOOKUP(B11467,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11467)","v":976881.40839999996},{"$f":"_xlfn.XLOOKUP($B11467,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11467,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20597060,2044,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11475)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11475)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11475)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11475)","v":8817.9981599541297},8817.9981599541297,{"$f":"I11475/((1+real_disc)^(C11475-Assumptions!$G$10))","v":4281.7633277045334},{"$f":"_xlfn.XLOOKUP(B11475,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":976881.40839999996},1083085.8792482549,{"$f":"_xlfn.XLOOKUP(B11475,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11475)","v":976881.40839999996},{"$f":"_xlfn.XLOOKUP($B11475,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11475,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20597302,2031,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11486)","v":55.217310600627599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11486)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11486)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11486)","v":350.89722909616199},406.11453969678962,{"$f":"I11486/((1+real_disc)^(C11486-Assumptions!$G$10))","v":308.40807459318529},{"$f":"_xlfn.XLOOKUP(B11486,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":528191.15727999993},585614.97749327216,{"$f":"_xlfn.XLOOKUP(B11486,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11486)","v":528191.15727999993},{"$f":"_xlfn.XLOOKUP($B11486,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11486,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20597302,2040,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11495)","v":55.217310600627599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11495)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11495)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11495)","v":350.89722909616199},406.11453969678962,{"$f":"I11495/((1+real_disc)^(C11495-Assumptions!$G$10))","v":226.28855640238484},{"$f":"_xlfn.XLOOKUP(B11495,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":528191.15727999993},585614.97749327216,{"$f":"_xlfn.XLOOKUP(B11495,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11495)","v":528191.15727999993},{"$f":"_xlfn.XLOOKUP($B11495,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11495,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20597302,2041,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11496)","v":55.217310600627599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11496)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11496)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11496)","v":350.89722909616199},406.11453969678962,{"$f":"I11496/((1+real_disc)^(C11496-Assumptions!$G$10))","v":218.63628637911583},{"$f":"_xlfn.XLOOKUP(B11496,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":528191.15727999993},585614.97749327216,{"$f":"_xlfn.XLOOKUP(B11496,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11496)","v":528191.15727999993},{"$f":"_xlfn.XLOOKUP($B11496,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11496,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20597855,2026,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11505)","v":10560.157295818501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11505)","v":0.19879048389519499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11505)","v":1.6625603986361399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11505)","v":11351.2431930085},21913.261839709532,{"$f":"I11505/((1+real_disc)^(C11505-Assumptions!$G$10))","v":19764.506673719443},{"$f":"_xlfn.XLOOKUP(B11505,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1726476.3849500001},1914175.2287594457,{"$f":"_xlfn.XLOOKUP(B11505,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11505)","v":1726476.3849500001},{"$f":"_xlfn.XLOOKUP($B11505,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11505,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20597855,2035,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11514)","v":147264.173220684},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11514)","v":0.497060324569297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11514)","v":1.5182027464010299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11514)","v":11351.2431930085},158617.43167676346,{"$f":"I11514/((1+real_disc)^(C11514-Assumptions!$G$10))","v":104970.3671011991},{"$f":"_xlfn.XLOOKUP(B11514,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1726476.3849500001},1914175.2287594457,{"$f":"_xlfn.XLOOKUP(B11514,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11514)","v":1726476.3849500001},{"$f":"_xlfn.XLOOKUP($B11514,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11514,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20597855,2044,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11523)","v":147264.173220684},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11523)","v":0.497060324569297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11523)","v":1.5182027464010299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11523)","v":11351.2431930085},158617.43167676346,{"$f":"I11523/((1+real_disc)^(C11523-Assumptions!$G$10))","v":77020.009504263508},{"$f":"_xlfn.XLOOKUP(B11523,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1726476.3849500001},1914175.2287594457,{"$f":"_xlfn.XLOOKUP(B11523,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11523)","v":1726476.3849500001},{"$f":"_xlfn.XLOOKUP($B11523,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11523,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20598544,2029,"STN021",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11532)","v":8586.5794897957403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11532)","v":1.03094939124644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11532)","v":2.3764840000105001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11532)","v":2502.5240983920899},11092.511021579088,{"$f":"I11532/((1+real_disc)^(C11532-Assumptions!$G$10))","v":9023.7648630454369},{"$f":"_xlfn.XLOOKUP(B11532,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":850816.96094000002},943315.97294735466,{"$f":"_xlfn.XLOOKUP(B11532,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11532)","v":914257.96094000002},{"$f":"_xlfn.XLOOKUP($B11532,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B11532,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20598544,2037,"STN021",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11540)","v":57830.546221959303},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11540)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11540)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11540)","v":2502.5240983920899},60333.070320351391,{"$f":"I11540/((1+real_disc)^(C11540-Assumptions!$G$10))","v":37272.672195395091},{"$f":"_xlfn.XLOOKUP(B11540,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":850816.96094000002},943315.97294735466,{"$f":"_xlfn.XLOOKUP(B11540,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11540)","v":914257.96094000002},{"$f":"_xlfn.XLOOKUP($B11540,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B11540,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20598947,2024,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11551)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11551)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11551)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11551)","v":775.34088318654005},775.34088318654005,{"$f":"I11551/((1+real_disc)^(C11551-Assumptions!$G$10))","v":749.1216262671885},{"$f":"_xlfn.XLOOKUP(B11551,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":426246.0466},472586.61101350287,{"$f":"_xlfn.XLOOKUP(B11551,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11551)","v":426246.0466},{"$f":"_xlfn.XLOOKUP($B11551,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11551,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20598947,2033,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11560)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11560)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11560)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11560)","v":775.34088318654005},775.34088318654005,{"$f":"I11560/((1+real_disc)^(C11560-Assumptions!$G$10))","v":549.65373912928908},{"$f":"_xlfn.XLOOKUP(B11560,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":426246.0466},472586.61101350287,{"$f":"_xlfn.XLOOKUP(B11560,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11560)","v":426246.0466},{"$f":"_xlfn.XLOOKUP($B11560,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11560,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20598947,2034,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11561)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11561)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11561)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11561)","v":775.34088318654005},775.34088318654005,{"$f":"I11561/((1+real_disc)^(C11561-Assumptions!$G$10))","v":531.06641461767049},{"$f":"_xlfn.XLOOKUP(B11561,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":426246.0466},472586.61101350287,{"$f":"_xlfn.XLOOKUP(B11561,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11561)","v":426246.0466},{"$f":"_xlfn.XLOOKUP($B11561,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11561,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20598947,2043,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11570)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11570)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11570)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11570)","v":775.34088318654005},775.34088318654005,{"$f":"I11570/((1+real_disc)^(C11570-Assumptions!$G$10))","v":389.65987669467614},{"$f":"_xlfn.XLOOKUP(B11570,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":426246.0466},472586.61101350287,{"$f":"_xlfn.XLOOKUP(B11570,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11570)","v":426246.0466},{"$f":"_xlfn.XLOOKUP($B11570,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11570,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20602297,2028,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11579)","v":4.8044097804243702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11579)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11579)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11579)","v":1025.61699212485},1030.4214019052743,{"$f":"I11579/((1+real_disc)^(C11579-Assumptions!$G$10))","v":867.58717096098383},{"$f":"_xlfn.XLOOKUP(B11579,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":293168.76092000003},325041.4456236054,{"$f":"_xlfn.XLOOKUP(B11579,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11579)","v":293168.76092000003},{"$f":"_xlfn.XLOOKUP($B11579,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11579,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20602297,2037,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11588)","v":4.8044097804243702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11588)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11588)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11588)","v":1025.61699212485},1030.4214019052743,{"$f":"I11588/((1+real_disc)^(C11588-Assumptions!$G$10))","v":636.57557840843958},{"$f":"_xlfn.XLOOKUP(B11588,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":293168.76092000003},325041.4456236054,{"$f":"_xlfn.XLOOKUP(B11588,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11588)","v":293168.76092000003},{"$f":"_xlfn.XLOOKUP($B11588,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11588,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20602297,2043,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11594)","v":4.8044097804243702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11594)","v":1025.61699212485},1030.4214019052743,{"$f":"I11594/((1+real_disc)^(C11594-Assumptions!$G$10))","v":517.85464318584616},{"$f":"_xlfn.XLOOKUP(B11594,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":293168.76092000003},325041.4456236054,{"$f":"_xlfn.XLOOKUP(B11594,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11594)","v":293168.76092000003},{"$f":"_xlfn.XLOOKUP($B11594,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11594,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20602359,2032,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11607)","v":2610.3292715770999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11607)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11607)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11607)","v":1508.84374556753},4119.1730171446297,{"$f":"I11607/((1+real_disc)^(C11607-Assumptions!$G$10))","v":3022.3648224867552},{"$f":"_xlfn.XLOOKUP(B11607,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":410124.03688999999},454711.85066710232,{"$f":"_xlfn.XLOOKUP(B11607,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11607)","v":410124.03688999999},{"$f":"_xlfn.XLOOKUP($B11607,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11607,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20602359,2041,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11616)","v":5426.3790851943704},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11616)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11616)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11616)","v":1508.84374556753},6935.2228307619007,{"$f":"I11616/((1+real_disc)^(C11616-Assumptions!$G$10))","v":3733.654466204347},{"$f":"_xlfn.XLOOKUP(B11616,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":410124.03688999999},454711.85066710232,{"$f":"_xlfn.XLOOKUP(B11616,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11616)","v":410124.03688999999},{"$f":"_xlfn.XLOOKUP($B11616,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11616,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20602432,2026,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11625)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11625)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11625)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11625)","v":87.217829069324694},87.217829069324694,{"$f":"I11625/((1+real_disc)^(C11625-Assumptions!$G$10))","v":78.665484733277808},{"$f":"_xlfn.XLOOKUP(B11625,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":55317.887699999999},61331.930900232626,{"$f":"_xlfn.XLOOKUP(B11625,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11625)","v":55317.887699999999},{"$f":"_xlfn.XLOOKUP($B11625,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11625,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20602432,2027,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11626)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11626)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11626)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11626)","v":87.217829069324694},87.217829069324694,{"$f":"I11626/((1+real_disc)^(C11626-Assumptions!$G$10))","v":76.005299259205614},{"$f":"_xlfn.XLOOKUP(B11626,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":55317.887699999999},61331.930900232626,{"$f":"_xlfn.XLOOKUP(B11626,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11626)","v":55317.887699999999},{"$f":"_xlfn.XLOOKUP($B11626,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11626,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20602432,2036,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11635)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11635)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11635)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11635)","v":87.217829069324694},87.217829069324694,{"$f":"I11635/((1+real_disc)^(C11635-Assumptions!$G$10))","v":55.767442117019499},{"$f":"_xlfn.XLOOKUP(B11635,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":55317.887699999999},61331.930900232626,{"$f":"_xlfn.XLOOKUP(B11635,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11635)","v":55317.887699999999},{"$f":"_xlfn.XLOOKUP($B11635,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11635,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20602432,2045,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11644)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11644)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11644)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11644)","v":87.217829069324694},87.217829069324694,{"$f":"I11644/((1+real_disc)^(C11644-Assumptions!$G$10))","v":40.918299521048745},{"$f":"_xlfn.XLOOKUP(B11644,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":55317.887699999999},61331.930900232626,{"$f":"_xlfn.XLOOKUP(B11644,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11644)","v":55317.887699999999},{"$f":"_xlfn.XLOOKUP($B11644,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11644,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20602534,2034,"SHN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11657)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11657)","v":10.0794405031523},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11657)","v":33.212439614949098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11657)","v":2432.96314278302},2476.2550229011213,{"$f":"I11657/((1+real_disc)^(C11657-Assumptions!$G$10))","v":1696.1002640366451},{"$f":"_xlfn.XLOOKUP(B11657,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":891774.99544000009},988726.87792237138,{"$f":"_xlfn.XLOOKUP(B11657,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11657)","v":891774.99544000009},{"$f":"_xlfn.XLOOKUP($B11657,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11657,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20602534,2040,"SHN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11663)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11663)","v":6.3038268837252502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11663)","v":34.113858278821198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11663)","v":2432.96314278302},2473.3808279455666,{"$f":"I11663/((1+real_disc)^(C11663-Assumptions!$G$10))","v":1378.1771453122938},{"$f":"_xlfn.XLOOKUP(B11663,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":891774.99544000009},988726.87792237138,{"$f":"_xlfn.XLOOKUP(B11663,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11663)","v":891774.99544000009},{"$f":"_xlfn.XLOOKUP($B11663,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11663,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20604529,2025,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11672)","v":3624.4781838796698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11672)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11672)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11672)","v":2780.2608995065402},6404.73908338621,{"$f":"I11672/((1+real_disc)^(C11672-Assumptions!$G$10))","v":5978.8924673959355},{"$f":"_xlfn.XLOOKUP(B11672,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1059735.12937},1174947.2806979562,{"$f":"_xlfn.XLOOKUP(B11672,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11672)","v":1059735.12937},{"$f":"_xlfn.XLOOKUP($B11672,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11672,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20604529,2034,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11681)","v":3624.4781838796698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11681)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11681)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11681)","v":2780.2608995065402},6404.73908338621,{"$f":"I11681/((1+real_disc)^(C11681-Assumptions!$G$10))","v":4386.8985827195802},{"$f":"_xlfn.XLOOKUP(B11681,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1059735.12937},1174947.2806979562,{"$f":"_xlfn.XLOOKUP(B11681,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11681)","v":1059735.12937},{"$f":"_xlfn.XLOOKUP($B11681,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11681,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20604529,2043,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11690)","v":3624.4781838796698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11690)","v":2780.2608995065402},6404.73908338621,{"$f":"I11690/((1+real_disc)^(C11690-Assumptions!$G$10))","v":3218.8033619960784},{"$f":"_xlfn.XLOOKUP(B11690,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1059735.12937},1174947.2806979562,{"$f":"_xlfn.XLOOKUP(B11690,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11690)","v":1059735.12937},{"$f":"_xlfn.XLOOKUP($B11690,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11690,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20604529,2044,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11691)","v":3624.4781838796698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11691)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11691)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11691)","v":2780.2608995065402},6404.73908338621,{"$f":"I11691/((1+real_disc)^(C11691-Assumptions!$G$10))","v":3109.954939126646},{"$f":"_xlfn.XLOOKUP(B11691,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1059735.12937},1174947.2806979562,{"$f":"_xlfn.XLOOKUP(B11691,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11691)","v":1059735.12937},{"$f":"_xlfn.XLOOKUP($B11691,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11691,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20608641,2029,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11700)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11700)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11700)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11700)","v":744.45503118474096},744.45503118474096,{"$f":"I11700/((1+real_disc)^(C11700-Assumptions!$G$10))","v":605.61464752693496},{"$f":"_xlfn.XLOOKUP(B11700,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":355126.65869999997},393735.27438971412,{"$f":"_xlfn.XLOOKUP(B11700,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11700)","v":355126.65869999997},{"$f":"_xlfn.XLOOKUP($B11700,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11700,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20608641,2038,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11709)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11709)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11709)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11709)","v":744.45503118474096},744.45503118474096,{"$f":"I11709/((1+real_disc)^(C11709-Assumptions!$G$10))","v":444.35822410220845},{"$f":"_xlfn.XLOOKUP(B11709,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":355126.65869999997},393735.27438971412,{"$f":"_xlfn.XLOOKUP(B11709,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11709)","v":355126.65869999997},{"$f":"_xlfn.XLOOKUP($B11709,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11709,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20609946,2027,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11722)","v":679.71436226812398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11722)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11722)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11722)","v":19758.642604607801},20438.356966875926,{"$f":"I11722/((1+real_disc)^(C11722-Assumptions!$G$10))","v":17810.847325712995},{"$f":"_xlfn.XLOOKUP(B11722,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2547945.2148799999},2824952.4042581711,{"$f":"_xlfn.XLOOKUP(B11722,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11722)","v":2547945.2148799999},{"$f":"_xlfn.XLOOKUP($B11722,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11722,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20609946,2033,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11728)","v":684.97538394089804},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11728)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11728)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11728)","v":19758.642604607801},20443.6179885487,{"$f":"I11728/((1+real_disc)^(C11728-Assumptions!$G$10))","v":14492.865412377703},{"$f":"_xlfn.XLOOKUP(B11728,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2547945.2148799999},2824952.4042581711,{"$f":"_xlfn.XLOOKUP(B11728,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11728)","v":2547945.2148799999},{"$f":"_xlfn.XLOOKUP($B11728,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11728,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20609946,2042,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11737)","v":175.868167572316},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11737)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11737)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11737)","v":19758.642604607801},19934.510772180118,{"$f":"I11737/((1+real_disc)^(C11737-Assumptions!$G$10))","v":10369.049213226033},{"$f":"_xlfn.XLOOKUP(B11737,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2547945.2148799999},2824952.4042581711,{"$f":"_xlfn.XLOOKUP(B11737,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11737)","v":2547945.2148799999},{"$f":"_xlfn.XLOOKUP($B11737,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11737,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20612043,2027,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11746)","v":18594.001750089599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11746)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11746)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11746)","v":7735.3605219609299},26329.36227205053,{"$f":"I11746/((1+real_disc)^(C11746-Assumptions!$G$10))","v":22944.51811223846},{"$f":"_xlfn.XLOOKUP(B11746,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1721071.79327},1908183.0613567533,{"$f":"_xlfn.XLOOKUP(B11746,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11746)","v":1721071.79327},{"$f":"_xlfn.XLOOKUP($B11746,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11746,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20612043,2036,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11755)","v":18594.001750089599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11755)","v":7735.3605219609299},26329.36227205053,{"$f":"I11755/((1+real_disc)^(C11755-Assumptions!$G$10))","v":16835.103580914936},{"$f":"_xlfn.XLOOKUP(B11755,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1721071.79327},1908183.0613567533,{"$f":"_xlfn.XLOOKUP(B11755,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11755)","v":1721071.79327},{"$f":"_xlfn.XLOOKUP($B11755,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11755,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20612043,2037,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11756)","v":18594.001750089599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11756)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11756)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11756)","v":7735.3605219609299},26329.36227205053,{"$f":"I11756/((1+real_disc)^(C11756-Assumptions!$G$10))","v":16265.800561270467},{"$f":"_xlfn.XLOOKUP(B11756,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1721071.79327},1908183.0613567533,{"$f":"_xlfn.XLOOKUP(B11756,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11756)","v":1721071.79327},{"$f":"_xlfn.XLOOKUP($B11756,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11756,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20612043,2046,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11765)","v":18594.001750089599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11765)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11765)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11765)","v":7735.3605219609299},26329.36227205053,{"$f":"I11765/((1+real_disc)^(C11765-Assumptions!$G$10))","v":11934.721659263352},{"$f":"_xlfn.XLOOKUP(B11765,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1721071.79327},1908183.0613567533,{"$f":"_xlfn.XLOOKUP(B11765,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11765)","v":1721071.79327},{"$f":"_xlfn.XLOOKUP($B11765,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11765,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20614861,2029,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11772)","v":8.7686339354892701E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11772)","v":1.5000131807428301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11772)","v":12516.5958880295},12518.183587549598,{"$f":"I11772/((1+real_disc)^(C11772-Assumptions!$G$10))","v":10183.550414034335},{"$f":"_xlfn.XLOOKUP(B11772,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2232562.9934299998},2475282.4978793478,{"$f":"_xlfn.XLOOKUP(B11772,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11772)","v":2232562.9934299998},{"$f":"_xlfn.XLOOKUP($B11772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20614861,2041,"CTN002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11784)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11784)","v":8.7686339354892701E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11784)","v":1.5000131807428301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11784,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11784)","v":12516.5958880295},12518.183587549598,{"$f":"I11784/((1+real_disc)^(C11784-Assumptions!$G$10))","v":6739.3035812932685},{"$f":"_xlfn.XLOOKUP(B11784,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2232562.9934299998},2475282.4978793478,{"$f":"_xlfn.XLOOKUP(B11784,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11784)","v":2232562.9934299998},{"$f":"_xlfn.XLOOKUP($B11784,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11784,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20615977,2026,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11793)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11793)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11793)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11793,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11793)","v":1198.5413263282201},1198.5413263282201,{"$f":"I11793/((1+real_disc)^(C11793-Assumptions!$G$10))","v":1081.015606723415},{"$f":"_xlfn.XLOOKUP(B11793,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166638.84479},184755.46588802358,{"$f":"_xlfn.XLOOKUP(B11793,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11793)","v":166638.84479},{"$f":"_xlfn.XLOOKUP($B11793,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11793,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20615977,2035,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11802)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11802)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11802)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11802,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11802)","v":1198.5413263282201},1198.5413263282201,{"$f":"I11802/((1+real_disc)^(C11802-Assumptions!$G$10))","v":793.17463207331673},{"$f":"_xlfn.XLOOKUP(B11802,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166638.84479},184755.46588802358,{"$f":"_xlfn.XLOOKUP(B11802,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11802)","v":166638.84479},{"$f":"_xlfn.XLOOKUP($B11802,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11802,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20615977,2044,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11811)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11811)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11811)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11811)","v":1198.5413263282201},1198.5413263282201,{"$f":"I11811/((1+real_disc)^(C11811-Assumptions!$G$10))","v":581.97679390729434},{"$f":"_xlfn.XLOOKUP(B11811,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166638.84479},184755.46588802358,{"$f":"_xlfn.XLOOKUP(B11811,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11811)","v":166638.84479},{"$f":"_xlfn.XLOOKUP($B11811,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11811,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20620160,2029,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11820)","v":12460.6163612164},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11820)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11820)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11820)","v":4907.4374985897102},17368.05385980611,{"$f":"I11820/((1+real_disc)^(C11820-Assumptions!$G$10))","v":14128.923005324023},{"$f":"_xlfn.XLOOKUP(B11820,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1704344.17026},1889636.846719305,{"$f":"_xlfn.XLOOKUP(B11820,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11820)","v":1704344.17026},{"$f":"_xlfn.XLOOKUP($B11820,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11820,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20620160,2030,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11821,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11821)","v":12460.6163612164},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11821,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11821)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11821,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11821)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11821,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11821)","v":4907.4374985897102},17368.05385980611,{"$f":"I11821/((1+real_disc)^(C11821-Assumptions!$G$10))","v":13651.133338477319},{"$f":"_xlfn.XLOOKUP(B11821,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1704344.17026},1889636.846719305,{"$f":"_xlfn.XLOOKUP(B11821,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11821)","v":1704344.17026},{"$f":"_xlfn.XLOOKUP($B11821,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11821,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20620160,2044,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11835)","v":12460.6163612164},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11835)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11835)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11835,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11835)","v":4907.4374985897102},17368.05385980611,{"$f":"I11835/((1+real_disc)^(C11835-Assumptions!$G$10))","v":8433.4215931500967},{"$f":"_xlfn.XLOOKUP(B11835,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1704344.17026},1889636.846719305,{"$f":"_xlfn.XLOOKUP(B11835,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11835)","v":1704344.17026},{"$f":"_xlfn.XLOOKUP($B11835,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11835,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20623140,2025,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11840)","v":1355806.5802132201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11840)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11840)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11840,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11840)","v":3176.1657825901798},1358982.7459958103,{"$f":"I11840/((1+real_disc)^(C11840-Assumptions!$G$10))","v":1268624.9350004066},{"$f":"_xlfn.XLOOKUP(B11840,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":910072.23528999998},1009013.3548072285,{"$f":"_xlfn.XLOOKUP(B11840,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11840)","v":910072.23528999998},{"$f":"_xlfn.XLOOKUP($B11840,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B11840,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,20623140,2034,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11849)","v":1355806.5802132201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11849)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11849)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11849,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11849)","v":3176.1657825901798},1358982.7459958103,{"$f":"I11849/((1+real_disc)^(C11849-Assumptions!$G$10))","v":930829.40690183418},{"$f":"_xlfn.XLOOKUP(B11849,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":910072.23528999998},1009013.3548072285,{"$f":"_xlfn.XLOOKUP(B11849,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11849)","v":910072.23528999998},{"$f":"_xlfn.XLOOKUP($B11849,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B11849,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,20623140,2043,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11858)","v":1355806.5802132201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11858)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11858)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11858,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11858)","v":3176.1657825901798},1358982.7459958103,{"$f":"I11858/((1+real_disc)^(C11858-Assumptions!$G$10))","v":682978.3656687648},{"$f":"_xlfn.XLOOKUP(B11858,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":910072.23528999998},1009013.3548072285,{"$f":"_xlfn.XLOOKUP(B11858,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11858)","v":910072.23528999998},{"$f":"_xlfn.XLOOKUP($B11858,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B11858,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,20623470,2028,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11867)","v":470005.38061907399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11867)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11867)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11867)","v":2874.99699552118},472880.37761459517,{"$f":"I11867/((1+real_disc)^(C11867-Assumptions!$G$10))","v":398152.58908541547},{"$f":"_xlfn.XLOOKUP(B11867,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":724283.54242999991},803026.11006046168,{"$f":"_xlfn.XLOOKUP(B11867,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11867)","v":724283.54242999991},{"$f":"_xlfn.XLOOKUP($B11867,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B11867,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20623470,2037,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11876)","v":383141.21413087501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11876)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11876)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11876)","v":2874.99699552118},386016.2111263962,{"$f":"I11876/((1+real_disc)^(C11876-Assumptions!$G$10))","v":238473.78598548323},{"$f":"_xlfn.XLOOKUP(B11876,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":724283.54242999991},803026.11006046168,{"$f":"_xlfn.XLOOKUP(B11876,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11876)","v":724283.54242999991},{"$f":"_xlfn.XLOOKUP($B11876,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B11876,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20623470,2046,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11885)","v":383141.21413087501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11885)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11885)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11885)","v":2874.99699552118},386016.2111263962,{"$f":"I11885/((1+real_disc)^(C11885-Assumptions!$G$10))","v":174975.6028328666},{"$f":"_xlfn.XLOOKUP(B11885,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":724283.54242999991},803026.11006046168,{"$f":"_xlfn.XLOOKUP(B11885,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11885)","v":724283.54242999991},{"$f":"_xlfn.XLOOKUP($B11885,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B11885,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20624610,2023,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11886,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11886)","v":459.51342504296298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11886,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11886)","v":2.5267002265007701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11886,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11886)","v":7.2517860046261502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11886,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11886)","v":482.481752990161},951.7736642642509,{"$f":"I11886/((1+real_disc)^(C11886-Assumptions!$G$10))","v":951.7736642642509},{"$f":"_xlfn.XLOOKUP(B11886,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":313098.35031999997},347137.73763279588,{"$f":"_xlfn.XLOOKUP(B11886,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11886)","v":313098.35031999997},{"$f":"_xlfn.XLOOKUP($B11886,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11886,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20624610,2037,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11900)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11900)","v":4.3463879316784498E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11900)","v":0.288069978549502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11900,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11900)","v":482.481752990161},482.8132868480273,{"$f":"I11900/((1+real_disc)^(C11900-Assumptions!$G$10))","v":298.27325671833916},{"$f":"_xlfn.XLOOKUP(B11900,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":313098.35031999997},347137.73763279588,{"$f":"_xlfn.XLOOKUP(B11900,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11900)","v":313098.35031999997},{"$f":"_xlfn.XLOOKUP($B11900,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11900,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20624610,2042,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11905)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11905)","v":4.3463879316784498E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11905)","v":0.288069978549502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11905,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11905)","v":482.481752990161},482.8132868480273,{"$f":"I11905/((1+real_disc)^(C11905-Assumptions!$G$10))","v":251.13807854834565},{"$f":"_xlfn.XLOOKUP(B11905,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":313098.35031999997},347137.73763279588,{"$f":"_xlfn.XLOOKUP(B11905,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11905)","v":313098.35031999997},{"$f":"_xlfn.XLOOKUP($B11905,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11905,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20625464,2027,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11914)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11914)","v":46.723352894849},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11914)","v":96.143583057666206},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11914,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11914)","v":21531.0458202318},21673.912756184316,{"$f":"I11914/((1+real_disc)^(C11914-Assumptions!$G$10))","v":18887.562815193767},{"$f":"_xlfn.XLOOKUP(B11914,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3908312.2029200001},4333215.6004580306,{"$f":"_xlfn.XLOOKUP(B11914,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11914)","v":3908312.2029200001},{"$f":"_xlfn.XLOOKUP($B11914,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11914,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20625464,2036,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11923)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11923)","v":174.542529255804},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11923)","v":321.26896575655002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11923,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11923)","v":21531.0458202318},22026.857315244153,{"$f":"I11923/((1+real_disc)^(C11923-Assumptions!$G$10))","v":14084.064043503678},{"$f":"_xlfn.XLOOKUP(B11923,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3908312.2029200001},4333215.6004580306,{"$f":"_xlfn.XLOOKUP(B11923,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11923)","v":3908312.2029200001},{"$f":"_xlfn.XLOOKUP($B11923,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11923,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20625464,2045,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11932)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11932)","v":174.542529255804},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11932)","v":321.26896575655002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11932)","v":21531.0458202318},22026.857315244153,{"$f":"I11932/((1+real_disc)^(C11932-Assumptions!$G$10))","v":10333.914003020742},{"$f":"_xlfn.XLOOKUP(B11932,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3908312.2029200001},4333215.6004580306,{"$f":"_xlfn.XLOOKUP(B11932,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11932)","v":3908312.2029200001},{"$f":"_xlfn.XLOOKUP($B11932,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11932,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20627970,2030,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11941)","v":1073638.4193975299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11941)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11941)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11941)","v":9514.4540296362193},1083152.8734271661,{"$f":"I11941/((1+real_disc)^(C11941-Assumptions!$G$10))","v":851348.36755245749},{"$f":"_xlfn.XLOOKUP(B11941,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1428588.2489700001},1583901.3276479892,{"$f":"_xlfn.XLOOKUP(B11941,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11941)","v":1428588.2489700001},{"$f":"_xlfn.XLOOKUP($B11941,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B11941,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20627970,2039,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11950)","v":724860.65047586604},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11950)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11950)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11950)","v":9514.4540296362193},734375.10450550227,{"$f":"I11950/((1+real_disc)^(C11950-Assumptions!$G$10))","v":423518.46418448805},{"$f":"_xlfn.XLOOKUP(B11950,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1428588.2489700001},1583901.3276479892,{"$f":"_xlfn.XLOOKUP(B11950,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11950)","v":1428588.2489700001},{"$f":"_xlfn.XLOOKUP($B11950,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B11950,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20627970,2043,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11954)","v":724860.65047586604},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11954)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11954)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11954,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11954)","v":9514.4540296362193},734375.10450550227,{"$f":"I11954/((1+real_disc)^(C11954-Assumptions!$G$10))","v":369071.87390040833},{"$f":"_xlfn.XLOOKUP(B11954,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1428588.2489700001},1583901.3276479892,{"$f":"_xlfn.XLOOKUP(B11954,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11954)","v":1428588.2489700001},{"$f":"_xlfn.XLOOKUP($B11954,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B11954,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,20628480,2026,"NKA001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11961)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11961)","v":9.4294027179796999E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11961)","v":1.3645310768532899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11961,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11961)","v":2509.1411948863902},2510.6000199904233,{"$f":"I11961/((1+real_disc)^(C11961-Assumptions!$G$10))","v":2264.4173748803537},{"$f":"_xlfn.XLOOKUP(B11961,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1009973.62613},1119775.8125688978,{"$f":"_xlfn.XLOOKUP(B11961,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11961)","v":1009973.62613},{"$f":"_xlfn.XLOOKUP($B11961,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11961,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20628480,2035,"NKA001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11970)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11970)","v":1.02649790964191},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11970)","v":9.2437370408940307},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11970,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11970)","v":2509.1411948863902},2519.4114298369259,{"$f":"I11970/((1+real_disc)^(C11970-Assumptions!$G$10))","v":1667.3044057848113},{"$f":"_xlfn.XLOOKUP(B11970,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1009973.62613},1119775.8125688978,{"$f":"_xlfn.XLOOKUP(B11970,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11970)","v":1009973.62613},{"$f":"_xlfn.XLOOKUP($B11970,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11970,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20628480,2044,"NKA001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11979)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11979)","v":1.02649790964191},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11979)","v":9.2437370408940307},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11979,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11979)","v":2509.1411948863902},2519.4114298369259,{"$f":"I11979/((1+real_disc)^(C11979-Assumptions!$G$10))","v":1223.3528825925168},{"$f":"_xlfn.XLOOKUP(B11979,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1009973.62613},1119775.8125688978,{"$f":"_xlfn.XLOOKUP(B11979,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11979)","v":1009973.62613},{"$f":"_xlfn.XLOOKUP($B11979,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11979,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20632173,2029,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11988)","v":0.90773358959595796},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11988)","v":82.747723405107806},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11988)","v":317.45881515489498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11988)","v":4966.1548636190601},5367.269135768659,{"$f":"I11988/((1+real_disc)^(C11988-Assumptions!$G$10))","v":4366.2769001209199},{"$f":"_xlfn.XLOOKUP(B11988,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1733534.0416599999},1922000.1789094361,{"$f":"_xlfn.XLOOKUP(B11988,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11988)","v":1733534.0416599999},{"$f":"_xlfn.XLOOKUP($B11988,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11988,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20632173,2038,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11997)","v":0.90773358959595796},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11997)","v":82.747723405107806},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11997)","v":317.45881515489498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B11997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C11997)","v":4966.1548636190601},5367.269135768659,{"$f":"I11997/((1+real_disc)^(C11997-Assumptions!$G$10))","v":3203.6725947747768},{"$f":"_xlfn.XLOOKUP(B11997,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1733534.0416599999},1922000.1789094361,{"$f":"_xlfn.XLOOKUP(B11997,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K11997)","v":1733534.0416599999},{"$f":"_xlfn.XLOOKUP($B11997,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B11997,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20632191,2023,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12006,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12006)","v":1069982.7691047699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12006,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12006)","v":506.00100471087597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12006,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12006)","v":792.55159929219496},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12006,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12006)","v":3553.2898095154201},1074834.6115182883,{"$f":"I12006/((1+real_disc)^(C12006-Assumptions!$G$10))","v":1074834.6115182883},{"$f":"_xlfn.XLOOKUP(B12006,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1715556.4280900001},1902068.0773945348,{"$f":"_xlfn.XLOOKUP(B12006,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12006)","v":1715556.4280900001},{"$f":"_xlfn.XLOOKUP($B12006,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12006,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20632191,2030,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12013,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12013)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12013,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12013)","v":38.315697537237199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12013,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12013)","v":191.35462453736099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12013,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12013)","v":3553.2898095154201},3782.9601315900181,{"$f":"I12013/((1+real_disc)^(C12013-Assumptions!$G$10))","v":2973.3724680570253},{"$f":"_xlfn.XLOOKUP(B12013,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1715556.4280900001},1902068.0773945348,{"$f":"_xlfn.XLOOKUP(B12013,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12013)","v":1715556.4280900001},{"$f":"_xlfn.XLOOKUP($B12013,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12013,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20632191,2034,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12017,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12017)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12017,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12017)","v":38.315697537237199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12017,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12017)","v":191.35462453736099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12017,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12017)","v":3553.2898095154201},3782.9601315900181,{"$f":"I12017/((1+real_disc)^(C12017-Assumptions!$G$10))","v":2591.1223273412165},{"$f":"_xlfn.XLOOKUP(B12017,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1715556.4280900001},1902068.0773945348,{"$f":"_xlfn.XLOOKUP(B12017,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12017)","v":1715556.4280900001},{"$f":"_xlfn.XLOOKUP($B12017,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12017,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20632191,2043,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12026,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12026)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12026,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12026)","v":38.315697537237199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12026,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12026)","v":191.35462453736099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12026,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12026)","v":3553.2898095154201},3782.9601315900181,{"$f":"I12026/((1+real_disc)^(C12026-Assumptions!$G$10))","v":1901.1867043022867},{"$f":"_xlfn.XLOOKUP(B12026,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1715556.4280900001},1902068.0773945348,{"$f":"_xlfn.XLOOKUP(B12026,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12026)","v":1715556.4280900001},{"$f":"_xlfn.XLOOKUP($B12026,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12026,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20632396,2028,"CMN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12035,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12035)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12035,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12035)","v":0.23383117960112201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12035,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12035)","v":0.85994717969192203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12035,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12035)","v":1803.6668242102401},1804.7606025695331,{"$f":"I12035/((1+real_disc)^(C12035-Assumptions!$G$10))","v":1519.5599999669682},{"$f":"_xlfn.XLOOKUP(B12035,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":358360.28323000006},397320.45170716371,{"$f":"_xlfn.XLOOKUP(B12035,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12035)","v":358360.28323000006},{"$f":"_xlfn.XLOOKUP($B12035,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12035,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20632396,2037,"CMN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12044)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12044)","v":0.115478052707191},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12044)","v":0.82820303984157295},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12044)","v":1803.6668242102401},1804.6105053027889,{"$f":"I12044/((1+real_disc)^(C12044-Assumptions!$G$10))","v":1114.8555087180484},{"$f":"_xlfn.XLOOKUP(B12044,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":358360.28323000006},397320.45170716371,{"$f":"_xlfn.XLOOKUP(B12044,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12044)","v":358360.28323000006},{"$f":"_xlfn.XLOOKUP($B12044,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12044,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20632396,2046,"CMN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12053,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12053)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12053,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12053)","v":0.115478052707191},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12053,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12053)","v":0.82820303984157295},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12053,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12053)","v":1803.6668242102401},1804.6105053027889,{"$f":"I12053/((1+real_disc)^(C12053-Assumptions!$G$10))","v":818.00401626264056},{"$f":"_xlfn.XLOOKUP(B12053,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":358360.28323000006},397320.45170716371,{"$f":"_xlfn.XLOOKUP(B12053,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12053)","v":358360.28323000006},{"$f":"_xlfn.XLOOKUP($B12053,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12053,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20632634,2031,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12062,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12062)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12062,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12062)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12062,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12062)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12062,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12062)","v":10199.347768735701},10199.347768735701,{"$f":"I12062/((1+real_disc)^(C12062-Assumptions!$G$10))","v":7745.5025614463211},{"$f":"_xlfn.XLOOKUP(B12062,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2629907.0254000002},2915824.9286490586,{"$f":"_xlfn.XLOOKUP(B12062,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12062)","v":2629907.0254000002},{"$f":"_xlfn.XLOOKUP($B12062,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12062,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20632634,2040,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12071)","v":403.16849800841101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12071)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12071)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12071)","v":10199.347768735701},10602.516266744111,{"$f":"I12071/((1+real_disc)^(C12071-Assumptions!$G$10))","v":5907.7621353464037},{"$f":"_xlfn.XLOOKUP(B12071,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2629907.0254000002},2915824.9286490586,{"$f":"_xlfn.XLOOKUP(B12071,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12071)","v":2629907.0254000002},{"$f":"_xlfn.XLOOKUP($B12071,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12071,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20634226,2023,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12078,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12078)","v":1594.9612746397199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12078,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12078)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12078,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12078)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12078,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12078)","v":6033.3865520757299},7628.3478267154496,{"$f":"I12078/((1+real_disc)^(C12078-Assumptions!$G$10))","v":7628.3478267154496},{"$f":"_xlfn.XLOOKUP(B12078,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1334080.3392699999},1479118.7188347131,{"$f":"_xlfn.XLOOKUP(B12078,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12078)","v":1334080.3392699999},{"$f":"_xlfn.XLOOKUP($B12078,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12078,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20634226,2027,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12082,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12082)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12082,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12082)","v":0.175383523879341},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12082,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12082)","v":0.410959277779056},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12082,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12082)","v":6033.3865520757299},6033.9728948773882,{"$f":"I12082/((1+real_disc)^(C12082-Assumptions!$G$10))","v":5258.2587813847549},{"$f":"_xlfn.XLOOKUP(B12082,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1334080.3392699999},1479118.7188347131,{"$f":"_xlfn.XLOOKUP(B12082,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12082)","v":1334080.3392699999},{"$f":"_xlfn.XLOOKUP($B12082,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12082,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20634226,2036,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12091,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12091)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12091,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12091)","v":0.175383523879341},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12091,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12091)","v":0.410959277779056},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12091,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12091)","v":6033.3865520757299},6033.9728948773882,{"$f":"I12091/((1+real_disc)^(C12091-Assumptions!$G$10))","v":3858.1473276900124},{"$f":"_xlfn.XLOOKUP(B12091,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1334080.3392699999},1479118.7188347131,{"$f":"_xlfn.XLOOKUP(B12091,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12091)","v":1334080.3392699999},{"$f":"_xlfn.XLOOKUP($B12091,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12091,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20634226,2045,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12100)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12100)","v":0.175383523879341},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12100)","v":0.410959277779056},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12100,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12100)","v":6033.3865520757299},6033.9728948773882,{"$f":"I12100/((1+real_disc)^(C12100-Assumptions!$G$10))","v":2830.8421895967545},{"$f":"_xlfn.XLOOKUP(B12100,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1334080.3392699999},1479118.7188347131,{"$f":"_xlfn.XLOOKUP(B12100,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12100)","v":1334080.3392699999},{"$f":"_xlfn.XLOOKUP($B12100,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12100,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20638508,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12109)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12109)","v":0.14713694552404399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12109)","v":0.16374747355967501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12109)","v":26040.727397187198},26041.038281606281,{"$f":"I12109/((1+real_disc)^(C12109-Assumptions!$G$10))","v":20468.020696163832},{"$f":"_xlfn.XLOOKUP(B12109,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3699030.7366999998},4101181.4979537074,{"$f":"_xlfn.XLOOKUP(B12109,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12109)","v":3699030.7366999998},{"$f":"_xlfn.XLOOKUP($B12109,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12109,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20638508,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12118)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12118)","v":0.14713694552404399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12118)","v":0.16374747355967501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12118)","v":26040.727397187198},26041.038281606281,{"$f":"I12118/((1+real_disc)^(C12118-Assumptions!$G$10))","v":15018.020724193433},{"$f":"_xlfn.XLOOKUP(B12118,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3699030.7366999998},4101181.4979537074,{"$f":"_xlfn.XLOOKUP(B12118,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12118)","v":3699030.7366999998},{"$f":"_xlfn.XLOOKUP($B12118,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12118,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20642876,2024,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12127)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12127)","v":38.218723643943498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12127)","v":105.21429222272501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12127)","v":13979.3824626062},14122.815478472869,{"$f":"I12127/((1+real_disc)^(C12127-Assumptions!$G$10))","v":13645.232346350598},{"$f":"_xlfn.XLOOKUP(B12127,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1572983.4681199999},1743994.888184136,{"$f":"_xlfn.XLOOKUP(B12127,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12127)","v":1572983.4681199999},{"$f":"_xlfn.XLOOKUP($B12127,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12127,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20642876,2029,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12132)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12132)","v":38.218723643943498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12132)","v":105.21429222272501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12132)","v":13979.3824626062},14122.815478472869,{"$f":"I12132/((1+real_disc)^(C12132-Assumptions!$G$10))","v":11488.919491177183},{"$f":"_xlfn.XLOOKUP(B12132,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1572983.4681199999},1743994.888184136,{"$f":"_xlfn.XLOOKUP(B12132,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12132)","v":1572983.4681199999},{"$f":"_xlfn.XLOOKUP($B12132,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12132,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20642876,2043,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12146,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12146)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12146,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12146)","v":38.218723643943498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12146,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12146)","v":105.21429222272501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12146,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12146)","v":13979.3824626062},14122.815478472869,{"$f":"I12146/((1+real_disc)^(C12146-Assumptions!$G$10))","v":7097.6452516040054},{"$f":"_xlfn.XLOOKUP(B12146,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1572983.4681199999},1743994.888184136,{"$f":"_xlfn.XLOOKUP(B12146,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12146)","v":1572983.4681199999},{"$f":"_xlfn.XLOOKUP($B12146,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12146,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20642876,2044,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12147)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12147)","v":38.218723643943498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12147)","v":105.21429222272501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12147,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12147)","v":13979.3824626062},14122.815478472869,{"$f":"I12147/((1+real_disc)^(C12147-Assumptions!$G$10))","v":6857.62826241933},{"$f":"_xlfn.XLOOKUP(B12147,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1572983.4681199999},1743994.888184136,{"$f":"_xlfn.XLOOKUP(B12147,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12147)","v":1572983.4681199999},{"$f":"_xlfn.XLOOKUP($B12147,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12147,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20643488,2029,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12156)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12156)","v":30.491570951697302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12156)","v":45.629942475111399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12156,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12156)","v":2807.1947118563598},2883.3162252831685,{"$f":"I12156/((1+real_disc)^(C12156-Assumptions!$G$10))","v":2345.5796070108554},{"$f":"_xlfn.XLOOKUP(B12156,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1059548.1037000001},1174739.9219945434,{"$f":"_xlfn.XLOOKUP(B12156,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12156)","v":1059548.1037000001},{"$f":"_xlfn.XLOOKUP($B12156,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12156,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20643488,2038,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12165)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12165)","v":30.491570951697302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12165)","v":45.629942475111399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12165)","v":2807.1947118563598},2883.3162252831685,{"$f":"I12165/((1+real_disc)^(C12165-Assumptions!$G$10))","v":1721.0244054002078},{"$f":"_xlfn.XLOOKUP(B12165,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1059548.1037000001},1174739.9219945434,{"$f":"_xlfn.XLOOKUP(B12165,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12165)","v":1059548.1037000001},{"$f":"_xlfn.XLOOKUP($B12165,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12165,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20644488,2023,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12174)","v":9364.4822612794705},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12174)","v":189.14653690151201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12174)","v":399.25630044491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12174)","v":8263.1741702320305},18216.059268857931,{"$f":"I12174/((1+real_disc)^(C12174-Assumptions!$G$10))","v":18216.059268857931},{"$f":"_xlfn.XLOOKUP(B12174,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2833112.65937},3141122.6473323046,{"$f":"_xlfn.XLOOKUP(B12174,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12174)","v":2833112.65937},{"$f":"_xlfn.XLOOKUP($B12174,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12174,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20644488,2032,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12183)","v":4672.3228242596397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12183)","v":3.5506871003385697E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12183)","v":7.3667481366186296E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12183)","v":8263.1741702320305},12935.606168844039,{"$f":"I12183/((1+real_disc)^(C12183-Assumptions!$G$10))","v":9491.254890127906},{"$f":"_xlfn.XLOOKUP(B12183,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2833112.65937},3141122.6473323046,{"$f":"_xlfn.XLOOKUP(B12183,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12183)","v":2833112.65937},{"$f":"_xlfn.XLOOKUP($B12183,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12183,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20644488,2044,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12195)","v":4672.3228242596397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12195)","v":3.5506871003385697E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12195)","v":7.3667481366186296E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12195)","v":8263.1741702320305},12935.606168844039,{"$f":"I12195/((1+real_disc)^(C12195-Assumptions!$G$10))","v":6281.1539660916715},{"$f":"_xlfn.XLOOKUP(B12195,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2833112.65937},3141122.6473323046,{"$f":"_xlfn.XLOOKUP(B12195,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12195)","v":2833112.65937},{"$f":"_xlfn.XLOOKUP($B12195,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12195,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20647240,2027,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12202,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12202)","v":17546.079133154501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12202,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12202)","v":22.7862188919547},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12202,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12202)","v":69.776501089054904},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12202,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12202)","v":7598.6475786964702},25237.289431831978,{"$f":"I12202/((1+real_disc)^(C12202-Assumptions!$G$10))","v":21992.839723549296},{"$f":"_xlfn.XLOOKUP(B12202,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1723793.15543},1911200.2842278939,{"$f":"_xlfn.XLOOKUP(B12202,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12202)","v":1723793.15543},{"$f":"_xlfn.XLOOKUP($B12202,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12202,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20647240,2036,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12211,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12211)","v":17546.079133154501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12211,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12211)","v":22.7862188919547},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12211,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12211)","v":69.776501089054904},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12211,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12211)","v":7598.6475786964702},25237.289431831978,{"$f":"I12211/((1+real_disc)^(C12211-Assumptions!$G$10))","v":16136.827671570192},{"$f":"_xlfn.XLOOKUP(B12211,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1723793.15543},1911200.2842278939,{"$f":"_xlfn.XLOOKUP(B12211,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12211)","v":1723793.15543},{"$f":"_xlfn.XLOOKUP($B12211,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12211,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20647240,2037,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12212)","v":17546.079133154501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12212)","v":22.7862188919547},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12212)","v":69.776501089054904},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12212,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12212)","v":7598.6475786964702},25237.289431831978,{"$f":"I12212/((1+real_disc)^(C12212-Assumptions!$G$10))","v":15591.137846927719},{"$f":"_xlfn.XLOOKUP(B12212,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1723793.15543},1911200.2842278939,{"$f":"_xlfn.XLOOKUP(B12212,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12212)","v":1723793.15543},{"$f":"_xlfn.XLOOKUP($B12212,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12212,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20647240,2046,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12221,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12221)","v":17546.079133154501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12221,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12221)","v":22.7862188919547},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12221,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12221)","v":69.776501089054904},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12221,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12221)","v":7598.6475786964702},25237.289431831978,{"$f":"I12221/((1+real_disc)^(C12221-Assumptions!$G$10))","v":11439.700729968563},{"$f":"_xlfn.XLOOKUP(B12221,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1723793.15543},1911200.2842278939,{"$f":"_xlfn.XLOOKUP(B12221,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12221)","v":1723793.15543},{"$f":"_xlfn.XLOOKUP($B12221,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12221,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20648756,2031,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12230)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12230)","v":352.24317620339798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12230)","v":1003.00067964931},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12230)","v":2341.5764364613601},3696.820292314068,{"$f":"I12230/((1+real_disc)^(C12230-Assumptions!$G$10))","v":2807.4080512380406},{"$f":"_xlfn.XLOOKUP(B12230,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2084785.1638},{"$f":"K12230/((1 + real_disc) ^ (2023 - 2026))","v":2311438.5766398623},{"$f":"_xlfn.XLOOKUP(B12230,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12230)","v":2084785.1638},{"$f":"_xlfn.XLOOKUP($B12230,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12230,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20648756,2040,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12239)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12239)","v":352.24317620339798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12239)","v":1003.00067964931},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12239)","v":2341.5764364613601},3696.820292314068,{"$f":"I12239/((1+real_disc)^(C12239-Assumptions!$G$10))","v":2059.8822387678374},{"$f":"_xlfn.XLOOKUP(B12239,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2084785.1638},2311438.5766398623,{"$f":"_xlfn.XLOOKUP(B12239,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12239)","v":2084785.1638},{"$f":"_xlfn.XLOOKUP($B12239,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12239,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20649027,2025,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12248)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12248)","v":1.2240639984998201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12248)","v":20.8688060162333},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12248)","v":4857.8178993770498},4879.9107693917831,{"$f":"I12248/((1+real_disc)^(C12248-Assumptions!$G$10))","v":4555.4489200604767},{"$f":"_xlfn.XLOOKUP(B12248,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1423553.1152599999},1578318.7849006967,{"$f":"_xlfn.XLOOKUP(B12248,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12248)","v":1423553.1152599999},{"$f":"_xlfn.XLOOKUP($B12248,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12248,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20649027,2037,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12260)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12260)","v":4.6959965899450804},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12260)","v":45.513276541761797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12260,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12260)","v":4857.8178993770498},4908.0271725087568,{"$f":"I12260/((1+real_disc)^(C12260-Assumptions!$G$10))","v":3032.0898133590172},{"$f":"_xlfn.XLOOKUP(B12260,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1423553.1152599999},1578318.7849006967,{"$f":"_xlfn.XLOOKUP(B12260,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12260)","v":1423553.1152599999},{"$f":"_xlfn.XLOOKUP($B12260,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12260,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20649027,2044,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12267,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12267)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12267,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12267)","v":4.6959965899450804},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12267,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12267)","v":45.513276541761797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12267,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12267)","v":4857.8178993770498},4908.0271725087568,{"$f":"I12267/((1+real_disc)^(C12267-Assumptions!$G$10))","v":2383.1951852816769},{"$f":"_xlfn.XLOOKUP(B12267,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1423553.1152599999},1578318.7849006967,{"$f":"_xlfn.XLOOKUP(B12267,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12267)","v":1423553.1152599999},{"$f":"_xlfn.XLOOKUP($B12267,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12267,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20649789,2029,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12276)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12276)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12276)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12276)","v":11389.752815481001},11389.752815481001,{"$f":"I12276/((1+real_disc)^(C12276-Assumptions!$G$10))","v":9265.5712538998359},{"$f":"_xlfn.XLOOKUP(B12276,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1963994.7672000001},2177516.1048011035,{"$f":"_xlfn.XLOOKUP(B12276,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12276)","v":1963994.7672000001},{"$f":"_xlfn.XLOOKUP($B12276,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12276,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20649789,2030,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12277)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12277)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12277)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12277)","v":11389.752815481001},11389.752815481001,{"$f":"I12277/((1+real_disc)^(C12277-Assumptions!$G$10))","v":8952.2427573911464},{"$f":"_xlfn.XLOOKUP(B12277,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1963994.7672000001},2177516.1048011035,{"$f":"_xlfn.XLOOKUP(B12277,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12277)","v":1963994.7672000001},{"$f":"_xlfn.XLOOKUP($B12277,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12277,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20649789,2039,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12286)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12286)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12286)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12286)","v":11389.752815481001},11389.752815481001,{"$f":"I12286/((1+real_disc)^(C12286-Assumptions!$G$10))","v":6568.5377816580385},{"$f":"_xlfn.XLOOKUP(B12286,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1963994.7672000001},2177516.1048011035,{"$f":"_xlfn.XLOOKUP(B12286,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12286)","v":1963994.7672000001},{"$f":"_xlfn.XLOOKUP($B12286,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12286,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20651907,2024,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12295)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12295)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12295)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12295)","v":2157.5050423908201},{"$f":"SUM(E12295:H12295)","v":2157.5050423908201},{"$f":"I12295/((1+real_disc)^(C12295-Assumptions!$G$10))","v":2084.5459346771208},{"$f":"_xlfn.XLOOKUP(B12295,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":411971.79453000001},456760.49259123811,{"$f":"_xlfn.XLOOKUP(B12295,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12295)","v":411971.79453000001},{"$f":"_xlfn.XLOOKUP($B12295,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12295,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20651907,2033,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12304)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12304)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12304)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12304)","v":2157.5050423908201},2157.5050423908201,{"$f":"I12304/((1+real_disc)^(C12304-Assumptions!$G$10))","v":1529.4959152245519},{"$f":"_xlfn.XLOOKUP(B12304,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":411971.79453000001},456760.49259123811,{"$f":"_xlfn.XLOOKUP(B12304,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12304)","v":411971.79453000001},{"$f":"_xlfn.XLOOKUP($B12304,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12304,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20651907,2039,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12310)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12310)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12310)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12310)","v":2157.5050423908201},2157.5050423908201,{"$f":"I12310/((1+real_disc)^(C12310-Assumptions!$G$10))","v":1244.2459125012492},{"$f":"_xlfn.XLOOKUP(B12310,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":411971.79453000001},456760.49259123811,{"$f":"_xlfn.XLOOKUP(B12310,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12310)","v":411971.79453000001},{"$f":"_xlfn.XLOOKUP($B12310,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12310,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20653160,2028,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12323)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12323)","v":3.61576174256433},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12323)","v":7.9002194686945098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12323)","v":1654.51357832863},1666.0295595398889,{"$f":"I12323/((1+real_disc)^(C12323-Assumptions!$G$10))","v":1402.7521843257123},{"$f":"_xlfn.XLOOKUP(B12323,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":282761.30323999998},313502.5112604833,{"$f":"_xlfn.XLOOKUP(B12323,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12323)","v":282761.30323999998},{"$f":"_xlfn.XLOOKUP($B12323,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12323,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20653160,2037,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12332)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12332)","v":3.61576174256433},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12332)","v":7.9002194686945098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12332)","v":1654.51357832863},1666.0295595398889,{"$f":"I12332/((1+real_disc)^(C12332-Assumptions!$G$10))","v":1029.2427239464096},{"$f":"_xlfn.XLOOKUP(B12332,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":282761.30323999998},313502.5112604833,{"$f":"_xlfn.XLOOKUP(B12332,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12332)","v":282761.30323999998},{"$f":"_xlfn.XLOOKUP($B12332,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12332,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20653160,2046,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12341)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12341)","v":3.61576174256433},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12341)","v":7.9002194686945098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12341)","v":1654.51357832863},1666.0295595398889,{"$f":"I12341/((1+real_disc)^(C12341-Assumptions!$G$10))","v":755.18726446028575},{"$f":"_xlfn.XLOOKUP(B12341,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":282761.30323999998},313502.5112604833,{"$f":"_xlfn.XLOOKUP(B12341,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12341)","v":282761.30323999998},{"$f":"_xlfn.XLOOKUP($B12341,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12341,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20654511,2023,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12342)","v":2139.1314867277301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12342)","v":1.54230728832828},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12342)","v":9.3155825124040401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12342)","v":3288.5967322216902},5438.5861087501526,{"$f":"I12342/((1+real_disc)^(C12342-Assumptions!$G$10))","v":5438.5861087501526},{"$f":"_xlfn.XLOOKUP(B12342,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1155813.6399099999},1281471.2427370299,{"$f":"_xlfn.XLOOKUP(B12342,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12342)","v":1155813.6399099999},{"$f":"_xlfn.XLOOKUP($B12342,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12342,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20654511,2032,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12351)","v":5.5096389425451902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12351)","v":22.726190691188599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12351)","v":51.558550515949101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12351)","v":3288.5967322216902},3368.3911123713733,{"$f":"I12351/((1+real_disc)^(C12351-Assumptions!$G$10))","v":2471.4928855951039},{"$f":"_xlfn.XLOOKUP(B12351,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1155813.6399099999},1281471.2427370299,{"$f":"_xlfn.XLOOKUP(B12351,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12351)","v":1155813.6399099999},{"$f":"_xlfn.XLOOKUP($B12351,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12351,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20654511,2041,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12360)","v":5.5096389425451902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12360)","v":22.726190691188599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12360)","v":51.558550515949101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12360)","v":3288.5967322216902},3368.3911123713733,{"$f":"I12360/((1+real_disc)^(C12360-Assumptions!$G$10))","v":1813.41087770741},{"$f":"_xlfn.XLOOKUP(B12360,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1155813.6399099999},1281471.2427370299,{"$f":"_xlfn.XLOOKUP(B12360,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12360)","v":1155813.6399099999},{"$f":"_xlfn.XLOOKUP($B12360,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12360,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20655277,2030,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12373)","v":330.98452410837899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12373)","v":37.097921033133701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12373)","v":113.000062240546},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12373)","v":2699.9833131945102},3181.065820576569,{"$f":"I12373/((1+real_disc)^(C12373-Assumptions!$G$10))","v":2500.288980313439},{"$f":"_xlfn.XLOOKUP(B12373,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":700784.61330999993},776972.42730175972,{"$f":"_xlfn.XLOOKUP(B12373,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12373)","v":700784.61330999993},{"$f":"_xlfn.XLOOKUP($B12373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20655277,2036,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12379)","v":330.98452410837899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12379)","v":37.097921033133701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12379)","v":113.000062240546},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12379)","v":2699.9833131945102},3181.065820576569,{"$f":"I12379/((1+real_disc)^(C12379-Assumptions!$G$10))","v":2033.9866964405574},{"$f":"_xlfn.XLOOKUP(B12379,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":700784.61330999993},776972.42730175972,{"$f":"_xlfn.XLOOKUP(B12379,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12379)","v":700784.61330999993},{"$f":"_xlfn.XLOOKUP($B12379,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12379,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20655277,2045,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12388)","v":330.98452410837899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12388)","v":37.097921033133701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12388)","v":113.000062240546},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12388)","v":2699.9833131945102},3181.065820576569,{"$f":"I12388/((1+real_disc)^(C12388-Assumptions!$G$10))","v":1492.3990362000716},{"$f":"_xlfn.XLOOKUP(B12388,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":700784.61330999993},776972.42730175972,{"$f":"_xlfn.XLOOKUP(B12388,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12388)","v":700784.61330999993},{"$f":"_xlfn.XLOOKUP($B12388,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12388,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20655340,2030,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12397)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12397)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12397)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12397)","v":4354.9191700684396},4354.9191700684396,{"$f":"I12397/((1+real_disc)^(C12397-Assumptions!$G$10))","v":3422.9271021824734},{"$f":"_xlfn.XLOOKUP(B12397,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":977091.75032000011},1083319.0890948209,{"$f":"_xlfn.XLOOKUP(B12397,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12397)","v":977091.75032000011},{"$f":"_xlfn.XLOOKUP($B12397,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12397,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20655340,2039,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12406)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12406)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12406)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12406)","v":4354.9191700684396},4354.9191700684396,{"$f":"I12406/((1+real_disc)^(C12406-Assumptions!$G$10))","v":2511.507630418525},{"$f":"_xlfn.XLOOKUP(B12406,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":977091.75032000011},1083319.0890948209,{"$f":"_xlfn.XLOOKUP(B12406,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12406)","v":977091.75032000011},{"$f":"_xlfn.XLOOKUP($B12406,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12406,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20655340,2040,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12407)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12407)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12407)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12407)","v":4354.9191700684396},4354.9191700684396,{"$f":"I12407/((1+real_disc)^(C12407-Assumptions!$G$10))","v":2426.5774206942274},{"$f":"_xlfn.XLOOKUP(B12407,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":977091.75032000011},1083319.0890948209,{"$f":"_xlfn.XLOOKUP(B12407,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12407)","v":977091.75032000011},{"$f":"_xlfn.XLOOKUP($B12407,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12407,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20656531,2025,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12416)","v":639.68767707890697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12416)","v":153.396714246649},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12416)","v":458.142354274811},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12416)","v":6321.5860179225101},7572.8127635228775,{"$f":"I12416/((1+real_disc)^(C12416-Assumptions!$G$10))","v":7069.301746619878},{"$f":"_xlfn.XLOOKUP(B12416,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":925707.02240000002},1026347.9227479052,{"$f":"_xlfn.XLOOKUP(B12416,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12416)","v":925707.02240000002},{"$f":"_xlfn.XLOOKUP($B12416,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12416,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20656531,2034,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12425)","v":639.68767707890697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12425)","v":153.396714246649},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12425)","v":458.142354274811},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12425)","v":6321.5860179225101},7572.8127635228775,{"$f":"I12425/((1+real_disc)^(C12425-Assumptions!$G$10))","v":5186.9656432491402},{"$f":"_xlfn.XLOOKUP(B12425,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":925707.02240000002},1026347.9227479052,{"$f":"_xlfn.XLOOKUP(B12425,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12425)","v":925707.02240000002},{"$f":"_xlfn.XLOOKUP($B12425,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12425,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20656549,2023,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12438)","v":10950.590809306201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12438)","v":186.124154098443},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12438)","v":324.71252111874202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12438)","v":4742.0443606447598},16203.471845168144,{"$f":"I12438/((1+real_disc)^(C12438-Assumptions!$G$10))","v":16203.471845168144},{"$f":"_xlfn.XLOOKUP(B12438,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1052692.47318},1167138.9618926239,{"$f":"_xlfn.XLOOKUP(B12438,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12438)","v":1052692.47318},{"$f":"_xlfn.XLOOKUP($B12438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20656549,2029,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12444)","v":11.742237294241599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12444)","v":22.150521390832701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12444)","v":69.024429879680895},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12444)","v":4742.0443606447598},4844.9615492095154,{"$f":"I12444/((1+real_disc)^(C12444-Assumptions!$G$10))","v":3941.3793419282288},{"$f":"_xlfn.XLOOKUP(B12444,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1052692.47318},1167138.9618926239,{"$f":"_xlfn.XLOOKUP(B12444,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12444)","v":1052692.47318},{"$f":"_xlfn.XLOOKUP($B12444,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12444,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20656549,2038,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12453)","v":11.742237294241599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12453)","v":22.150521390832701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12453)","v":69.024429879680895},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12453)","v":4742.0443606447598},4844.9615492095154,{"$f":"I12453/((1+real_disc)^(C12453-Assumptions!$G$10))","v":2891.9120963210607},{"$f":"_xlfn.XLOOKUP(B12453,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1052692.47318},1167138.9618926239,{"$f":"_xlfn.XLOOKUP(B12453,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12453)","v":1052692.47318},{"$f":"_xlfn.XLOOKUP($B12453,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12453,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20662060,2023,"STN021",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12462)","v":28513.1271782154},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12462)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12462)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12462)","v":3004.6494479207499},31517.77662613615,{"$f":"I12462/((1+real_disc)^(C12462-Assumptions!$G$10))","v":31517.77662613615},{"$f":"_xlfn.XLOOKUP(B12462,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809152.25176000001},897121.56512281206,{"$f":"_xlfn.XLOOKUP(B12462,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12462)","v":809152.25176000001},{"$f":"_xlfn.XLOOKUP($B12462,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B12462,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20662060,2032,"STN021",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12471)","v":161111.23775159099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12471)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12471)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12471)","v":3004.6494479207499},164115.88719951175,{"$f":"I12471/((1+real_disc)^(C12471-Assumptions!$G$10))","v":120416.90946665882},{"$f":"_xlfn.XLOOKUP(B12471,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809152.25176000001},897121.56512281206,{"$f":"_xlfn.XLOOKUP(B12471,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12471)","v":809152.25176000001},{"$f":"_xlfn.XLOOKUP($B12471,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B12471,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20662060,2033,"STN021",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12472)","v":172992.027656019},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12472)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12472)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12472)","v":3004.6494479207499},175996.67710393976,{"$f":"I12472/((1+real_disc)^(C12472-Assumptions!$G$10))","v":124767.35554938679},{"$f":"_xlfn.XLOOKUP(B12472,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809152.25176000001},897121.56512281206,{"$f":"_xlfn.XLOOKUP(B12472,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12472)","v":809152.25176000001},{"$f":"_xlfn.XLOOKUP($B12472,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B12472,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20662060,2042,"STN021",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12481)","v":175837.34762309599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12481)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12481)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12481)","v":3004.6494479207499},178841.99707101675,{"$f":"I12481/((1+real_disc)^(C12481-Assumptions!$G$10))","v":93025.682456625043},{"$f":"_xlfn.XLOOKUP(B12481,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":809152.25176000001},897121.56512281206,{"$f":"_xlfn.XLOOKUP(B12481,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12481)","v":809152.25176000001},{"$f":"_xlfn.XLOOKUP($B12481,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B12481,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,20662562,2029,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12492)","v":3.3795983605530999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12492)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12492)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12492)","v":439.99203934861998},443.37163770917306,{"$f":"I12492/((1+real_disc)^(C12492-Assumptions!$G$10))","v":360.68311294419584},{"$f":"_xlfn.XLOOKUP(B12492,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":898492.51672000007},996174.71384120022,{"$f":"_xlfn.XLOOKUP(B12492,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12492)","v":898492.51672000007},{"$f":"_xlfn.XLOOKUP($B12492,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12492,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20662562,2037,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12500)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12500)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12500)","v":4.9930841552338497E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12500)","v":439.99203934861998},439.99253865703548,{"$f":"I12500/((1+real_disc)^(C12500-Assumptions!$G$10))","v":271.81937823992166},{"$f":"_xlfn.XLOOKUP(B12500,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":898492.51672000007},996174.71384120022,{"$f":"_xlfn.XLOOKUP(B12500,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12500)","v":898492.51672000007},{"$f":"_xlfn.XLOOKUP($B12500,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12500,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20662562,2046,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12509)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12509)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12509)","v":4.9930841552338497E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12509)","v":439.99203934861998},439.99253865703548,{"$f":"I12509/((1+real_disc)^(C12509-Assumptions!$G$10))","v":199.44229665595415},{"$f":"_xlfn.XLOOKUP(B12509,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":898492.51672000007},996174.71384120022,{"$f":"_xlfn.XLOOKUP(B12509,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12509)","v":898492.51672000007},{"$f":"_xlfn.XLOOKUP($B12509,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12509,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20663112,2031,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12518)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12518)","v":70.099328767063},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12518)","v":86.518648327678903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12518)","v":6542.6091355646404},6699.2271126593823,{"$f":"I12518/((1+real_disc)^(C12518-Assumptions!$G$10))","v":5087.4704870707601},{"$f":"_xlfn.XLOOKUP(B12518,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1123535.69196},1245684.1048765455,{"$f":"_xlfn.XLOOKUP(B12518,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12518)","v":1123535.69196},{"$f":"_xlfn.XLOOKUP($B12518,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12518,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20663112,2040,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12527)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12527)","v":76.128807033981701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12527)","v":112.788622709254},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12527)","v":6542.6091355646404},6731.5265653078759,{"$f":"I12527/((1+real_disc)^(C12527-Assumptions!$G$10))","v":3750.8320435538076},{"$f":"_xlfn.XLOOKUP(B12527,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1123535.69196},1245684.1048765455,{"$f":"_xlfn.XLOOKUP(B12527,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12527)","v":1123535.69196},{"$f":"_xlfn.XLOOKUP($B12527,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12527,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20663582,2025,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12536)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12536)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12536)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12536)","v":636.94930617325394},636.94930617325394,{"$f":"I12536/((1+real_disc)^(C12536-Assumptions!$G$10))","v":594.59899290368878},{"$f":"_xlfn.XLOOKUP(B12536,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":227964.11641000002},252747.8907223478,{"$f":"_xlfn.XLOOKUP(B12536,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12536)","v":227964.11641000002},{"$f":"_xlfn.XLOOKUP($B12536,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12536,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20663582,2026,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12537)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12537)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12537)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12537)","v":636.94930617325394},636.94930617325394,{"$f":"I12537/((1+real_disc)^(C12537-Assumptions!$G$10))","v":574.49178058327425},{"$f":"_xlfn.XLOOKUP(B12537,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":227964.11641000002},252747.8907223478,{"$f":"_xlfn.XLOOKUP(B12537,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12537)","v":227964.11641000002},{"$f":"_xlfn.XLOOKUP($B12537,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12537,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20663582,2035,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12546)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12546)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12546)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12546)","v":636.94930617325394},636.94930617325394,{"$f":"I12546/((1+real_disc)^(C12546-Assumptions!$G$10))","v":421.52241268230824},{"$f":"_xlfn.XLOOKUP(B12546,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":227964.11641000002},252747.8907223478,{"$f":"_xlfn.XLOOKUP(B12546,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12546)","v":227964.11641000002},{"$f":"_xlfn.XLOOKUP($B12546,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12546,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20663582,2045,"SHL002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12556)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12556)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12556)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12556)","v":636.94930617325394},636.94930617325394,{"$f":"I12556/((1+real_disc)^(C12556-Assumptions!$G$10))","v":298.82516875082302},{"$f":"_xlfn.XLOOKUP(B12556,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":227964.11641000002},252747.8907223478,{"$f":"_xlfn.XLOOKUP(B12556,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12556)","v":227964.11641000002},{"$f":"_xlfn.XLOOKUP($B12556,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12556,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20668396,2030,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12565)","v":1.25692091757508},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12565)","v":495.22016687305199},496.47708779062708,{"$f":"I12565/((1+real_disc)^(C12565-Assumptions!$G$10))","v":390.22650319005982},{"$f":"_xlfn.XLOOKUP(B12565,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":224446.65148999999},248848.01449085833,{"$f":"_xlfn.XLOOKUP(B12565,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12565)","v":224446.65148999999},{"$f":"_xlfn.XLOOKUP($B12565,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12565,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20668396,2039,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12574)","v":1.25692091757508},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12574)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12574)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12574)","v":495.22016687305199},496.47708779062708,{"$f":"I12574/((1+real_disc)^(C12574-Assumptions!$G$10))","v":286.32127155979617},{"$f":"_xlfn.XLOOKUP(B12574,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":224446.65148999999},248848.01449085833,{"$f":"_xlfn.XLOOKUP(B12574,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12574)","v":224446.65148999999},{"$f":"_xlfn.XLOOKUP($B12574,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12574,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20669568,2024,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12583)","v":6284.5852730626202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12583)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12583)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12583)","v":4207.9210042825498},10492.50627734517,{"$f":"I12583/((1+real_disc)^(C12583-Assumptions!$G$10))","v":10137.687224488087},{"$f":"_xlfn.XLOOKUP(B12583,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":627801.4940200001},696054.73837167956,{"$f":"_xlfn.XLOOKUP(B12583,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12583)","v":627801.4940200001},{"$f":"_xlfn.XLOOKUP($B12583,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12583,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20669568,2033,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12592)","v":6043.9379862712103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12592)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12592)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12592)","v":4207.9210042825498},10251.858990553759,{"$f":"I12592/((1+real_disc)^(C12592-Assumptions!$G$10))","v":7267.7357139032338},{"$f":"_xlfn.XLOOKUP(B12592,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":627801.4940200001},696054.73837167956,{"$f":"_xlfn.XLOOKUP(B12592,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12592)","v":627801.4940200001},{"$f":"_xlfn.XLOOKUP($B12592,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12592,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20669568,2042,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12601)","v":6043.9379862712103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12601)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12601)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12601)","v":4207.9210042825498},10251.858990553759,{"$f":"I12601/((1+real_disc)^(C12601-Assumptions!$G$10))","v":5332.5627909793984},{"$f":"_xlfn.XLOOKUP(B12601,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":627801.4940200001},696054.73837167956,{"$f":"_xlfn.XLOOKUP(B12601,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12601)","v":627801.4940200001},{"$f":"_xlfn.XLOOKUP($B12601,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12601,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20669568,2043,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12602)","v":6043.9379862712103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12602)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12602)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12602)","v":4207.9210042825498},10251.858990553759,{"$f":"I12602/((1+real_disc)^(C12602-Assumptions!$G$10))","v":5152.2345806564244},{"$f":"_xlfn.XLOOKUP(B12602,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":627801.4940200001},696054.73837167956,{"$f":"_xlfn.XLOOKUP(B12602,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12602)","v":627801.4940200001},{"$f":"_xlfn.XLOOKUP($B12602,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12602,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20683854,2028,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12611)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12611)","v":1.6646683879259001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12611)","v":3.9276380773873001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12611)","v":1052.02466628462},1057.6169727499332,{"$f":"I12611/((1+real_disc)^(C12611-Assumptions!$G$10))","v":890.48511186958672},{"$f":"_xlfn.XLOOKUP(B12611,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":927190.29927999992},1027992.4583383353,{"$f":"_xlfn.XLOOKUP(B12611,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12611)","v":927190.29927999992},{"$f":"_xlfn.XLOOKUP($B12611,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12611,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20683854,2038,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12621)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12621)","v":4.86006060996709},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12621)","v":3.5261219107171198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12621)","v":1052.02466628462},1060.4108488053043,{"$f":"I12621/((1+real_disc)^(C12621-Assumptions!$G$10))","v":632.94928753985255},{"$f":"_xlfn.XLOOKUP(B12621,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":927190.29927999992},1027992.4583383353,{"$f":"_xlfn.XLOOKUP(B12621,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12621)","v":927190.29927999992},{"$f":"_xlfn.XLOOKUP($B12621,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12621,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20692956,2023,"WMN014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12630)","v":1729.9953211567099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12630)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12630)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12630)","v":453.49186632125998},2183.4871874779701,{"$f":"I12630/((1+real_disc)^(C12630-Assumptions!$G$10))","v":2183.4871874779701},{"$f":"_xlfn.XLOOKUP(B12630,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":203909.27619999999},226077.859401252,{"$f":"_xlfn.XLOOKUP(B12630,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12630)","v":203909.27619999999},{"$f":"_xlfn.XLOOKUP($B12630,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12630,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20692956,2032,"WMN014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12639)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12639)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12639)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12639)","v":453.49186632125998},453.49186632125998,{"$f":"I12639/((1+real_disc)^(C12639-Assumptions!$G$10))","v":332.74102795598066},{"$f":"_xlfn.XLOOKUP(B12639,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":203909.27619999999},226077.859401252,{"$f":"_xlfn.XLOOKUP(B12639,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12639)","v":203909.27619999999},{"$f":"_xlfn.XLOOKUP($B12639,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12639,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20692956,2041,"WMN014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12648)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12648)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12648)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12648)","v":453.49186632125998},453.49186632125998,{"$f":"I12648/((1+real_disc)^(C12648-Assumptions!$G$10))","v":244.14239792951321},{"$f":"_xlfn.XLOOKUP(B12648,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":203909.27619999999},226077.859401252,{"$f":"_xlfn.XLOOKUP(B12648,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12648)","v":203909.27619999999},{"$f":"_xlfn.XLOOKUP($B12648,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12648,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20697075,2026,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12657)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12657)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12657)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12657)","v":1726.4942215886599},1726.4942215886599,{"$f":"I12657/((1+real_disc)^(C12657-Assumptions!$G$10))","v":1557.198869539882},{"$f":"_xlfn.XLOOKUP(B12657,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":499744.55729999999},554075.7236124716,{"$f":"_xlfn.XLOOKUP(B12657,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12657)","v":499744.55729999999},{"$f":"_xlfn.XLOOKUP($B12657,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12657,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20697075,2035,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12666)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12666)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12666)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12666)","v":1726.4942215886599},1726.4942215886599,{"$f":"I12666/((1+real_disc)^(C12666-Assumptions!$G$10))","v":1142.5650404400658},{"$f":"_xlfn.XLOOKUP(B12666,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":499744.55729999999},554075.7236124716,{"$f":"_xlfn.XLOOKUP(B12666,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12666)","v":499744.55729999999},{"$f":"_xlfn.XLOOKUP($B12666,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12666,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20697075,2039,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12670)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12670)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12670)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12670)","v":1726.4942215886599},1726.4942215886599,{"$f":"I12670/((1+real_disc)^(C12670-Assumptions!$G$10))","v":995.67942413160051},{"$f":"_xlfn.XLOOKUP(B12670,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":499744.55729999999},554075.7236124716,{"$f":"_xlfn.XLOOKUP(B12670,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12670)","v":499744.55729999999},{"$f":"_xlfn.XLOOKUP($B12670,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12670,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20697075,2046,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12677)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12677)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12677)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12677)","v":1726.4942215886599},1726.4942215886599,{"$f":"I12677/((1+real_disc)^(C12677-Assumptions!$G$10))","v":782.59502710630852},{"$f":"_xlfn.XLOOKUP(B12677,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":499744.55729999999},554075.7236124716,{"$f":"_xlfn.XLOOKUP(B12677,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12677)","v":499744.55729999999},{"$f":"_xlfn.XLOOKUP($B12677,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12677,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20697522,2031,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12686)","v":1184.8954000461199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12686)","v":8.8605319882740705},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12686)","v":28.016570335622198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12686)","v":4674.43631329238},5896.2088156623959,{"$f":"I12686/((1+real_disc)^(C12686-Assumptions!$G$10))","v":4477.649112478156},{"$f":"_xlfn.XLOOKUP(B12686,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2115009.8429199997},2344949.2186463452,{"$f":"_xlfn.XLOOKUP(B12686,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12686)","v":2115009.8429199997},{"$f":"_xlfn.XLOOKUP($B12686,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12686,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20697522,2040,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12695)","v":1184.8954000461199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12695)","v":8.8605319882740705},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12695)","v":28.016570335622198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12695)","v":4674.43631329238},5896.2088156623959,{"$f":"I12695/((1+real_disc)^(C12695-Assumptions!$G$10))","v":3285.3898364225597},{"$f":"_xlfn.XLOOKUP(B12695,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2115009.8429199997},2344949.2186463452,{"$f":"_xlfn.XLOOKUP(B12695,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12695)","v":2115009.8429199997},{"$f":"_xlfn.XLOOKUP($B12695,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12695,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20705668,2025,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12704)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12704)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12704)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12704)","v":2852.6240793664601},2852.6240793664601,{"$f":"I12704/((1+real_disc)^(C12704-Assumptions!$G$10))","v":2662.9551022114501},{"$f":"_xlfn.XLOOKUP(B12704,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1482302.18144},1643454.9247140209,{"$f":"_xlfn.XLOOKUP(B12704,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12704)","v":1482302.18144},{"$f":"_xlfn.XLOOKUP($B12704,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12704,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20705668,2034,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12713)","v":73303.726007752499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12713)","v":6.5581452759275904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12713)","v":0.43184514196588403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12713)","v":2852.6240793664601},76156.847513713685,{"$f":"I12713/((1+real_disc)^(C12713-Assumptions!$G$10))","v":52163.30627565016},{"$f":"_xlfn.XLOOKUP(B12713,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1482302.18144},1643454.9247140209,{"$f":"_xlfn.XLOOKUP(B12713,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12713)","v":1482302.18144},{"$f":"_xlfn.XLOOKUP($B12713,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12713,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20705668,2043,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12722)","v":73303.726007752499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12722)","v":6.5581452759275904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12722)","v":0.43184514196588403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12722)","v":2852.6240793664601},76156.847513713685,{"$f":"I12722/((1+real_disc)^(C12722-Assumptions!$G$10))","v":38273.833426257399},{"$f":"_xlfn.XLOOKUP(B12722,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1482302.18144},1643454.9247140209,{"$f":"_xlfn.XLOOKUP(B12722,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12722)","v":1482302.18144},{"$f":"_xlfn.XLOOKUP($B12722,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12722,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,20705668,2045,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12724)","v":73303.726007752499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12724)","v":6.5581452759275904E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12724)","v":0.43184514196588403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12724)","v":2852.6240793664601},76156.847513713685,{"$f":"I12724/((1+real_disc)^(C12724-Assumptions!$G$10))","v":35729.033047452591},{"$f":"_xlfn.XLOOKUP(B12724,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1482302.18144},1643454.9247140209,{"$f":"_xlfn.XLOOKUP(B12724,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12724)","v":1482302.18144},{"$f":"_xlfn.XLOOKUP($B12724,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12724,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,40374941,2030,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12733)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12733)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12733)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12733)","v":3694.2916092844698},3694.2916092844698,{"$f":"I12733/((1+real_disc)^(C12733-Assumptions!$G$10))","v":2903.6798110276727},{"$f":"_xlfn.XLOOKUP(B12733,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":606026.93469999998},671912.89523334755,{"$f":"_xlfn.XLOOKUP(B12733,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12733)","v":606026.93469999998},{"$f":"_xlfn.XLOOKUP($B12733,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12733,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,40374941,2039,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12742)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12742)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12742)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12742)","v":3694.2916092844698},3694.2916092844698,{"$f":"I12742/((1+real_disc)^(C12742-Assumptions!$G$10))","v":2130.5198106726898},{"$f":"_xlfn.XLOOKUP(B12742,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":606026.93469999998},{"$f":"K12742/((1 + real_disc) ^ (2023 - 2026))","v":671912.89523334755},{"$f":"_xlfn.XLOOKUP(B12742,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12742)","v":606026.93469999998},{"$f":"_xlfn.XLOOKUP($B12742,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12742,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,40400939,2024,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12751)","v":1994.1353664721},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12751)","v":16.690751978132401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12751)","v":31.951383688504901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12751)","v":20744.071900759402},22786.84940289814,{"$f":"I12751/((1+real_disc)^(C12751-Assumptions!$G$10))","v":22016.279616326708},{"$f":"_xlfn.XLOOKUP(B12751,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2465509.6127500003},2733554.5786402528,{"$f":"_xlfn.XLOOKUP(B12751,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12751)","v":2465509.6127500003},{"$f":"_xlfn.XLOOKUP($B12751,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12751,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,40400939,2033,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12760)","v":1994.1353664721},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12760)","v":28.8364341218197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12760)","v":154.32175838151801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12760)","v":20744.071900759402},22921.36545973484,{"$f":"I12760/((1+real_disc)^(C12760-Assumptions!$G$10))","v":16249.38721032337},{"$f":"_xlfn.XLOOKUP(B12760,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2465509.6127500003},2733554.5786402528,{"$f":"_xlfn.XLOOKUP(B12760,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12760)","v":2465509.6127500003},{"$f":"_xlfn.XLOOKUP($B12760,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12760,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,40400939,2042,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12769)","v":726.48410731491799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12769)","v":137.149314340009},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12769)","v":228.00034971335199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12769)","v":20744.071900759402},21835.705672127682,{"$f":"I12769/((1+real_disc)^(C12769-Assumptions!$G$10))","v":11357.966558968083},{"$f":"_xlfn.XLOOKUP(B12769,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2465509.6127500003},2733554.5786402528,{"$f":"_xlfn.XLOOKUP(B12769,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12769)","v":2465509.6127500003},{"$f":"_xlfn.XLOOKUP($B12769,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12769,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,40718887,2027,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12778)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12778)","v":443.08609538731002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12778)","v":1125.00277942312},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12778)","v":3002.1346182549801},4570.2234930654104,{"$f":"I12778/((1+real_disc)^(C12778-Assumptions!$G$10))","v":3982.6857418772724},{"$f":"_xlfn.XLOOKUP(B12778,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":762070.01685000001},844920.64968314604,{"$f":"_xlfn.XLOOKUP(B12778,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12778)","v":762070.01685000001},{"$f":"_xlfn.XLOOKUP($B12778,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12778,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,40718887,2036,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12787)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12787)","v":443.08609538731002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12787)","v":1125.00277942312},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12787)","v":3002.1346182549801},4570.2234930654104,{"$f":"I12787/((1+real_disc)^(C12787-Assumptions!$G$10))","v":2922.2198813133259},{"$f":"_xlfn.XLOOKUP(B12787,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":762070.01685000001},844920.64968314604,{"$f":"_xlfn.XLOOKUP(B12787,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12787)","v":762070.01685000001},{"$f":"_xlfn.XLOOKUP($B12787,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12787,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,40718887,2038,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12789)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12789)","v":443.08609538731002},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12789)","v":1125.00277942312},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12789,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12789)","v":3002.1346182549801},4570.2234930654104,{"$f":"I12789/((1+real_disc)^(C12789-Assumptions!$G$10))","v":2727.9235280294297},{"$f":"_xlfn.XLOOKUP(B12789,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":762070.01685000001},844920.64968314604,{"$f":"_xlfn.XLOOKUP(B12789,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12789)","v":762070.01685000001},{"$f":"_xlfn.XLOOKUP($B12789,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12789,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,40896748,2023,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12798)","v":21.700366904523801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12798)","v":3.0699093452825101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12798)","v":13.218424854122199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12798,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12798)","v":20834.2851646083},20872.273865712228,{"$f":"I12798/((1+real_disc)^(C12798-Assumptions!$G$10))","v":20872.273865712228},{"$f":"_xlfn.XLOOKUP(B12798,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2467818.5912199998},2736114.5843429314,{"$f":"_xlfn.XLOOKUP(B12798,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12798)","v":2467818.5912199998},{"$f":"_xlfn.XLOOKUP($B12798,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12798,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,40896748,2032,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12807)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12807)","v":2.8787599621091502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12807)","v":9.2540621607099105},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12807,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12807)","v":20834.2851646083},{"$f":"SUM(E12807:H12807)","v":20846.417986731118},{"$f":"I12807/((1+real_disc)^(C12807-Assumptions!$G$10))","v":15295.662536075282},{"$f":"_xlfn.XLOOKUP(B12807,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2467818.5912199998},2736114.5843429314,{"$f":"_xlfn.XLOOKUP(B12807,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12807)","v":2467818.5912199998},{"$f":"_xlfn.XLOOKUP($B12807,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12807,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,40896748,2041,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12816)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12816)","v":2.8787599621091502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12816)","v":9.2540621607099105},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12816,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12816)","v":20834.2851646083},20846.417986731118,{"$f":"I12816/((1+real_disc)^(C12816-Assumptions!$G$10))","v":11222.901342878775},{"$f":"_xlfn.XLOOKUP(B12816,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2467818.5912199998},2736114.5843429314,{"$f":"_xlfn.XLOOKUP(B12816,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12816)","v":2467818.5912199998},{"$f":"_xlfn.XLOOKUP($B12816,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12816,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,41093522,2026,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12825)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12825)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12825)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12825)","v":7592.7325012020701},7592.7325012020701,{"$f":"I12825/((1+real_disc)^(C12825-Assumptions!$G$10))","v":6848.2096955477264},{"$f":"_xlfn.XLOOKUP(B12825,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261272.60833},1398395.4861033445,{"$f":"_xlfn.XLOOKUP(B12825,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12825)","v":1261272.60833},{"$f":"_xlfn.XLOOKUP($B12825,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12825,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,41093522,2035,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12834)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12834)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12834)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12834)","v":7592.7325012020701},7592.7325012020701,{"$f":"I12834/((1+real_disc)^(C12834-Assumptions!$G$10))","v":5024.7435576725738},{"$f":"_xlfn.XLOOKUP(B12834,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261272.60833},1398395.4861033445,{"$f":"_xlfn.XLOOKUP(B12834,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12834)","v":1261272.60833},{"$f":"_xlfn.XLOOKUP($B12834,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12834,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,41093522,2044,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12843)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12843)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12843)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12843)","v":7592.7325012020701},7592.7325012020701,{"$f":"I12843/((1+real_disc)^(C12843-Assumptions!$G$10))","v":3686.8099755745989},{"$f":"_xlfn.XLOOKUP(B12843,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261272.60833},1398395.4861033445,{"$f":"_xlfn.XLOOKUP(B12843,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12843)","v":1261272.60833},{"$f":"_xlfn.XLOOKUP($B12843,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12843,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,41475395,2029,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12852)","v":22.637979281848601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12852)","v":9.3552728920838296E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12852)","v":1.5984526172417499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12852)","v":1586.17313031406},1610.5031149420713,{"$f":"I12852/((1+real_disc)^(C12852-Assumptions!$G$10))","v":1310.1453216650179},{"$f":"_xlfn.XLOOKUP(B12852,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1420736.6578099998},1575196.1281817048,{"$f":"_xlfn.XLOOKUP(B12852,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12852)","v":1420736.6578099998},{"$f":"_xlfn.XLOOKUP($B12852,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12852,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,41475395,2039,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12862)","v":9589.8103234349492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12862)","v":1.0466127909838201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12862)","v":5.2531006410747896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12862,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12862)","v":1586.17313031406},11182.283167181069,{"$f":"I12862/((1+real_disc)^(C12862-Assumptions!$G$10))","v":6448.8888089820803},{"$f":"_xlfn.XLOOKUP(B12862,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1420736.6578099998},1575196.1281817048,{"$f":"_xlfn.XLOOKUP(B12862,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12862)","v":1420736.6578099998},{"$f":"_xlfn.XLOOKUP($B12862,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12862,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,41475395,2040,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12863)","v":9589.8103234349492},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12863)","v":1.0466127909838201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12863)","v":5.2531006410747896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12863)","v":1586.17313031406},11182.283167181069,{"$f":"I12863/((1+real_disc)^(C12863-Assumptions!$G$10))","v":6230.8104434609468},{"$f":"_xlfn.XLOOKUP(B12863,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1420736.6578099998},1575196.1281817048,{"$f":"_xlfn.XLOOKUP(B12863,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12863)","v":1420736.6578099998},{"$f":"_xlfn.XLOOKUP($B12863,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12863,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,41527585,2025,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12872)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12872)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12872)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12872,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12872)","v":2284.71884751791},2284.71884751791,{"$f":"I12872/((1+real_disc)^(C12872-Assumptions!$G$10))","v":2132.8094914867656},{"$f":"_xlfn.XLOOKUP(B12872,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":432346.53316000005},479350.32950877218,{"$f":"_xlfn.XLOOKUP(B12872,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12872)","v":432346.53316000005},{"$f":"_xlfn.XLOOKUP($B12872,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12872,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,41527585,2034,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12881)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12881)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12881)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12881)","v":2284.71884751791},2284.71884751791,{"$f":"I12881/((1+real_disc)^(C12881-Assumptions!$G$10))","v":1564.9083816838208},{"$f":"_xlfn.XLOOKUP(B12881,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":432346.53316000005},479350.32950877218,{"$f":"_xlfn.XLOOKUP(B12881,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12881)","v":432346.53316000005},{"$f":"_xlfn.XLOOKUP($B12881,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12881,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,41527585,2043,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12890)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12890)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12890)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12890)","v":2284.71884751791},2284.71884751791,{"$f":"I12890/((1+real_disc)^(C12890-Assumptions!$G$10))","v":1148.2217482805456},{"$f":"_xlfn.XLOOKUP(B12890,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":432346.53316000005},479350.32950877218,{"$f":"_xlfn.XLOOKUP(B12890,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12890)","v":432346.53316000005},{"$f":"_xlfn.XLOOKUP($B12890,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12890,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,42160628,2028,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12899)","v":164316.94089526901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12899)","v":50.542062125010901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12899)","v":129.56033758878701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12899)","v":7503.5511128252201},172000.59440780804,{"$f":"I12899/((1+real_disc)^(C12899-Assumptions!$G$10))","v":144819.88517509069},{"$f":"_xlfn.XLOOKUP(B12899,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3381507.2889699996},3749137.5757238283,{"$f":"_xlfn.XLOOKUP(B12899,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12899)","v":3381507.2889699996},{"$f":"_xlfn.XLOOKUP($B12899,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12899,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,42160628,2040,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12911)","v":15611.475338451601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12911)","v":1087.0236088716899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12911)","v":2091.2723519803599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12911)","v":7503.5511128252201},26293.322412128866,{"$f":"I12911/((1+real_disc)^(C12911-Assumptions!$G$10))","v":14650.738621930081},{"$f":"_xlfn.XLOOKUP(B12911,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3381507.2889699996},3749137.5757238283,{"$f":"_xlfn.XLOOKUP(B12911,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12911)","v":3381507.2889699996},{"$f":"_xlfn.XLOOKUP($B12911,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12911,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,42244921,2023,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12918,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12918)","v":803224.65101262694},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12918,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12918)","v":1.37746202456181E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12918,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12918)","v":6.4924756505778001E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12918,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12918)","v":266.92133850499602},803491.59261822782,{"$f":"I12918/((1+real_disc)^(C12918-Assumptions!$G$10))","v":803491.59261822782},{"$f":"_xlfn.XLOOKUP(B12918,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":502667.87081000005},557316.85355523764,{"$f":"_xlfn.XLOOKUP(B12918,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12918)","v":502667.87081000005},{"$f":"_xlfn.XLOOKUP($B12918,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12918,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,42244921,2032,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12927,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12927)","v":660.69145104977997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12927,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12927)","v":9.1468299075885202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12927,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12927)","v":11.7457985142781},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12927,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12927)","v":266.92133850499602},948.50541797664266,{"$f":"I12927/((1+real_disc)^(C12927-Assumptions!$G$10))","v":695.94780245911841},{"$f":"_xlfn.XLOOKUP(B12927,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":502667.87081000005},557316.85355523764,{"$f":"_xlfn.XLOOKUP(B12927,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12927)","v":502667.87081000005},{"$f":"_xlfn.XLOOKUP($B12927,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12927,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,42244921,2033,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12928)","v":740.14381558781804},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12928)","v":12.389678993670699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12928)","v":13.0222832494211},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12928)","v":266.92133850499602},1032.477116335906,{"$f":"I12928/((1+real_disc)^(C12928-Assumptions!$G$10))","v":731.94245249533697},{"$f":"_xlfn.XLOOKUP(B12928,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":502667.87081000005},557316.85355523764,{"$f":"_xlfn.XLOOKUP(B12928,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12928)","v":502667.87081000005},{"$f":"_xlfn.XLOOKUP($B12928,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12928,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,42244921,2042,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12937)","v":638.53005499862502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12937)","v":17.026448974662799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12937)","v":13.669614187174},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12937,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12937)","v":266.92133850499602},936.14745666545787,{"$f":"I12937/((1+real_disc)^(C12937-Assumptions!$G$10))","v":486.94242662564858},{"$f":"_xlfn.XLOOKUP(B12937,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":502667.87081000005},557316.85355523764,{"$f":"_xlfn.XLOOKUP(B12937,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12937)","v":502667.87081000005},{"$f":"_xlfn.XLOOKUP($B12937,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12937,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,42330703,2027,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12946)","v":1542.71767086665},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12946)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12946)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12946)","v":3223.0806209706702},4765.79829183732,{"$f":"I12946/((1+real_disc)^(C12946-Assumptions!$G$10))","v":4153.1178802007653},{"$f":"_xlfn.XLOOKUP(B12946,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1432239.8284},1587949.8990340123,{"$f":"_xlfn.XLOOKUP(B12946,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12946)","v":1432239.8284},{"$f":"_xlfn.XLOOKUP($B12946,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12946,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,42330703,2036,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12955)","v":3521.9931349625399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12955)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12955)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12955)","v":3223.0806209706702},6745.0737559332101,{"$f":"I12955/((1+real_disc)^(C12955-Assumptions!$G$10))","v":4312.8281714057239},{"$f":"_xlfn.XLOOKUP(B12955,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1432239.8284},1587949.8990340123,{"$f":"_xlfn.XLOOKUP(B12955,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12955)","v":1432239.8284},{"$f":"_xlfn.XLOOKUP($B12955,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12955,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,42330703,2046,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12965)","v":3521.9931349625399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12965)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12965)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12965,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12965)","v":3223.0806209706702},6745.0737559332101,{"$f":"I12965/((1+real_disc)^(C12965-Assumptions!$G$10))","v":3057.4450310070315},{"$f":"_xlfn.XLOOKUP(B12965,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1432239.8284},1587949.8990340123,{"$f":"_xlfn.XLOOKUP(B12965,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12965)","v":1432239.8284},{"$f":"_xlfn.XLOOKUP($B12965,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12965,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,42433190,2031,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12974)","v":260399.525132212},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12974)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12974)","v":0.43322964221003302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12974,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12974)","v":1258.1432025778499},261658.10156443209,{"$f":"I12974/((1+real_disc)^(C12974-Assumptions!$G$10))","v":198706.1861056351},{"$f":"_xlfn.XLOOKUP(B12974,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1162028.9972600001},1288362.3205304879,{"$f":"_xlfn.XLOOKUP(B12974,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12974)","v":1162028.9972600001},{"$f":"_xlfn.XLOOKUP($B12974,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12974,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,42433190,2040,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12983,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12983)","v":260399.525132212},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12983,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12983)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12983,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12983)","v":0.43322964221003302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12983,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12983)","v":1258.1432025778499},261658.10156443209,{"$f":"I12983/((1+real_disc)^(C12983-Assumptions!$G$10))","v":145796.88311137803},{"$f":"_xlfn.XLOOKUP(B12983,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1162028.9972600001},1288362.3205304879,{"$f":"_xlfn.XLOOKUP(B12983,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12983)","v":1162028.9972600001},{"$f":"_xlfn.XLOOKUP($B12983,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B12983,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,42784766,2025,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12992)","v":426769.81029832998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12992)","v":7.3107222982576797E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12992)","v":0.23836131077366701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12992,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12992)","v":962.43085502043596},427732.55262188416,{"$f":"I12992/((1+real_disc)^(C12992-Assumptions!$G$10))","v":399292.91476756445},{"$f":"_xlfn.XLOOKUP(B12992,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":979309.76670999988},1085778.2435134565,{"$f":"_xlfn.XLOOKUP(B12992,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12992)","v":979309.76670999988},{"$f":"_xlfn.XLOOKUP($B12992,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B12992,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,42784766,2026,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12993)","v":426769.81029832998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12993)","v":7.3107222982576797E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12993)","v":0.23836131077366701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B12993,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C12993)","v":962.43085502043596},427732.55262188416,{"$f":"I12993/((1+real_disc)^(C12993-Assumptions!$G$10))","v":385790.25581407198},{"$f":"_xlfn.XLOOKUP(B12993,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":979309.76670999988},1085778.2435134565,{"$f":"_xlfn.XLOOKUP(B12993,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K12993)","v":979309.76670999988},{"$f":"_xlfn.XLOOKUP($B12993,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B12993,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,42784766,2035,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13002)","v":426769.81029832998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13002)","v":7.3107222982576797E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13002)","v":0.23836131077366701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13002,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13002)","v":962.43085502043596},427732.55262188416,{"$f":"I13002/((1+real_disc)^(C13002-Assumptions!$G$10))","v":283066.25945973891},{"$f":"_xlfn.XLOOKUP(B13002,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":979309.76670999988},1085778.2435134565,{"$f":"_xlfn.XLOOKUP(B13002,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13002)","v":979309.76670999988},{"$f":"_xlfn.XLOOKUP($B13002,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B13002,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,42784766,2044,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13011)","v":426769.81029832998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13011)","v":7.3107222982576797E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13011)","v":0.23836131077366701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13011)","v":962.43085502043596},427732.55262188416,{"$f":"I13011/((1+real_disc)^(C13011-Assumptions!$G$10))","v":207694.48174747184},{"$f":"_xlfn.XLOOKUP(B13011,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":979309.76670999988},1085778.2435134565,{"$f":"_xlfn.XLOOKUP(B13011,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13011)","v":979309.76670999988},{"$f":"_xlfn.XLOOKUP($B13011,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B13011,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,42784818,2029,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13020)","v":1771272.9203462801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13020)","v":1.5968622662155599E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13020)","v":0.39740346219224698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13020)","v":713.26424268011101},1771986.5979610449,{"$f":"I13020/((1+real_disc)^(C13020-Assumptions!$G$10))","v":1441512.2391460128},{"$f":"_xlfn.XLOOKUP(B13020,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":995783.86332},1104043.3688994406,{"$f":"_xlfn.XLOOKUP(B13020,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13020)","v":1059224.86332},{"$f":"_xlfn.XLOOKUP($B13020,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B13020,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,42784818,2039,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13030,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13030)","v":1771272.9203462801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13030,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13030)","v":1.5968622662155599E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13030,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13030)","v":0.39740346219224698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13030,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13030)","v":713.26424268011101},1771986.5979610449,{"$f":"I13030/((1+real_disc)^(C13030-Assumptions!$G$10))","v":1021915.1465235089},{"$f":"_xlfn.XLOOKUP(B13030,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":995783.86332},1104043.3688994406,{"$f":"_xlfn.XLOOKUP(B13030,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13030)","v":1059224.86332},{"$f":"_xlfn.XLOOKUP($B13030,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B13030,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,42922160,2024,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13039,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13039)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13039,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13039)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13039,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13039)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13039,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13039)","v":5144.9731520381902},5144.9731520381902,{"$f":"I13039/((1+real_disc)^(C13039-Assumptions!$G$10))","v":4970.9885526939042},{"$f":"_xlfn.XLOOKUP(B13039,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328272.62662},363961.72900679475,{"$f":"_xlfn.XLOOKUP(B13039,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13039)","v":328272.62662},{"$f":"_xlfn.XLOOKUP($B13039,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13039,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,42922160,2033,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13048,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13048)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13048,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13048)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13048,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13048)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13048,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13048)","v":5144.9731520381902},5144.9731520381902,{"$f":"I13048/((1+real_disc)^(C13048-Assumptions!$G$10))","v":3647.368263511541},{"$f":"_xlfn.XLOOKUP(B13048,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328272.62662},363961.72900679475,{"$f":"_xlfn.XLOOKUP(B13048,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13048)","v":328272.62662},{"$f":"_xlfn.XLOOKUP($B13048,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13048,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,42922160,2042,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13057,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13057)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13057,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13057)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13057,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13057)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13057,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13057)","v":5144.9731520381902},5144.9731520381902,{"$f":"I13057/((1+real_disc)^(C13057-Assumptions!$G$10))","v":2676.1870619198676},{"$f":"_xlfn.XLOOKUP(B13057,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328272.62662},363961.72900679475,{"$f":"_xlfn.XLOOKUP(B13057,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13057)","v":328272.62662},{"$f":"_xlfn.XLOOKUP($B13057,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13057,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,42922160,2043,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13058,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13058)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13058,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13058)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13058,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13058)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13058,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13058)","v":5144.9731520381902},5144.9731520381902,{"$f":"I13058/((1+real_disc)^(C13058-Assumptions!$G$10))","v":2585.6879825312735},{"$f":"_xlfn.XLOOKUP(B13058,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":328272.62662},363961.72900679475,{"$f":"_xlfn.XLOOKUP(B13058,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13058)","v":328272.62662},{"$f":"_xlfn.XLOOKUP($B13058,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13058,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,43606479,2028,"WND023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13067,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13067)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13067,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13067)","v":30.006833038231498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13067,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13067)","v":55.251955573968203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13067,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13067)","v":4035.5180675644401},4120.7768561766397,{"$f":"I13067/((1+real_disc)^(C13067-Assumptions!$G$10))","v":3469.5835395123586},{"$f":"_xlfn.XLOOKUP(B13067,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1190406.1378299999},1319824.5635218343,{"$f":"_xlfn.XLOOKUP(B13067,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13067)","v":1190406.1378299999},{"$f":"_xlfn.XLOOKUP($B13067,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13067,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,43606479,2037,"WND023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13076)","v":188.695954121238},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13076)","v":25.203685792968798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13076)","v":120.608645237788},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13076)","v":4035.5180675644401},4370.0263527164352,{"$f":"I13076/((1+real_disc)^(C13076-Assumptions!$G$10))","v":2699.7227037373991},{"$f":"_xlfn.XLOOKUP(B13076,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1190406.1378299999},1319824.5635218343,{"$f":"_xlfn.XLOOKUP(B13076,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13076)","v":1190406.1378299999},{"$f":"_xlfn.XLOOKUP($B13076,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13076,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,43606479,2045,"WND023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13084,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13084)","v":188.695954121238},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13084,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13084)","v":25.203685792968798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13084,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13084)","v":120.608645237788},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13084,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13084)","v":4035.5180675644401},4370.0263527164352,{"$f":"I13084/((1+real_disc)^(C13084-Assumptions!$G$10))","v":2050.200619797562},{"$f":"_xlfn.XLOOKUP(B13084,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1190406.1378299999},1319824.5635218343,{"$f":"_xlfn.XLOOKUP(B13084,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13084)","v":1190406.1378299999},{"$f":"_xlfn.XLOOKUP($B13084,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13084,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44211635,2032,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13095,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13095)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13095,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13095)","v":98.376022228512298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13095,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13095)","v":153.432427056759},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13095,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13095)","v":11114.3255579426},11366.134007227873,{"$f":"I13095/((1+real_disc)^(C13095-Assumptions!$G$10))","v":8339.6845551607421},{"$f":"_xlfn.XLOOKUP(B13095,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2117005.88582},2347162.2670888426,{"$f":"_xlfn.XLOOKUP(B13095,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13095)","v":2117005.88582},{"$f":"_xlfn.XLOOKUP($B13095,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13095,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44211635,2041,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13104)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13104)","v":98.376022228512298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13104)","v":153.432427056759},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13104,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13104)","v":11114.3255579426},11366.134007227873,{"$f":"I13104/((1+real_disc)^(C13104-Assumptions!$G$10))","v":6119.0848564128},{"$f":"_xlfn.XLOOKUP(B13104,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2117005.88582},2347162.2670888426,{"$f":"_xlfn.XLOOKUP(B13104,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13104)","v":2117005.88582},{"$f":"_xlfn.XLOOKUP($B13104,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13104,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44508139,2026,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13113,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13113)","v":155.469531318988},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13113,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13113)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13113,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13113)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13113,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13113)","v":2433.5799388370801},2589.0494701560683,{"$f":"I13113/((1+real_disc)^(C13113-Assumptions!$G$10))","v":2335.1742842209242},{"$f":"_xlfn.XLOOKUP(B13113,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":647645.87718999991},718056.56071060756,{"$f":"_xlfn.XLOOKUP(B13113,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13113)","v":647645.87718999991},{"$f":"_xlfn.XLOOKUP($B13113,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13113,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44508139,2035,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13122)","v":155.469531318988},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13122)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13122)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13122)","v":2433.5799388370801},2589.0494701560683,{"$f":"I13122/((1+real_disc)^(C13122-Assumptions!$G$10))","v":1713.3896977936047},{"$f":"_xlfn.XLOOKUP(B13122,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":647645.87718999991},718056.56071060756,{"$f":"_xlfn.XLOOKUP(B13122,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13122)","v":647645.87718999991},{"$f":"_xlfn.XLOOKUP($B13122,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13122,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44508139,2036,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13123)","v":155.469531318988},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13123)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13123)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13123,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13123)","v":2433.5799388370801},2589.0494701560683,{"$f":"I13123/((1+real_disc)^(C13123-Assumptions!$G$10))","v":1655.448983375464},{"$f":"_xlfn.XLOOKUP(B13123,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":647645.87718999991},718056.56071060756,{"$f":"_xlfn.XLOOKUP(B13123,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13123)","v":647645.87718999991},{"$f":"_xlfn.XLOOKUP($B13123,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13123,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44508139,2045,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13132)","v":155.469531318988},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13132)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13132)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13132,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13132)","v":2433.5799388370801},2589.0494701560683,{"$f":"I13132/((1+real_disc)^(C13132-Assumptions!$G$10))","v":1214.6541919823874},{"$f":"_xlfn.XLOOKUP(B13132,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":647645.87718999991},718056.56071060756,{"$f":"_xlfn.XLOOKUP(B13132,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13132)","v":647645.87718999991},{"$f":"_xlfn.XLOOKUP($B13132,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13132,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44600975,2032,"HYT011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13143,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13143)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13143,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13143)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13143,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13143)","v":6.5684441828900902E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13143,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13143)","v":913.35909176845598},913.4247762102849,{"$f":"I13143/((1+real_disc)^(C13143-Assumptions!$G$10))","v":670.20804907085312},{"$f":"_xlfn.XLOOKUP(B13143,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108677.7800199999},1229210.8723234916,{"$f":"_xlfn.XLOOKUP(B13143,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13143)","v":1108677.7800199999},{"$f":"_xlfn.XLOOKUP($B13143,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13143,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44600975,2040,"HYT011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13151)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13151)","v":3.8592628048158E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13151)","v":4.3874359805559301E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13151,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13151)","v":913.35909176845598},913.40682539106638,{"$f":"I13151/((1+real_disc)^(C13151-Assumptions!$G$10))","v":508.95373526924124},{"$f":"_xlfn.XLOOKUP(B13151,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1108677.7800199999},1229210.8723234916,{"$f":"_xlfn.XLOOKUP(B13151,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13151)","v":1108677.7800199999},{"$f":"_xlfn.XLOOKUP($B13151,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13151,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44612213,2025,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13160)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13160)","v":53.424263185487902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13160)","v":78.6145625876201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13160)","v":444.62773884022999},576.66656461333798,{"$f":"I13160/((1+real_disc)^(C13160-Assumptions!$G$10))","v":538.32440861008479},{"$f":"_xlfn.XLOOKUP(B13160,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":92900.488740000001},103000.4324622742,{"$f":"_xlfn.XLOOKUP(B13160,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13160)","v":92900.488740000001},{"$f":"_xlfn.XLOOKUP($B13160,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13160,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44612213,2034,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13169)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13169)","v":53.424263185487902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13169)","v":78.6145625876201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13169,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13169)","v":444.62773884022999},576.66656461333798,{"$f":"I13169/((1+real_disc)^(C13169-Assumptions!$G$10))","v":394.98529168287655},{"$f":"_xlfn.XLOOKUP(B13169,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":92900.488740000001},103000.4324622742,{"$f":"_xlfn.XLOOKUP(B13169,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13169)","v":92900.488740000001},{"$f":"_xlfn.XLOOKUP($B13169,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13169,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44612213,2043,"ART031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13178,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13178)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13178,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13178)","v":53.424263185487902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13178,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13178)","v":78.6145625876201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13178,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13178)","v":444.62773884022999},576.66656461333798,{"$f":"I13178/((1+real_disc)^(C13178-Assumptions!$G$10))","v":289.81294206707537},{"$f":"_xlfn.XLOOKUP(B13178,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":92900.488740000001},103000.4324622742,{"$f":"_xlfn.XLOOKUP(B13178,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13178)","v":92900.488740000001},{"$f":"_xlfn.XLOOKUP($B13178,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13178,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44705079,2028,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13187)","v":346.92746849878699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13187)","v":38.951852514045797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13187)","v":71.049983660268097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13187)","v":10007.8084525827},10464.7377572558,{"$f":"I13187/((1+real_disc)^(C13187-Assumptions!$G$10))","v":8811.0283898206362},{"$f":"_xlfn.XLOOKUP(B13187,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4032467.2127899998},4470868.4791717008,{"$f":"_xlfn.XLOOKUP(B13187,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13187)","v":4032467.2127899998},{"$f":"_xlfn.XLOOKUP($B13187,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13187,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44705079,2029,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13188)","v":1129.8868357793499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13188)","v":113.216692697813},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13188)","v":194.069272251239},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13188)","v":10007.8084525827},11444.981253311102,{"$f":"I13188/((1+real_disc)^(C13188-Assumptions!$G$10))","v":9310.499623658734},{"$f":"_xlfn.XLOOKUP(B13188,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4032467.2127899998},4470868.4791717008,{"$f":"_xlfn.XLOOKUP(B13188,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13188)","v":4032467.2127899998},{"$f":"_xlfn.XLOOKUP($B13188,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13188,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44705079,2038,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13197)","v":1129.8868357793499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13197)","v":113.216692697813},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13197)","v":194.069272251239},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13197,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13197)","v":10007.8084525827},11444.981253311102,{"$f":"I13197/((1+real_disc)^(C13197-Assumptions!$G$10))","v":6831.4019404381588},{"$f":"_xlfn.XLOOKUP(B13197,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4032467.2127899998},4470868.4791717008,{"$f":"_xlfn.XLOOKUP(B13197,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13197)","v":4032467.2127899998},{"$f":"_xlfn.XLOOKUP($B13197,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13197,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44712203,2025,"KYM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13208,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13208)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13208,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13208)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13208,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13208)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13208,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13208)","v":2489.0843332507702},2489.0843332507702,{"$f":"I13208/((1+real_disc)^(C13208-Assumptions!$G$10))","v":2323.5868592039678},{"$f":"_xlfn.XLOOKUP(B13208,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":689295.54606000008},764234.29307460773,{"$f":"_xlfn.XLOOKUP(B13208,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13208)","v":689295.54606000008},{"$f":"_xlfn.XLOOKUP($B13208,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13208,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44712203,2033,"KYM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13216)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13216)","v":3.6268769430296798E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13216)","v":2.81566391096859E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13216)","v":2489.0843332507702},2489.1487586593103,{"$f":"I13216/((1+real_disc)^(C13216-Assumptions!$G$10))","v":1764.6043851359102},{"$f":"_xlfn.XLOOKUP(B13216,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":689295.54606000008},764234.29307460773,{"$f":"_xlfn.XLOOKUP(B13216,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13216)","v":689295.54606000008},{"$f":"_xlfn.XLOOKUP($B13216,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13216,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,44712203,2042,"KYM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13225)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13225)","v":0.105643699293948},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13225)","v":2.2599014510975701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13225,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13225)","v":2489.0843332507702},2491.4498784011616,{"$f":"I13225/((1+real_disc)^(C13225-Assumptions!$G$10))","v":1295.9418315638129},{"$f":"_xlfn.XLOOKUP(B13225,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":689295.54606000008},764234.29307460773,{"$f":"_xlfn.XLOOKUP(B13225,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13225)","v":689295.54606000008},{"$f":"_xlfn.XLOOKUP($B13225,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13225,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,46707751,2027,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13234)","v":244729.44592365},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13234)","v":2.2207932963617298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13234)","v":5.9261343697059798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13234,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13234)","v":5213.4447296177004},249951.03758093377,{"$f":"I13234/((1+real_disc)^(C13234-Assumptions!$G$10))","v":217817.88900509852},{"$f":"_xlfn.XLOOKUP(B13234,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1357593.0771199998},1505187.7115791969,{"$f":"_xlfn.XLOOKUP(B13234,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13234)","v":1357593.0771199998},{"$f":"_xlfn.XLOOKUP($B13234,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13234,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,46707751,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13243)","v":228610.15109897999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13243)","v":7.5220074666273602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13243)","v":23.508543820097302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13243)","v":5213.4447296177004},233854.6263798844,{"$f":"I13243/((1+real_disc)^(C13243-Assumptions!$G$10))","v":149527.61929067815},{"$f":"_xlfn.XLOOKUP(B13243,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1357593.0771199998},1505187.7115791969,{"$f":"_xlfn.XLOOKUP(B13243,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13243)","v":1357593.0771199998},{"$f":"_xlfn.XLOOKUP($B13243,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13243,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,46707751,2045,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13252)","v":228610.15109897999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13252)","v":7.5220074666273602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13252)","v":23.508543820097302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13252)","v":5213.4447296177004},233854.6263798844,{"$f":"I13252/((1+real_disc)^(C13252-Assumptions!$G$10))","v":109713.04547134778},{"$f":"_xlfn.XLOOKUP(B13252,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1357593.0771199998},1505187.7115791969,{"$f":"_xlfn.XLOOKUP(B13252,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13252)","v":1357593.0771199998},{"$f":"_xlfn.XLOOKUP($B13252,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13252,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,46707751,2046,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13253)","v":228610.15109897999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13253)","v":7.5220074666273602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13253)","v":23.508543820097302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13253,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13253)","v":5213.4447296177004},233854.6263798844,{"$f":"I13253/((1+real_disc)^(C13253-Assumptions!$G$10))","v":106002.94248439399},{"$f":"_xlfn.XLOOKUP(B13253,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1357593.0771199998},1505187.7115791969,{"$f":"_xlfn.XLOOKUP(B13253,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13253)","v":1357593.0771199998},{"$f":"_xlfn.XLOOKUP($B13253,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13253,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,47502161,2031,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13262)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13262)","v":33.237193308822697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13262)","v":79.203433208646004},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13262,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13262)","v":4022.9720872764701},4135.4127137939386,{"$f":"I13262/((1+real_disc)^(C13262-Assumptions!$G$10))","v":3140.4802045787228},{"$f":"_xlfn.XLOOKUP(B13262,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1358151.1946999999},1505806.5065164948,{"$f":"_xlfn.XLOOKUP(B13262,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13262)","v":1358151.1946999999},{"$f":"_xlfn.XLOOKUP($B13262,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13262,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,47502161,2041,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13272)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13272)","v":33.237193308822697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13272)","v":79.203433208646004},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13272,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13272)","v":4022.9720872764701},4135.4127137939386,{"$f":"I13272/((1+real_disc)^(C13272-Assumptions!$G$10))","v":2226.3455011089709},{"$f":"_xlfn.XLOOKUP(B13272,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1358151.1946999999},1505806.5065164948,{"$f":"_xlfn.XLOOKUP(B13272,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13272)","v":1358151.1946999999},{"$f":"_xlfn.XLOOKUP($B13272,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13272,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,48100058,2026,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13281)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13281)","v":40.9530081537496},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13281)","v":186.014667288113},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13281)","v":13893.254044900699},14120.221720342563,{"$f":"I13281/((1+real_disc)^(C13281-Assumptions!$G$10))","v":12735.630983078148},{"$f":"_xlfn.XLOOKUP(B13281,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2498314.4509699997},2769925.8891612492,{"$f":"_xlfn.XLOOKUP(B13281,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13281)","v":2498314.4509699997},{"$f":"_xlfn.XLOOKUP($B13281,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13281,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,48100058,2035,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13290)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13290)","v":40.9530081537496},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13290)","v":186.014667288113},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13290)","v":13893.254044900699},14120.221720342563,{"$f":"I13290/((1+real_disc)^(C13290-Assumptions!$G$10))","v":9344.5269026621008},{"$f":"_xlfn.XLOOKUP(B13290,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2498314.4509699997},2769925.8891612492,{"$f":"_xlfn.XLOOKUP(B13290,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13290)","v":2498314.4509699997},{"$f":"_xlfn.XLOOKUP($B13290,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13290,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,48100058,2044,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13299)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13299)","v":40.9530081537496},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13299)","v":186.014667288113},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13299)","v":13893.254044900699},14120.221720342563,{"$f":"I13299/((1+real_disc)^(C13299-Assumptions!$G$10))","v":6856.3688089422676},{"$f":"_xlfn.XLOOKUP(B13299,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2498314.4509699997},2769925.8891612492,{"$f":"_xlfn.XLOOKUP(B13299,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13299)","v":2498314.4509699997},{"$f":"_xlfn.XLOOKUP($B13299,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13299,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,48101105,2029,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13308)","v":206953.68992240701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13308)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13308)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13308)","v":19408.337436797301},226362.02735920431,{"$f":"I13308/((1+real_disc)^(C13308-Assumptions!$G$10))","v":184145.65510352186},{"$f":"_xlfn.XLOOKUP(B13308,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1838654.3647},2038548.9600896586,{"$f":"_xlfn.XLOOKUP(B13308,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13308)","v":1838654.3647},{"$f":"_xlfn.XLOOKUP($B13308,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13308,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,48101105,2038,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13317)","v":206953.68992240701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13317)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13317)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13317)","v":19408.337436797301},226362.02735920431,{"$f":"I13317/((1+real_disc)^(C13317-Assumptions!$G$10))","v":135113.37054360047},{"$f":"_xlfn.XLOOKUP(B13317,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1838654.3647},2038548.9600896586,{"$f":"_xlfn.XLOOKUP(B13317,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13317)","v":1838654.3647},{"$f":"_xlfn.XLOOKUP($B13317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,48101105,2046,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13325)","v":206953.68992240701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13325)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13325)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13325)","v":19408.337436797301},226362.02735920431,{"$f":"I13325/((1+real_disc)^(C13325-Assumptions!$G$10))","v":102606.65499013854},{"$f":"_xlfn.XLOOKUP(B13325,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1838654.3647},2038548.9600896586,{"$f":"_xlfn.XLOOKUP(B13325,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13325)","v":1838654.3647},{"$f":"_xlfn.XLOOKUP($B13325,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13325,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,52509148,2025,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13328)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13328)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13328)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13328)","v":16940.346745125498},16940.346745125498,{"$f":"I13328/((1+real_disc)^(C13328-Assumptions!$G$10))","v":15813.99495449182},{"$f":"_xlfn.XLOOKUP(B13328,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2552213.60561},2829684.8453580067,{"$f":"_xlfn.XLOOKUP(B13328,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13328)","v":2552213.60561},{"$f":"_xlfn.XLOOKUP($B13328,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13328,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,52509148,2034,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13337)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13337)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13337)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13337)","v":16940.346745125498},16940.346745125498,{"$f":"I13337/((1+real_disc)^(C13337-Assumptions!$G$10))","v":11603.217892160936},{"$f":"_xlfn.XLOOKUP(B13337,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2552213.60561},2829684.8453580067,{"$f":"_xlfn.XLOOKUP(B13337,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13337)","v":2552213.60561},{"$f":"_xlfn.XLOOKUP($B13337,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13337,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,52509148,2043,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13346)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13346)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13346)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13346)","v":16940.346745125498},16940.346745125498,{"$f":"I13346/((1+real_disc)^(C13346-Assumptions!$G$10))","v":8513.6403445431697},{"$f":"_xlfn.XLOOKUP(B13346,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2552213.60561},2829684.8453580067,{"$f":"_xlfn.XLOOKUP(B13346,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13346)","v":2552213.60561},{"$f":"_xlfn.XLOOKUP($B13346,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13346,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,52804885,2028,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13355)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13355)","v":3.12481880398034},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13355)","v":5.0869367307215398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13355)","v":447.20518408920498},455.41693962390684,{"$f":"I13355/((1+real_disc)^(C13355-Assumptions!$G$10))","v":383.44884289615817},{"$f":"_xlfn.XLOOKUP(B13355,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166722.65853000002},184848.39167973219,{"$f":"_xlfn.XLOOKUP(B13355,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13355)","v":166722.65853000002},{"$f":"_xlfn.XLOOKUP($B13355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,52804885,2037,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13364)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13364)","v":13.901893747677599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13364)","v":20.049132675067401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13364)","v":447.20518408920498},481.15621051195001,{"$f":"I13364/((1+real_disc)^(C13364-Assumptions!$G$10))","v":297.24954513281222},{"$f":"_xlfn.XLOOKUP(B13364,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166722.65853000002},184848.39167973219,{"$f":"_xlfn.XLOOKUP(B13364,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13364)","v":166722.65853000002},{"$f":"_xlfn.XLOOKUP($B13364,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13364,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,52804885,2046,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13373)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13373)","v":13.901893747677599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13373)","v":20.049132675067401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13373)","v":447.20518408920498},481.15621051195001,{"$f":"I13373/((1+real_disc)^(C13373-Assumptions!$G$10))","v":218.10119773321892},{"$f":"_xlfn.XLOOKUP(B13373,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166722.65853000002},184848.39167973219,{"$f":"_xlfn.XLOOKUP(B13373,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13373)","v":166722.65853000002},{"$f":"_xlfn.XLOOKUP($B13373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,54405804,2031,"HYT011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13382)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13382)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13382)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13382)","v":448.37925516091298},448.37925516091298,{"$f":"I13382/((1+real_disc)^(C13382-Assumptions!$G$10))","v":340.50438793683225},{"$f":"_xlfn.XLOOKUP(B13382,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":548764.49711},{"$f":"K13382/((1 + real_disc) ^ (2023 - 2026))","v":608425.00711124274},{"$f":"_xlfn.XLOOKUP(B13382,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13382)","v":548764.49711},{"$f":"_xlfn.XLOOKUP($B13382,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13382,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,54405804,2039,"HYT011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13390)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13390)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13390)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13390)","v":448.37925516091298},448.37925516091298,{"$f":"I13390/((1+real_disc)^(C13390-Assumptions!$G$10))","v":258.58296714157166},{"$f":"_xlfn.XLOOKUP(B13390,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":548764.49711},608425.00711124274,{"$f":"_xlfn.XLOOKUP(B13390,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13390)","v":548764.49711},{"$f":"_xlfn.XLOOKUP($B13390,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13390,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,54405804,2042,"HYT011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13393)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13393)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13393)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13393)","v":448.37925516091298},448.37925516091298,{"$f":"I13393/((1+real_disc)^(C13393-Assumptions!$G$10))","v":233.22702102333446},{"$f":"_xlfn.XLOOKUP(B13393,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":548764.49711},608425.00711124274,{"$f":"_xlfn.XLOOKUP(B13393,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13393)","v":548764.49711},{"$f":"_xlfn.XLOOKUP($B13393,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13393,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,54406525,2027,"HYT011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13402)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13402)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13402)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13402)","v":277.09596271247699},277.09596271247699,{"$f":"I13402/((1+real_disc)^(C13402-Assumptions!$G$10))","v":241.47312303244149},{"$f":"_xlfn.XLOOKUP(B13402,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260343.47251999998},288647.4616224952,{"$f":"_xlfn.XLOOKUP(B13402,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13402)","v":260343.47251999998},{"$f":"_xlfn.XLOOKUP($B13402,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13402,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,54406525,2036,"HYT011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13411)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13411)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13411)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13411)","v":277.09596271247699},277.09596271247699,{"$f":"I13411/((1+real_disc)^(C13411-Assumptions!$G$10))","v":177.17630932025563},{"$f":"_xlfn.XLOOKUP(B13411,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260343.47251999998},288647.4616224952,{"$f":"_xlfn.XLOOKUP(B13411,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13411)","v":260343.47251999998},{"$f":"_xlfn.XLOOKUP($B13411,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13411,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,54406525,2045,"HYT011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13420)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13420)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13420)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13420)","v":277.09596271247699},277.09596271247699,{"$f":"I13420/((1+real_disc)^(C13420-Assumptions!$G$10))","v":129.99974568651893},{"$f":"_xlfn.XLOOKUP(B13420,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":260343.47251999998},288647.4616224952,{"$f":"_xlfn.XLOOKUP(B13420,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13420)","v":260343.47251999998},{"$f":"_xlfn.XLOOKUP($B13420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,54420337,2030,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13429)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13429)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13429)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13429)","v":726.03810250980905},726.03810250980905,{"$f":"I13429/((1+real_disc)^(C13429-Assumptions!$G$10))","v":570.65938568474201},{"$f":"_xlfn.XLOOKUP(B13429,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":246181.19212999998},272945.48820334027,{"$f":"_xlfn.XLOOKUP(B13429,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13429)","v":246181.19212999998},{"$f":"_xlfn.XLOOKUP($B13429,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13429,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,54420337,2039,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13438)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13438)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13438)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13438)","v":726.03810250980905},726.03810250980905,{"$f":"I13438/((1+real_disc)^(C13438-Assumptions!$G$10))","v":418.71046584759375},{"$f":"_xlfn.XLOOKUP(B13438,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":246181.19212999998},272945.48820334027,{"$f":"_xlfn.XLOOKUP(B13438,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13438)","v":246181.19212999998},{"$f":"_xlfn.XLOOKUP($B13438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,54420337,2045,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13444)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13444)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13444)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13444)","v":726.03810250980905},726.03810250980905,{"$f":"I13444/((1+real_disc)^(C13444-Assumptions!$G$10))","v":340.62123374541687},{"$f":"_xlfn.XLOOKUP(B13444,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":246181.19212999998},272945.48820334027,{"$f":"_xlfn.XLOOKUP(B13444,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13444)","v":246181.19212999998},{"$f":"_xlfn.XLOOKUP($B13444,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13444,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,55505387,2026,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13449)","v":4.8339453530051202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13449)","v":37.428224763237701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13449)","v":95.709664223273904},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13449)","v":5456.9409515942698},5594.9127859337868,{"$f":"I13449/((1+real_disc)^(C13449-Assumptions!$G$10))","v":5046.290776121733},{"$f":"_xlfn.XLOOKUP(B13449,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1525239.86653},1691060.7036844247,{"$f":"_xlfn.XLOOKUP(B13449,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13449)","v":1525239.86653},{"$f":"_xlfn.XLOOKUP($B13449,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13449,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,55505387,2035,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13458)","v":4.8339453530051202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13458)","v":37.428224763237701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13458)","v":95.709664223273904},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13458)","v":5456.9409515942698},5594.9127859337868,{"$f":"I13458/((1+real_disc)^(C13458-Assumptions!$G$10))","v":3702.6198371152809},{"$f":"_xlfn.XLOOKUP(B13458,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1525239.86653},1691060.7036844247,{"$f":"_xlfn.XLOOKUP(B13458,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13458)","v":1525239.86653},{"$f":"_xlfn.XLOOKUP($B13458,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13458,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,55505387,2044,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13467)","v":4.8339453530051202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13467)","v":37.428224763237701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13467)","v":95.709664223273904},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13467)","v":5456.9409515942698},5594.9127859337868,{"$f":"I13467/((1+real_disc)^(C13467-Assumptions!$G$10))","v":2716.7268527351462},{"$f":"_xlfn.XLOOKUP(B13467,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1525239.86653},1691060.7036844247,{"$f":"_xlfn.XLOOKUP(B13467,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13467)","v":1525239.86653},{"$f":"_xlfn.XLOOKUP($B13467,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13467,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,63340261,2029,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13476)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13476)","v":0.58238727939217205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13476)","v":2.3702548442764799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13476)","v":2335.2770249331702},2338.2296670568389,{"$f":"I13476/((1+real_disc)^(C13476-Assumptions!$G$10))","v":1902.1513406902407},{"$f":"_xlfn.XLOOKUP(B13476,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":327202.39651999995},362775.14576456166,{"$f":"_xlfn.XLOOKUP(B13476,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13476)","v":327202.39651999995},{"$f":"_xlfn.XLOOKUP($B13476,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13476,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,63340261,2038,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13485)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13485)","v":1.6173585875454},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13485)","v":4.1601748942141104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13485)","v":2335.2770249331702},2341.0545584149295,{"$f":"I13485/((1+real_disc)^(C13485-Assumptions!$G$10))","v":1397.3535036067067},{"$f":"_xlfn.XLOOKUP(B13485,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":327202.39651999995},362775.14576456166,{"$f":"_xlfn.XLOOKUP(B13485,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13485)","v":327202.39651999995},{"$f":"_xlfn.XLOOKUP($B13485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,64227317,2023,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13494)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13494)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13494)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13494)","v":1730.7957526653099},1730.7957526653099,{"$f":"I13494/((1+real_disc)^(C13494-Assumptions!$G$10))","v":1730.7957526653099},{"$f":"_xlfn.XLOOKUP(B13494,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":626544.05853999988},694660.59717834415,{"$f":"_xlfn.XLOOKUP(B13494,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13494)","v":626544.05853999988},{"$f":"_xlfn.XLOOKUP($B13494,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13494,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,64227317,2032,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13503)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13503)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13503)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13503)","v":1730.7957526653099},1730.7957526653099,{"$f":"I13503/((1+real_disc)^(C13503-Assumptions!$G$10))","v":1269.9384502647729},{"$f":"_xlfn.XLOOKUP(B13503,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":626544.05853999988},694660.59717834415,{"$f":"_xlfn.XLOOKUP(B13503,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13503)","v":626544.05853999988},{"$f":"_xlfn.XLOOKUP($B13503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,64227317,2042,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13513)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13513)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13513)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13513)","v":1730.7957526653099},1730.7957526653099,{"$f":"I13513/((1+real_disc)^(C13513-Assumptions!$G$10))","v":900.28325964612918},{"$f":"_xlfn.XLOOKUP(B13513,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":626544.05853999988},694660.59717834415,{"$f":"_xlfn.XLOOKUP(B13513,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13513)","v":626544.05853999988},{"$f":"_xlfn.XLOOKUP($B13513,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13513,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,64227317,2043,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13514)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13514)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13514)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13514)","v":1730.7957526653099},1730.7957526653099,{"$f":"I13514/((1+real_disc)^(C13514-Assumptions!$G$10))","v":869.83889820882052},{"$f":"_xlfn.XLOOKUP(B13514,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":626544.05853999988},694660.59717834415,{"$f":"_xlfn.XLOOKUP(B13514,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13514)","v":626544.05853999988},{"$f":"_xlfn.XLOOKUP($B13514,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13514,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,72516285,2028,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13523)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13523)","v":2.1455700308694698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13523)","v":12.186908052267899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13523)","v":615.42466115768002},629.75713924081742,{"$f":"I13523/((1+real_disc)^(C13523-Assumptions!$G$10))","v":530.23861287835564},{"$f":"_xlfn.XLOOKUP(B13523,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341317.54152999999},378424.85934536578,{"$f":"_xlfn.XLOOKUP(B13523,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13523)","v":341317.54152999999},{"$f":"_xlfn.XLOOKUP($B13523,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13523,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,72516285,2037,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13532)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13532)","v":2.1455700308694698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13532)","v":12.186908052267899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13532)","v":615.42466115768002},629.75713924081742,{"$f":"I13532/((1+real_disc)^(C13532-Assumptions!$G$10))","v":389.05249291970824},{"$f":"_xlfn.XLOOKUP(B13532,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341317.54152999999},378424.85934536578,{"$f":"_xlfn.XLOOKUP(B13532,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13532)","v":341317.54152999999},{"$f":"_xlfn.XLOOKUP($B13532,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13532,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,72516285,2046,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13541)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13541)","v":2.1455700308694698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13541)","v":12.186908052267899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13541)","v":615.42466115768002},629.75713924081742,{"$f":"I13541/((1+real_disc)^(C13541-Assumptions!$G$10))","v":285.45986386277053},{"$f":"_xlfn.XLOOKUP(B13541,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":341317.54152999999},378424.85934536578,{"$f":"_xlfn.XLOOKUP(B13541,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13541)","v":341317.54152999999},{"$f":"_xlfn.XLOOKUP($B13541,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13541,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,72848118,2031,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13550)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13550)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13550)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13550)","v":6868.6581567028497},6868.6581567028497,{"$f":"I13550/((1+real_disc)^(C13550-Assumptions!$G$10))","v":5216.1383798991537},{"$f":"_xlfn.XLOOKUP(B13550,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1187557.97279},1316666.7520310364,{"$f":"_xlfn.XLOOKUP(B13550,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13550)","v":1187557.97279},{"$f":"_xlfn.XLOOKUP($B13550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,72848118,2040,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13559)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13559)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13559)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13559)","v":6868.6581567028497},6868.6581567028497,{"$f":"I13559/((1+real_disc)^(C13559-Assumptions!$G$10))","v":3827.2422845589649},{"$f":"_xlfn.XLOOKUP(B13559,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1187557.97279},1316666.7520310364,{"$f":"_xlfn.XLOOKUP(B13559,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13559)","v":1187557.97279},{"$f":"_xlfn.XLOOKUP($B13559,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13559,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,72859584,2025,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13568)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13568)","v":1.87618142488243},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13568)","v":6.2987940781124303},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13568)","v":403.77844816369799},411.95342366669286,{"$f":"I13568/((1+real_disc)^(C13568-Assumptions!$G$10))","v":384.56292904543199},{"$f":"_xlfn.XLOOKUP(B13568,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":514818.99757000007},570789.0249954405,{"$f":"_xlfn.XLOOKUP(B13568,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13568)","v":514818.99757000007},{"$f":"_xlfn.XLOOKUP($B13568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,72859584,2035,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13578)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13578)","v":0.65570719934325505},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13578)","v":2.7545174113666802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13578)","v":403.77844816369799},407.18867277440791,{"$f":"I13578/((1+real_disc)^(C13578-Assumptions!$G$10))","v":269.47066289462055},{"$f":"_xlfn.XLOOKUP(B13578,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":514818.99757000007},570789.0249954405,{"$f":"_xlfn.XLOOKUP(B13578,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13578)","v":514818.99757000007},{"$f":"_xlfn.XLOOKUP($B13578,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13578,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,72859584,2036,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13579)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13579)","v":0.65570719934325505},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13579)","v":2.7545174113666802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13579)","v":403.77844816369799},407.18867277440791,{"$f":"I13579/((1+real_disc)^(C13579-Assumptions!$G$10))","v":260.35812840059958},{"$f":"_xlfn.XLOOKUP(B13579,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":514818.99757000007},570789.0249954405,{"$f":"_xlfn.XLOOKUP(B13579,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13579)","v":514818.99757000007},{"$f":"_xlfn.XLOOKUP($B13579,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13579,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,72859584,2045,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13588)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13588)","v":0.65570719934325505},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13588)","v":2.7545174113666802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13588)","v":403.77844816369799},407.18867277440791,{"$f":"I13588/((1+real_disc)^(C13588-Assumptions!$G$10))","v":191.03282266884031},{"$f":"_xlfn.XLOOKUP(B13588,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":514818.99757000007},570789.0249954405,{"$f":"_xlfn.XLOOKUP(B13588,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13588)","v":514818.99757000007},{"$f":"_xlfn.XLOOKUP($B13588,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13588,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,73764748,2030,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13597)","v":482.61517594634199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13597)","v":18.911498467082101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13597)","v":60.210454910321097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13597)","v":24454.451558565401},25016.188687889146,{"$f":"I13597/((1+real_disc)^(C13597-Assumptions!$G$10))","v":19662.498179441678},{"$f":"_xlfn.XLOOKUP(B13597,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2710079.60885},3004713.7050050027,{"$f":"_xlfn.XLOOKUP(B13597,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13597)","v":2710079.60885},{"$f":"_xlfn.XLOOKUP($B13597,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13597,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,73764748,2039,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13606)","v":38.936974822496197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13606)","v":103.92537208659201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13606)","v":137.93104896545699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13606)","v":24454.451558565401},24735.244954439946,{"$f":"I13606/((1+real_disc)^(C13606-Assumptions!$G$10))","v":14264.961992938886},{"$f":"_xlfn.XLOOKUP(B13606,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2710079.60885},3004713.7050050027,{"$f":"_xlfn.XLOOKUP(B13606,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13606)","v":2710079.60885},{"$f":"_xlfn.XLOOKUP($B13606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,74226142,2024,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13615)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13615)","v":4.8572520475877798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13615)","v":15.8901106405799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13615)","v":10459.581074873},10480.328437561167,{"$f":"I13615/((1+real_disc)^(C13615-Assumptions!$G$10))","v":10125.921195711273},{"$f":"_xlfn.XLOOKUP(B13615,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1942471.2048599999},2153652.5465010684,{"$f":"_xlfn.XLOOKUP(B13615,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13615)","v":1942471.2048599999},{"$f":"_xlfn.XLOOKUP($B13615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,74226142,2031,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13622)","v":143.92233768907599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13622)","v":8.1965608127508904},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13622)","v":25.975475262773902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13622)","v":10459.581074873},10637.675448637601,{"$f":"I13622/((1+real_disc)^(C13622-Assumptions!$G$10))","v":8078.3736669732816},{"$f":"_xlfn.XLOOKUP(B13622,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1942471.2048599999},2153652.5465010684,{"$f":"_xlfn.XLOOKUP(B13622,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13622)","v":1942471.2048599999},{"$f":"_xlfn.XLOOKUP($B13622,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13622,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,74226142,2043,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13634)","v":102.005748558589},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13634)","v":54.0594559155723},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13634)","v":56.086929574014199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13634)","v":10459.581074873},10671.733208921176,{"$f":"I13634/((1+real_disc)^(C13634-Assumptions!$G$10))","v":5363.2490385603014},{"$f":"_xlfn.XLOOKUP(B13634,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1942471.2048599999},2153652.5465010684,{"$f":"_xlfn.XLOOKUP(B13634,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13634)","v":1942471.2048599999},{"$f":"_xlfn.XLOOKUP($B13634,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13634,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,74630068,2028,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13643)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13643)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13643)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13643)","v":1659.78791760079},1659.78791760079,{"$f":"I13643/((1+real_disc)^(C13643-Assumptions!$G$10))","v":1397.4968892958523},{"$f":"_xlfn.XLOOKUP(B13643,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":365477.59594999999},405211.54354179249,{"$f":"_xlfn.XLOOKUP(B13643,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13643)","v":365477.59594999999},{"$f":"_xlfn.XLOOKUP($B13643,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13643,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,74630068,2029,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13644)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13644)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13644)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13644)","v":1659.78791760079},1659.78791760079,{"$f":"I13644/((1+real_disc)^(C13644-Assumptions!$G$10))","v":1350.238540382466},{"$f":"_xlfn.XLOOKUP(B13644,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":365477.59594999999},405211.54354179249,{"$f":"_xlfn.XLOOKUP(B13644,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13644)","v":365477.59594999999},{"$f":"_xlfn.XLOOKUP($B13644,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13644,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,74630068,2038,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13653)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13653)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13653)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13653)","v":1659.78791760079},1659.78791760079,{"$f":"I13653/((1+real_disc)^(C13653-Assumptions!$G$10))","v":990.71183692271234},{"$f":"_xlfn.XLOOKUP(B13653,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":365477.59594999999},405211.54354179249,{"$f":"_xlfn.XLOOKUP(B13653,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13653)","v":365477.59594999999},{"$f":"_xlfn.XLOOKUP($B13653,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13653,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,75520723,2023,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13662)","v":45566.654067941301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13662)","v":51.390889393458998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13662)","v":136.89547039459299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13662)","v":29786.646736274899},75541.587164004246,{"$f":"I13662/((1+real_disc)^(C13662-Assumptions!$G$10))","v":75541.587164004246},{"$f":"_xlfn.XLOOKUP(B13662,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2837407.4307900001},3145884.3371746978,{"$f":"_xlfn.XLOOKUP(B13662,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13662)","v":2837407.4307900001},{"$f":"_xlfn.XLOOKUP($B13662,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13662,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,75520723,2032,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13671)","v":44845.449198060298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13671)","v":29786.646736274899},74632.095934335201,{"$f":"I13671/((1+real_disc)^(C13671-Assumptions!$G$10))","v":54759.880306448315},{"$f":"_xlfn.XLOOKUP(B13671,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2837407.4307900001},3145884.3371746978,{"$f":"_xlfn.XLOOKUP(B13671,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13671)","v":2837407.4307900001},{"$f":"_xlfn.XLOOKUP($B13671,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13671,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,75520723,2037,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13676)","v":25265.248709664898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13676)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13676)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13676)","v":29786.646736274899},55051.895445939794,{"$f":"I13676/((1+real_disc)^(C13676-Assumptions!$G$10))","v":34010.058526716908},{"$f":"_xlfn.XLOOKUP(B13676,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2837407.4307900001},3145884.3371746978,{"$f":"_xlfn.XLOOKUP(B13676,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13676)","v":2837407.4307900001},{"$f":"_xlfn.XLOOKUP($B13676,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13676,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,75521099,2027,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13690)","v":1868.9238030893},1868.9238030893,{"$f":"I13690/((1+real_disc)^(C13690-Assumptions!$G$10))","v":1628.6591223630276},{"$f":"_xlfn.XLOOKUP(B13690,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":535075.90262000007},593248.21771655325,{"$f":"_xlfn.XLOOKUP(B13690,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13690)","v":535075.90262000007},{"$f":"_xlfn.XLOOKUP($B13690,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13690,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,75521099,2036,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13699)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13699)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13699)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13699)","v":1868.9238030893},1868.9238030893,{"$f":"I13699/((1+real_disc)^(C13699-Assumptions!$G$10))","v":1194.9976412169081},{"$f":"_xlfn.XLOOKUP(B13699,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":535075.90262000007},593248.21771655325,{"$f":"_xlfn.XLOOKUP(B13699,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13699)","v":535075.90262000007},{"$f":"_xlfn.XLOOKUP($B13699,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13699,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,75521099,2045,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13708)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13708)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13708)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13708)","v":1868.9238030893},1868.9238030893,{"$f":"I13708/((1+real_disc)^(C13708-Assumptions!$G$10))","v":876.80678105437767},{"$f":"_xlfn.XLOOKUP(B13708,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":535075.90262000007},593248.21771655325,{"$f":"_xlfn.XLOOKUP(B13708,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13708)","v":535075.90262000007},{"$f":"_xlfn.XLOOKUP($B13708,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13708,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,75521099,2046,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13709)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13709)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13709)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13709)","v":1868.9238030893},1868.9238030893,{"$f":"I13709/((1+real_disc)^(C13709-Assumptions!$G$10))","v":847.15631019746627},{"$f":"_xlfn.XLOOKUP(B13709,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":535075.90262000007},593248.21771655325,{"$f":"_xlfn.XLOOKUP(B13709,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13709)","v":535075.90262000007},{"$f":"_xlfn.XLOOKUP($B13709,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13709,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,75645177,2031,"CMN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13718)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13718)","v":3.5543702165498701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13718)","v":12.5768479137712},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13718)","v":1953.9889548127801},1970.1201729431011,{"$f":"I13718/((1+real_disc)^(C13718-Assumptions!$G$10))","v":1496.132026467749},{"$f":"_xlfn.XLOOKUP(B13718,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1084744.9656700001},1202676.1332545902,{"$f":"_xlfn.XLOOKUP(B13718,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13718)","v":1084744.9656700001},{"$f":"_xlfn.XLOOKUP($B13718,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13718,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,75645177,2040,"CMN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13727)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13727)","v":3.5543702165498701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13727)","v":12.5768479137712},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13727)","v":1953.9889548127801},1970.1201729431011,{"$f":"I13727/((1+real_disc)^(C13727-Assumptions!$G$10))","v":1097.7584063041991},{"$f":"_xlfn.XLOOKUP(B13727,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1084744.9656700001},1202676.1332545902,{"$f":"_xlfn.XLOOKUP(B13727,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13727)","v":1084744.9656700001},{"$f":"_xlfn.XLOOKUP($B13727,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13727,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,76722023,2025,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13736)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13736)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13736)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13736)","v":8472.5048794703198},8472.5048794703198,{"$f":"I13736/((1+real_disc)^(C13736-Assumptions!$G$10))","v":7909.1739638921053},{"$f":"_xlfn.XLOOKUP(B13736,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1111504.2190400001},1232344.5957875631,{"$f":"_xlfn.XLOOKUP(B13736,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13736)","v":1111504.2190400001},{"$f":"_xlfn.XLOOKUP($B13736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,76722023,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13741)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13741)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13741)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13741)","v":8472.5048794703198},8472.5048794703198,{"$f":"I13741/((1+real_disc)^(C13741-Assumptions!$G$10))","v":6659.3122496132219},{"$f":"_xlfn.XLOOKUP(B13741,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1111504.2190400001},1232344.5957875631,{"$f":"_xlfn.XLOOKUP(B13741,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13741)","v":1111504.2190400001},{"$f":"_xlfn.XLOOKUP($B13741,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13741,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,76722023,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13755)","v":8472.5048794703198},8472.5048794703198,{"$f":"I13755/((1+real_disc)^(C13755-Assumptions!$G$10))","v":4114.0018435774373},{"$f":"_xlfn.XLOOKUP(B13755,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1111504.2190400001},1232344.5957875631,{"$f":"_xlfn.XLOOKUP(B13755,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13755)","v":1111504.2190400001},{"$f":"_xlfn.XLOOKUP($B13755,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13755,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,76723440,2029,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13764)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13764)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13764)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13764)","v":7126.09568288836},7126.09568288836,{"$f":"I13764/((1+real_disc)^(C13764-Assumptions!$G$10))","v":5797.0834294283768},{"$f":"_xlfn.XLOOKUP(B13764,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3203388.5864399998},3551654.1863570097,{"$f":"_xlfn.XLOOKUP(B13764,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13764)","v":3203388.5864399998},{"$f":"_xlfn.XLOOKUP($B13764,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13764,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,76723440,2038,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13773)","v":287.73749066596798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13773)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13773)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13773)","v":7126.09568288836},7413.8331735543279,{"$f":"I13773/((1+real_disc)^(C13773-Assumptions!$G$10))","v":4425.2474693439435},{"$f":"_xlfn.XLOOKUP(B13773,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3203388.5864399998},3551654.1863570097,{"$f":"_xlfn.XLOOKUP(B13773,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13773)","v":3203388.5864399998},{"$f":"_xlfn.XLOOKUP($B13773,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13773,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,76723440,2039,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13774,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13774)","v":287.73749066596798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13774,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13774)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13774,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13774)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13774,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13774)","v":7126.09568288836},7413.8331735543279,{"$f":"I13774/((1+real_disc)^(C13774-Assumptions!$G$10))","v":4275.6014196559854},{"$f":"_xlfn.XLOOKUP(B13774,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3203388.5864399998},3551654.1863570097,{"$f":"_xlfn.XLOOKUP(B13774,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13774)","v":3203388.5864399998},{"$f":"_xlfn.XLOOKUP($B13774,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13774,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,76743958,2024,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13783)","v":10310.6521280081},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13783)","v":4.1612859199680301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13783)","v":14.8464048156349},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13783,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13783)","v":2813.6290242667301},13143.288843010432,{"$f":"I13783/((1+real_disc)^(C13783-Assumptions!$G$10))","v":12698.82980001008},{"$f":"_xlfn.XLOOKUP(B13783,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1501524.1007000001},1664766.6101893897,{"$f":"_xlfn.XLOOKUP(B13783,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13783)","v":1501524.1007000001},{"$f":"_xlfn.XLOOKUP($B13783,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13783,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,76743958,2033,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13792)","v":1254.6316651601001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13792)","v":12.567986861421801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13792)","v":33.475522686776003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13792)","v":2813.6290242667301},4114.3041989750282,{"$f":"I13792/((1+real_disc)^(C13792-Assumptions!$G$10))","v":2916.7076519785114},{"$f":"_xlfn.XLOOKUP(B13792,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1501524.1007000001},1664766.6101893897,{"$f":"_xlfn.XLOOKUP(B13792,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13792)","v":1501524.1007000001},{"$f":"_xlfn.XLOOKUP($B13792,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13792,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,76743958,2041,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13800,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13800)","v":1254.6316651601001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13800,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13800)","v":12.567986861421801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13800,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13800)","v":33.475522686776003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13800,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13800)","v":2813.6290242667301},4114.3041989750282,{"$f":"I13800/((1+real_disc)^(C13800-Assumptions!$G$10))","v":2214.9814970168472},{"$f":"_xlfn.XLOOKUP(B13800,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1501524.1007000001},1664766.6101893897,{"$f":"_xlfn.XLOOKUP(B13800,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13800)","v":1501524.1007000001},{"$f":"_xlfn.XLOOKUP($B13800,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13800,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,77226876,2028,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13811)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13811)","v":0.16589749458140199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13811)","v":0.89505676504423404},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13811,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13811)","v":18758.328186117498},18759.389140377123,{"$f":"I13811/((1+real_disc)^(C13811-Assumptions!$G$10))","v":15794.902282854733},{"$f":"_xlfn.XLOOKUP(B13811,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2180524.0638600001},2417586.0064692232,{"$f":"_xlfn.XLOOKUP(B13811,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13811)","v":2180524.0638600001},{"$f":"_xlfn.XLOOKUP($B13811,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13811,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,77226876,2037,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13820)","v":4.0610487106723001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13820)","v":0.140403639338881},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13820)","v":1.05022068983161},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13820,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13820)","v":18758.328186117498},18763.57985915734,{"$f":"I13820/((1+real_disc)^(C13820-Assumptions!$G$10))","v":11591.797957389546},{"$f":"_xlfn.XLOOKUP(B13820,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2180524.0638600001},2417586.0064692232,{"$f":"_xlfn.XLOOKUP(B13820,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13820)","v":2180524.0638600001},{"$f":"_xlfn.XLOOKUP($B13820,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13820,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,77226876,2046,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13829,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13829)","v":4.0610487106723001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13829,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13829)","v":0.140403639338881},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13829,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13829)","v":1.05022068983161},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13829,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13829)","v":18758.328186117498},18763.57985915734,{"$f":"I13829/((1+real_disc)^(C13829-Assumptions!$G$10))","v":8505.2611847010157},{"$f":"_xlfn.XLOOKUP(B13829,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2180524.0638600001},2417586.0064692232,{"$f":"_xlfn.XLOOKUP(B13829,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13829)","v":2180524.0638600001},{"$f":"_xlfn.XLOOKUP($B13829,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13829,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,82431532,2031,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13838)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13838)","v":1.2941594409477799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13838)","v":3.2671129800545202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13838)","v":3129.82156222498},3134.3828346459823,{"$f":"I13838/((1+real_disc)^(C13838-Assumptions!$G$10))","v":2380.2865462360082},{"$f":"_xlfn.XLOOKUP(B13838,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":400160.64741000003},443665.26265503938,{"$f":"_xlfn.XLOOKUP(B13838,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13838)","v":400160.64741000003},{"$f":"_xlfn.XLOOKUP($B13838,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13838,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,82431532,2032,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13839)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13839)","v":1.2941594409477799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13839)","v":3.2671129800545202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13839,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13839)","v":3129.82156222498},3134.3828346459823,{"$f":"I13839/((1+real_disc)^(C13839-Assumptions!$G$10))","v":2299.7937644792351},{"$f":"_xlfn.XLOOKUP(B13839,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":400160.64741000003},443665.26265503938,{"$f":"_xlfn.XLOOKUP(B13839,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13839)","v":400160.64741000003},{"$f":"_xlfn.XLOOKUP($B13839,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13839,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,82431532,2041,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13848)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13848)","v":1.2941594409477799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13848)","v":3.2671129800545202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13848,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13848)","v":3129.82156222498},3134.3828346459823,{"$f":"I13848/((1+real_disc)^(C13848-Assumptions!$G$10))","v":1687.4299146469616},{"$f":"_xlfn.XLOOKUP(B13848,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":400160.64741000003},443665.26265503938,{"$f":"_xlfn.XLOOKUP(B13848,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13848)","v":400160.64741000003},{"$f":"_xlfn.XLOOKUP($B13848,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13848,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,82629098,2032,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13863)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13863)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13863)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13863,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13863)","v":1331.23194635954},1331.23194635954,{"$f":"I13863/((1+real_disc)^(C13863-Assumptions!$G$10))","v":976.76611021225756},{"$f":"_xlfn.XLOOKUP(B13863,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":701102.48757999996},777324.8601869113,{"$f":"_xlfn.XLOOKUP(B13863,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13863)","v":701102.48757999996},{"$f":"_xlfn.XLOOKUP($B13863,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13863,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,82629098,2036,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13867)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13867)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13867)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13867,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13867)","v":1331.23194635954},1331.23194635954,{"$f":"I13867/((1+real_disc)^(C13867-Assumptions!$G$10))","v":851.19523502383902},{"$f":"_xlfn.XLOOKUP(B13867,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":701102.48757999996},777324.8601869113,{"$f":"_xlfn.XLOOKUP(B13867,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13867)","v":701102.48757999996},{"$f":"_xlfn.XLOOKUP($B13867,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13867,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,82629098,2045,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13876)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13876)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13876)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13876,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13876)","v":1331.23194635954},1331.23194635954,{"$f":"I13876/((1+real_disc)^(C13876-Assumptions!$G$10))","v":624.54830731720847},{"$f":"_xlfn.XLOOKUP(B13876,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":701102.48757999996},777324.8601869113,{"$f":"_xlfn.XLOOKUP(B13876,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13876)","v":701102.48757999996},{"$f":"_xlfn.XLOOKUP($B13876,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13876,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,83121218,2030,"WND011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13885)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13885)","v":1.1832454198157301E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13885)","v":0.201788787395215},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13885,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13885)","v":88.020425991081794},88.234047232675167,{"$f":"I13885/((1+real_disc)^(C13885-Assumptions!$G$10))","v":69.351163549431831},{"$f":"_xlfn.XLOOKUP(B13885,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":201765.09399999998},223700.56626885518,{"$f":"_xlfn.XLOOKUP(B13885,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13885)","v":201765.09399999998},{"$f":"_xlfn.XLOOKUP($B13885,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13885,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,83121218,2039,"WND011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13894)","v":1936.1225168937499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13894)","v":0.62969118203617802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13894)","v":1.0557305985329699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13894)","v":88.020425991081794},2025.8283646654008,{"$f":"I13894/((1+real_disc)^(C13894-Assumptions!$G$10))","v":1168.307194022037},{"$f":"_xlfn.XLOOKUP(B13894,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":201765.09399999998},{"$f":"K13894/((1 + real_disc) ^ (2023 - 2026))","v":223700.56626885518},{"$f":"_xlfn.XLOOKUP(B13894,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13894)","v":201765.09399999998},{"$f":"_xlfn.XLOOKUP($B13894,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13894,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,83364686,2024,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13903)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13903)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13903)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13903)","v":8104.2938264409104},8104.2938264409104,{"$f":"I13903/((1+real_disc)^(C13903-Assumptions!$G$10))","v":7830.2355811023299},{"$f":"_xlfn.XLOOKUP(B13903,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1480443.2911699999},1641393.9398440081,{"$f":"_xlfn.XLOOKUP(B13903,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13903)","v":1480443.2911699999},{"$f":"_xlfn.XLOOKUP($B13903,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13903,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,83364686,2025,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13904)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13904)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13904)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13904,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13904)","v":8104.2938264409104},8104.2938264409104,{"$f":"I13904/((1+real_disc)^(C13904-Assumptions!$G$10))","v":7565.445005895971},{"$f":"_xlfn.XLOOKUP(B13904,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1480443.2911699999},1641393.9398440081,{"$f":"_xlfn.XLOOKUP(B13904,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13904)","v":1480443.2911699999},{"$f":"_xlfn.XLOOKUP($B13904,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13904,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,83364686,2034,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13913)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13913)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13913)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13913,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13913)","v":8104.2938264409104},8104.2938264409104,{"$f":"I13913/((1+real_disc)^(C13913-Assumptions!$G$10))","v":5551.0013192231118},{"$f":"_xlfn.XLOOKUP(B13913,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1480443.2911699999},1641393.9398440081,{"$f":"_xlfn.XLOOKUP(B13913,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13913)","v":1480443.2911699999},{"$f":"_xlfn.XLOOKUP($B13913,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13913,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,83526343,2025,"WND024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13928)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13928)","v":5.02937458576453},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13928)","v":19.698288308233},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13928,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13928)","v":91.706813229584199},116.43447612358173,{"$f":"I13928/((1+real_disc)^(C13928-Assumptions!$G$10))","v":108.69282935292001},{"$f":"_xlfn.XLOOKUP(B13928,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":79544.822079999998},88192.766103790666,{"$f":"_xlfn.XLOOKUP(B13928,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13928)","v":79544.822079999998},{"$f":"_xlfn.XLOOKUP($B13928,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13928,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,83526343,2029,"WND024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13932)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13932)","v":1.77334751700264},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13932)","v":7.9216455725664598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13932,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13932)","v":91.706813229584199},101.40180631915329,{"$f":"I13932/((1+real_disc)^(C13932-Assumptions!$G$10))","v":82.490434774601155},{"$f":"_xlfn.XLOOKUP(B13932,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":79544.822079999998},88192.766103790666,{"$f":"_xlfn.XLOOKUP(B13932,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13932)","v":79544.822079999998},{"$f":"_xlfn.XLOOKUP($B13932,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13932,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,83526343,2038,"WND024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13941)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13941)","v":2.7710628847495502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13941)","v":11.8183015289293},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13941,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13941)","v":91.706813229584199},106.29617764326305,{"$f":"I13941/((1+real_disc)^(C13941-Assumptions!$G$10))","v":63.447191230939438},{"$f":"_xlfn.XLOOKUP(B13941,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":79544.822079999998},88192.766103790666,{"$f":"_xlfn.XLOOKUP(B13941,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13941)","v":79544.822079999998},{"$f":"_xlfn.XLOOKUP($B13941,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13941,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,84144355,2023,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13950)","v":0.75922286697400099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13950)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13950)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13950,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13950)","v":582.83315786110495},583.59238072807898,{"$f":"I13950/((1+real_disc)^(C13950-Assumptions!$G$10))","v":583.59238072807898},{"$f":"_xlfn.XLOOKUP(B13950,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":271562.45058},301086.14313685003,{"$f":"_xlfn.XLOOKUP(B13950,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13950)","v":271562.45058},{"$f":"_xlfn.XLOOKUP($B13950,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13950,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,84144355,2032,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13959)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13959)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13959)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13959)","v":582.83315786110495},{"$f":"SUM(E13959:H13959)","v":582.83315786110495},{"$f":"I13959/((1+real_disc)^(C13959-Assumptions!$G$10))","v":427.64273954177139},{"$f":"_xlfn.XLOOKUP(B13959,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":271562.45058},301086.14313685003,{"$f":"_xlfn.XLOOKUP(B13959,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13959)","v":271562.45058},{"$f":"_xlfn.XLOOKUP($B13959,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13959,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,84144355,2041,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13968)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13968)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13968)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13968)","v":582.83315786110495},582.83315786110495,{"$f":"I13968/((1+real_disc)^(C13968-Assumptions!$G$10))","v":313.77472303381387},{"$f":"_xlfn.XLOOKUP(B13968,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":271562.45058},301086.14313685003,{"$f":"_xlfn.XLOOKUP(B13968,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13968)","v":271562.45058},{"$f":"_xlfn.XLOOKUP($B13968,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13968,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,84144355,2042,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13969)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13969)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13969)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13969,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13969)","v":582.83315786110495},582.83315786110495,{"$f":"I13969/((1+real_disc)^(C13969-Assumptions!$G$10))","v":303.16398360754965},{"$f":"_xlfn.XLOOKUP(B13969,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":271562.45058},301086.14313685003,{"$f":"_xlfn.XLOOKUP(B13969,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13969)","v":271562.45058},{"$f":"_xlfn.XLOOKUP($B13969,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13969,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,84633256,2031,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13982)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13982)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13982)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13982)","v":3811.8681281419799},3811.8681281419799,{"$f":"I13982/((1+real_disc)^(C13982-Assumptions!$G$10))","v":2894.7767072834272},{"$f":"_xlfn.XLOOKUP(B13982,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1862513.1307000001},2065001.6004293009,{"$f":"_xlfn.XLOOKUP(B13982,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13982)","v":1862513.1307000001},{"$f":"_xlfn.XLOOKUP($B13982,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13982,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,84633256,2037,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13988)","v":179.10944819800099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13988)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13988)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13988,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13988)","v":3811.8681281419799},3990.9775763399807,{"$f":"I13988/((1+real_disc)^(C13988-Assumptions!$G$10))","v":2465.5532720653709},{"$f":"_xlfn.XLOOKUP(B13988,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1862513.1307000001},2065001.6004293009,{"$f":"_xlfn.XLOOKUP(B13988,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13988)","v":1862513.1307000001},{"$f":"_xlfn.XLOOKUP($B13988,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13988,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,84633256,2046,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13997)","v":179.10944819800099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13997)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13997)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B13997,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C13997)","v":3811.8681281419799},3990.9775763399807,{"$f":"I13997/((1+real_disc)^(C13997-Assumptions!$G$10))","v":1809.0527992978089},{"$f":"_xlfn.XLOOKUP(B13997,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1862513.1307000001},2065001.6004293009,{"$f":"_xlfn.XLOOKUP(B13997,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K13997)","v":1862513.1307000001},{"$f":"_xlfn.XLOOKUP($B13997,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B13997,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,84646930,2031,"BAN006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14006,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14006)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14006,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14006)","v":2.9246656089062801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14006,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14006)","v":6.1494148704815901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14006,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14006)","v":1977.87757929283},1986.9516597722179,{"$f":"I14006/((1+real_disc)^(C14006-Assumptions!$G$10))","v":1508.9140520740821},{"$f":"_xlfn.XLOOKUP(B14006,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":441137.21399999998},489096.7144895001,{"$f":"_xlfn.XLOOKUP(B14006,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14006)","v":441137.21399999998},{"$f":"_xlfn.XLOOKUP($B14006,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14006,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,84646930,2040,"BAN006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14015,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14015)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14015,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14015)","v":2.9246656089062801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14015,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14015)","v":6.1494148704815901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14015,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14015)","v":1977.87757929283},1986.9516597722179,{"$f":"I14015/((1+real_disc)^(C14015-Assumptions!$G$10))","v":1107.1369743788862},{"$f":"_xlfn.XLOOKUP(B14015,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":441137.21399999998},489096.7144895001,{"$f":"_xlfn.XLOOKUP(B14015,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14015)","v":441137.21399999998},{"$f":"_xlfn.XLOOKUP($B14015,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14015,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,84647461,2025,"BAN006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14024)","v":2941.4353695279001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14024)","v":89.746194949379202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14024)","v":234.30771291450199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14024)","v":4939.0114733135797},8204.5007507053615,{"$f":"I14024/((1+real_disc)^(C14024-Assumptions!$G$10))","v":7658.9892419476419},{"$f":"_xlfn.XLOOKUP(B14024,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1435810.7449599998},1591909.0380542176,{"$f":"_xlfn.XLOOKUP(B14024,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14024)","v":1435810.7449599998},{"$f":"_xlfn.XLOOKUP($B14024,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14024,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,84647461,2034,"BAN006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14033)","v":2941.4353695279001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14033)","v":89.746194949379202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14033)","v":234.30771291450199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14033)","v":4939.0114733135797},8204.5007507053615,{"$f":"I14033/((1+real_disc)^(C14033-Assumptions!$G$10))","v":5619.6376224840387},{"$f":"_xlfn.XLOOKUP(B14033,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1435810.7449599998},1591909.0380542176,{"$f":"_xlfn.XLOOKUP(B14033,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14033)","v":1435810.7449599998},{"$f":"_xlfn.XLOOKUP($B14033,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14033,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,84647461,2042,"BAN006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14041)","v":2941.4353695279001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14041)","v":89.746194949379202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14041)","v":234.30771291450199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14041,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14041)","v":4939.0114733135797},8204.5007507053615,{"$f":"I14041/((1+real_disc)^(C14041-Assumptions!$G$10))","v":4267.6177522619946},{"$f":"_xlfn.XLOOKUP(B14041,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1435810.7449599998},1591909.0380542176,{"$f":"_xlfn.XLOOKUP(B14041,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14041)","v":1435810.7449599998},{"$f":"_xlfn.XLOOKUP($B14041,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14041,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,84647461,2045,"BAN006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14044)","v":2941.4353695279001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14044)","v":89.746194949379202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14044)","v":234.30771291450199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14044,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14044)","v":4939.0114733135797},8204.5007507053615,{"$f":"I14044/((1+real_disc)^(C14044-Assumptions!$G$10))","v":3849.1467022320676},{"$f":"_xlfn.XLOOKUP(B14044,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1435810.7449599998},1591909.0380542176,{"$f":"_xlfn.XLOOKUP(B14044,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14044)","v":1435810.7449599998},{"$f":"_xlfn.XLOOKUP($B14044,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14044,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,85222431,2030,"BAN006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14053,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14053)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14053,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14053)","v":2.8285951059847498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14053,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14053)","v":10.640673260365901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14053,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14053)","v":3341.5243652566601},3354.9936336230107,{"$f":"I14053/((1+real_disc)^(C14053-Assumptions!$G$10))","v":2636.9946691794476},{"$f":"_xlfn.XLOOKUP(B14053,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":845556.61285999999},937483.73100233672,{"$f":"_xlfn.XLOOKUP(B14053,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14053)","v":845556.61285999999},{"$f":"_xlfn.XLOOKUP($B14053,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14053,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,85222431,2039,"BAN006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14062,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14062)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14062,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14062)","v":2.8285951059847498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14062,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14062)","v":10.640673260365901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14062,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14062)","v":3341.5243652566601},3354.9936336230107,{"$f":"I14062/((1+real_disc)^(C14062-Assumptions!$G$10))","v":1934.8446622758661},{"$f":"_xlfn.XLOOKUP(B14062,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":845556.61285999999},937483.73100233672,{"$f":"_xlfn.XLOOKUP(B14062,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14062)","v":845556.61285999999},{"$f":"_xlfn.XLOOKUP($B14062,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14062,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,85341245,2024,"HYT011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14071)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14071)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14071)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14071)","v":1500.86723816021},1500.86723816021,{"$f":"I14071/((1+real_disc)^(C14071-Assumptions!$G$10))","v":1450.1132735847441},{"$f":"_xlfn.XLOOKUP(B14071,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":732452.78605},812083.49648718548,{"$f":"_xlfn.XLOOKUP(B14071,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14071)","v":732452.78605},{"$f":"_xlfn.XLOOKUP($B14071,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14071,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,85341245,2033,"HYT011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14080)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14080)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14080)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14080)","v":1500.86723816021},1500.86723816021,{"$f":"I14080/((1+real_disc)^(C14080-Assumptions!$G$10))","v":1063.9930220123981},{"$f":"_xlfn.XLOOKUP(B14080,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":732452.78605},812083.49648718548,{"$f":"_xlfn.XLOOKUP(B14080,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14080)","v":732452.78605},{"$f":"_xlfn.XLOOKUP($B14080,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14080,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,85341245,2042,"HYT011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14089)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14089)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14089)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14089)","v":1500.86723816021},1500.86723816021,{"$f":"I14089/((1+real_disc)^(C14089-Assumptions!$G$10))","v":780.68463444412237},{"$f":"_xlfn.XLOOKUP(B14089,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":732452.78605},812083.49648718548,{"$f":"_xlfn.XLOOKUP(B14089,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14089)","v":732452.78605},{"$f":"_xlfn.XLOOKUP($B14089,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14089,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,86833640,2027,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14098)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14098)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14098)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14098)","v":2089.1810498203399},2089.1810498203399,{"$f":"I14098/((1+real_disc)^(C14098-Assumptions!$G$10))","v":1820.6005881210792},{"$f":"_xlfn.XLOOKUP(B14098,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":359919.53344999999},399049.22029767535,{"$f":"_xlfn.XLOOKUP(B14098,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14098)","v":359919.53344999999},{"$f":"_xlfn.XLOOKUP($B14098,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14098,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,86833640,2035,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14106)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14106)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14106)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14106,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14106)","v":2089.1810498203399},2089.1810498203399,{"$f":"I14106/((1+real_disc)^(C14106-Assumptions!$G$10))","v":1382.5851258732496},{"$f":"_xlfn.XLOOKUP(B14106,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":359919.53344999999},399049.22029767535,{"$f":"_xlfn.XLOOKUP(B14106,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14106)","v":359919.53344999999},{"$f":"_xlfn.XLOOKUP($B14106,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14106,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,86833640,2038,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14109)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14109)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14109)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14109,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14109)","v":2089.1810498203399},2089.1810498203399,{"$f":"I14109/((1+real_disc)^(C14109-Assumptions!$G$10))","v":1247.0125692464821},{"$f":"_xlfn.XLOOKUP(B14109,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":359919.53344999999},399049.22029767535,{"$f":"_xlfn.XLOOKUP(B14109,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14109)","v":359919.53344999999},{"$f":"_xlfn.XLOOKUP($B14109,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14109,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,87546412,2023,"BAN009",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14118)","v":31805.4316259876},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14118)","v":5.5160943972288603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14118)","v":3.76994585242173},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14118,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14118)","v":8183.0188204155202},39997.736486652771,{"$f":"I14118/((1+real_disc)^(C14118-Assumptions!$G$10))","v":39997.736486652771},{"$f":"_xlfn.XLOOKUP(B14118,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2689553.8231100002},2981956.3994566449,{"$f":"_xlfn.XLOOKUP(B14118,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14118)","v":2689553.8231100002},{"$f":"_xlfn.XLOOKUP($B14118,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14118,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,87546412,2032,"BAN009",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14127)","v":12629.043328039301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14127)","v":21.750194944030099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14127)","v":50.074524216263796},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14127,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14127)","v":8183.0188204155202},20883.886867615114,{"$f":"I14127/((1+real_disc)^(C14127-Assumptions!$G$10))","v":15323.154614473155},{"$f":"_xlfn.XLOOKUP(B14127,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2689553.8231100002},2981956.3994566449,{"$f":"_xlfn.XLOOKUP(B14127,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14127)","v":2689553.8231100002},{"$f":"_xlfn.XLOOKUP($B14127,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14127,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,87546412,2041,"BAN009",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14136)","v":12629.043328039301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14136)","v":21.750194944030099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14136)","v":50.074524216263796},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14136)","v":8183.0188204155202},20883.886867615114,{"$f":"I14136/((1+real_disc)^(C14136-Assumptions!$G$10))","v":11243.073132289159},{"$f":"_xlfn.XLOOKUP(B14136,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2689553.8231100002},2981956.3994566449,{"$f":"_xlfn.XLOOKUP(B14136,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14136)","v":2689553.8231100002},{"$f":"_xlfn.XLOOKUP($B14136,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14136,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,88138129,2026,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14145)","v":30258.813915018702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14145)","v":171.61107213444299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14145)","v":451.592891082037},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14145)","v":0},30882.01787823518,{"$f":"I14145/((1+real_disc)^(C14145-Assumptions!$G$10))","v":27853.810761583678},{"$f":"_xlfn.XLOOKUP(B14145,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":463126.07273000001},513476.15521430096,{"$f":"_xlfn.XLOOKUP(B14145,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14145)","v":463126.07273000001},{"$f":"_xlfn.XLOOKUP($B14145,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14145,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,88138129,2035,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14154)","v":30258.813915018702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14154)","v":171.61107213444299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14154)","v":451.592891082037},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14154)","v":0},30882.01787823518,{"$f":"I14154/((1+real_disc)^(C14154-Assumptions!$G$10))","v":20437.203649282324},{"$f":"_xlfn.XLOOKUP(B14154,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":463126.07273000001},513476.15521430096,{"$f":"_xlfn.XLOOKUP(B14154,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14154)","v":463126.07273000001},{"$f":"_xlfn.XLOOKUP($B14154,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14154,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,88138129,2041,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14160)","v":30258.813915018702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14160)","v":171.61107213444299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14160)","v":451.592891082037},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14160,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14160)","v":0},30882.01787823518,{"$f":"I14160/((1+real_disc)^(C14160-Assumptions!$G$10))","v":16625.678336539931},{"$f":"_xlfn.XLOOKUP(B14160,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":463126.07273000001},513476.15521430096,{"$f":"_xlfn.XLOOKUP(B14160,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14160)","v":463126.07273000001},{"$f":"_xlfn.XLOOKUP($B14160,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14160,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,88138129,2046,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14165)","v":30258.813915018702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14165)","v":171.61107213444299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14165)","v":451.592891082037},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14165,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14165)","v":0},30882.01787823518,{"$f":"I14165/((1+real_disc)^(C14165-Assumptions!$G$10))","v":13998.375040187686},{"$f":"_xlfn.XLOOKUP(B14165,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":463126.07273000001},513476.15521430096,{"$f":"_xlfn.XLOOKUP(B14165,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14165)","v":463126.07273000001},{"$f":"_xlfn.XLOOKUP($B14165,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14165,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,88138666,2031,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14174)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14174)","v":9.9074967792595707},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14174)","v":39.460752311436103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14174,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14174)","v":8969.3419501596909},9018.7101992503867,{"$f":"I14174/((1+real_disc)^(C14174-Assumptions!$G$10))","v":6848.9127474761071},{"$f":"_xlfn.XLOOKUP(B14174,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1848331.6783499999},2049278.3707153951,{"$f":"_xlfn.XLOOKUP(B14174,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14174)","v":1848331.6783499999},{"$f":"_xlfn.XLOOKUP($B14174,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14174,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,88138666,2040,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14183)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14183)","v":9.9074967792595707},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14183)","v":39.460752311436103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14183,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14183)","v":8969.3419501596909},9018.7101992503867,{"$f":"I14183/((1+real_disc)^(C14183-Assumptions!$G$10))","v":5025.2594086474855},{"$f":"_xlfn.XLOOKUP(B14183,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1848331.6783499999},2049278.3707153951,{"$f":"_xlfn.XLOOKUP(B14183,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14183)","v":1848331.6783499999},{"$f":"_xlfn.XLOOKUP($B14183,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14183,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,93688245,2025,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14192)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14192)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14192)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14192)","v":79.799408616778095},79.799408616778095,{"$f":"I14192/((1+real_disc)^(C14192-Assumptions!$G$10))","v":74.493601826673299},{"$f":"_xlfn.XLOOKUP(B14192,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":61201.110159999997},67854.764804236096,{"$f":"_xlfn.XLOOKUP(B14192,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14192)","v":61201.110159999997},{"$f":"_xlfn.XLOOKUP($B14192,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14192,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,93688245,2034,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14201)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14201)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14201)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14201)","v":79.799408616778095},79.799408616778095,{"$f":"I14201/((1+real_disc)^(C14201-Assumptions!$G$10))","v":54.658262890191011},{"$f":"_xlfn.XLOOKUP(B14201,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":61201.110159999997},67854.764804236096,{"$f":"_xlfn.XLOOKUP(B14201,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14201)","v":61201.110159999997},{"$f":"_xlfn.XLOOKUP($B14201,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14201,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,93688245,2043,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14210)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14210)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14210)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14210)","v":79.799408616778095},79.799408616778095,{"$f":"I14210/((1+real_disc)^(C14210-Assumptions!$G$10))","v":40.104460368615364},{"$f":"_xlfn.XLOOKUP(B14210,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":61201.110159999997},67854.764804236096,{"$f":"_xlfn.XLOOKUP(B14210,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14210)","v":61201.110159999997},{"$f":"_xlfn.XLOOKUP($B14210,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14210,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,94342093,2023,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14214)","v":59430.1875354289},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14214)","v":2.1937308984893399E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14214)","v":0.148333355755073},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14214)","v":6358.64369643184},65789.001502525483,{"$f":"I14214/((1+real_disc)^(C14214-Assumptions!$G$10))","v":65789.001502525483},{"$f":"_xlfn.XLOOKUP(B14214,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1250338.60403},{"$f":"K14214/((1 + real_disc) ^ (2023 - 2026))","v":1386272.7600906077},{"$f":"_xlfn.XLOOKUP(B14214,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14214)","v":1250338.60403},{"$f":"_xlfn.XLOOKUP($B14214,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B14214,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,94342093,2038,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14229)","v":363495.34670084697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14229)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14229)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14229,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14229)","v":6358.64369643184},369853.9903972788,{"$f":"I14229/((1+real_disc)^(C14229-Assumptions!$G$10))","v":220762.3771290844},{"$f":"_xlfn.XLOOKUP(B14229,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1250338.60403},1386272.7600906077,{"$f":"_xlfn.XLOOKUP(B14229,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14229)","v":1250338.60403},{"$f":"_xlfn.XLOOKUP($B14229,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B14229,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,94342093,2039,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14230)","v":363495.34670084697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14230)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14230)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14230,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14230)","v":6358.64369643184},369853.9903972788,{"$f":"I14230/((1+real_disc)^(C14230-Assumptions!$G$10))","v":213296.98273341494},{"$f":"_xlfn.XLOOKUP(B14230,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1250338.60403},1386272.7600906077,{"$f":"_xlfn.XLOOKUP(B14230,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14230)","v":1250338.60403},{"$f":"_xlfn.XLOOKUP($B14230,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B14230,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,94850494,2024,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14239)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14239)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14239)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14239,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14239)","v":1753.2573962906199},1753.2573962906199,{"$f":"I14239/((1+real_disc)^(C14239-Assumptions!$G$10))","v":1693.9684988315169},{"$f":"_xlfn.XLOOKUP(B14239,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":498225.61343999999},552391.64340376807,{"$f":"_xlfn.XLOOKUP(B14239,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14239)","v":498225.61343999999},{"$f":"_xlfn.XLOOKUP($B14239,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14239,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,94850494,2033,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14248)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14248)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14248)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14248)","v":1753.2573962906199},1753.2573962906199,{"$f":"I14248/((1+real_disc)^(C14248-Assumptions!$G$10))","v":1242.9171535062303},{"$f":"_xlfn.XLOOKUP(B14248,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":498225.61343999999},552391.64340376807,{"$f":"_xlfn.XLOOKUP(B14248,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14248)","v":498225.61343999999},{"$f":"_xlfn.XLOOKUP($B14248,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14248,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,94850494,2042,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14257)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14257)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14257)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14257)","v":1753.2573962906199},1753.2573962906199,{"$f":"I14257/((1+real_disc)^(C14257-Assumptions!$G$10))","v":911.96681139327416},{"$f":"_xlfn.XLOOKUP(B14257,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":498225.61343999999},552391.64340376807,{"$f":"_xlfn.XLOOKUP(B14257,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14257)","v":498225.61343999999},{"$f":"_xlfn.XLOOKUP($B14257,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14257,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,95142700,2027,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14266)","v":110.23229559315899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14266)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14266)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14266)","v":1042.2901840618399},1152.522479654999,{"$f":"I14266/((1+real_disc)^(C14266-Assumptions!$G$10))","v":1004.3567571432349},{"$f":"_xlfn.XLOOKUP(B14266,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1239432.4432099999},1374180.904641849,{"$f":"_xlfn.XLOOKUP(B14266,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14266)","v":1239432.4432099999},{"$f":"_xlfn.XLOOKUP($B14266,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14266,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,95142700,2036,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14275)","v":440.42055491601099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14275)","v":0.14718002747123601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14275)","v":0.99922286772116997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14275)","v":1042.2901840618399},1483.8571418730432,{"$f":"I14275/((1+real_disc)^(C14275-Assumptions!$G$10))","v":948.78441887789643},{"$f":"_xlfn.XLOOKUP(B14275,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1239432.4432099999},1374180.904641849,{"$f":"_xlfn.XLOOKUP(B14275,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14275)","v":1239432.4432099999},{"$f":"_xlfn.XLOOKUP($B14275,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14275,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,95142700,2040,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14279)","v":440.42055491601099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14279)","v":0.14718002747123601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14279)","v":0.99922286772116997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14279)","v":1042.2901840618399},{"$f":"SUM(E14279:H14279)","v":1483.8571418730432},{"$f":"I14279/((1+real_disc)^(C14279-Assumptions!$G$10))","v":826.81080759264944},{"$f":"_xlfn.XLOOKUP(B14279,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1239432.4432099999},1374180.904641849,{"$f":"_xlfn.XLOOKUP(B14279,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14279)","v":1239432.4432099999},{"$f":"_xlfn.XLOOKUP($B14279,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14279,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,95621518,2031,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14294)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14294)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14294)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14294)","v":501.30505451965598},501.30505451965598,{"$f":"I14294/((1+real_disc)^(C14294-Assumptions!$G$10))","v":380.69685159184428},{"$f":"_xlfn.XLOOKUP(B14294,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":389938.46642000001},432331.74786994117,{"$f":"_xlfn.XLOOKUP(B14294,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14294)","v":389938.46642000001},{"$f":"_xlfn.XLOOKUP($B14294,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14294,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,95621518,2032,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14295)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14295)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14295)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14295)","v":501.30505451965598},501.30505451965598,{"$f":"I14295/((1+real_disc)^(C14295-Assumptions!$G$10))","v":367.8230450162747},{"$f":"_xlfn.XLOOKUP(B14295,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":389938.46642000001},432331.74786994117,{"$f":"_xlfn.XLOOKUP(B14295,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14295)","v":389938.46642000001},{"$f":"_xlfn.XLOOKUP($B14295,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14295,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,95621518,2041,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14304)","v":270.66620172004798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14304)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14304)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14304)","v":501.30505451965598},771.97125623970396,{"$f":"I14304/((1+real_disc)^(C14304-Assumptions!$G$10))","v":415.59932520929624},{"$f":"_xlfn.XLOOKUP(B14304,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":389938.46642000001},432331.74786994117,{"$f":"_xlfn.XLOOKUP(B14304,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14304)","v":389938.46642000001},{"$f":"_xlfn.XLOOKUP($B14304,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14304,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,96221221,2026,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14313)","v":216.90145182444999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14313)","v":2.7484902152214001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14313)","v":23.5035415509305},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14313)","v":23966.290843674498},24209.444327265101,{"$f":"I14313/((1+real_disc)^(C14313-Assumptions!$G$10))","v":21835.531719252842},{"$f":"_xlfn.XLOOKUP(B14313,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703853.5865500001},2997810.8027908439,{"$f":"_xlfn.XLOOKUP(B14313,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14313)","v":2703853.5865500001},{"$f":"_xlfn.XLOOKUP($B14313,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14313,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,96221221,2035,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14322)","v":5.0987655410582704},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14322)","v":4.7590495897245804},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14322)","v":20.2368717039435},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14322)","v":23966.290843674498},23996.385530509226,{"$f":"I14322/((1+real_disc)^(C14322-Assumptions!$G$10))","v":15880.407163397926},{"$f":"_xlfn.XLOOKUP(B14322,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703853.5865500001},2997810.8027908439,{"$f":"_xlfn.XLOOKUP(B14322,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14322)","v":2703853.5865500001},{"$f":"_xlfn.XLOOKUP($B14322,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14322,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,96221221,2044,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14331)","v":5.0987655410582704},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14331)","v":4.7590495897245804},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14331)","v":20.2368717039435},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14331)","v":23966.290843674498},23996.385530509226,{"$f":"I14331/((1+real_disc)^(C14331-Assumptions!$G$10))","v":11651.946586766875},{"$f":"_xlfn.XLOOKUP(B14331,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2703853.5865500001},2997810.8027908439,{"$f":"_xlfn.XLOOKUP(B14331,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14331)","v":2703853.5865500001},{"$f":"_xlfn.XLOOKUP($B14331,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14331,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,96938399,2031,"BAN009",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14342)","v":279629.97963471402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14342)","v":2.96492877754934},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14342)","v":6.2352845715277896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14342)","v":3853.2233551004001},283492.40320316347,{"$f":"I14342/((1+real_disc)^(C14342-Assumptions!$G$10))","v":215287.40709199914},{"$f":"_xlfn.XLOOKUP(B14342,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1147403.92992},{"$f":"K14342/((1 + real_disc) ^ (2023 - 2026))","v":1272147.2469475511},{"$f":"_xlfn.XLOOKUP(B14342,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14342)","v":1147403.92992},{"$f":"_xlfn.XLOOKUP($B14342,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14342,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,96938399,2039,"BAN009",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14350)","v":279629.97963471402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14350)","v":2.96492877754934},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14350)","v":6.2352845715277896},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14350)","v":3853.2233551004001},283492.40320316347,{"$f":"I14350/((1+real_disc)^(C14350-Assumptions!$G$10))","v":163491.74485349652},{"$f":"_xlfn.XLOOKUP(B14350,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1147403.92992},1272147.2469475511,{"$f":"_xlfn.XLOOKUP(B14350,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14350)","v":1147403.92992},{"$f":"_xlfn.XLOOKUP($B14350,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14350,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,97730969,2024,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14359)","v":55079.896858546199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14359)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14359)","v":5.4750139359729597E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14359)","v":3202.1741824863002},58282.125791171857,{"$f":"I14359/((1+real_disc)^(C14359-Assumptions!$G$10))","v":56311.232648475227},{"$f":"_xlfn.XLOOKUP(B14359,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":746169.34544999991},827291.29107746459,{"$f":"_xlfn.XLOOKUP(B14359,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14359)","v":746169.34544999991},{"$f":"_xlfn.XLOOKUP($B14359,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14359,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,97730969,2025,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14360)","v":56412.647736245599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14360)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14360)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14360)","v":3202.1741824863002},59614.821918731897,{"$f":"I14360/((1+real_disc)^(C14360-Assumptions!$G$10))","v":55651.074161573808},{"$f":"_xlfn.XLOOKUP(B14360,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":746169.34544999991},827291.29107746459,{"$f":"_xlfn.XLOOKUP(B14360,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14360)","v":746169.34544999991},{"$f":"_xlfn.XLOOKUP($B14360,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14360,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,97730969,2034,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14369)","v":56412.647736245599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14369)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14369)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14369)","v":3202.1741824863002},59614.821918731897,{"$f":"I14369/((1+real_disc)^(C14369-Assumptions!$G$10))","v":40832.916747967865},{"$f":"_xlfn.XLOOKUP(B14369,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":746169.34544999991},827291.29107746459,{"$f":"_xlfn.XLOOKUP(B14369,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14369)","v":746169.34544999991},{"$f":"_xlfn.XLOOKUP($B14369,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14369,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,97730969,2043,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14378)","v":56412.647736245599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14378)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14378)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14378)","v":3202.1741824863002},59614.821918731897,{"$f":"I14378/((1+real_disc)^(C14378-Assumptions!$G$10))","v":29960.37570282404},{"$f":"_xlfn.XLOOKUP(B14378,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":746169.34544999991},827291.29107746459,{"$f":"_xlfn.XLOOKUP(B14378,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14378)","v":746169.34544999991},{"$f":"_xlfn.XLOOKUP($B14378,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14378,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,107933921,2028,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14387)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14387)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14387)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14387)","v":10716.21550927},10716.21550927,{"$f":"I14387/((1+real_disc)^(C14387-Assumptions!$G$10))","v":9022.7659090784946},{"$f":"_xlfn.XLOOKUP(B14387,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":977070.0028299999},1083294.9772639212,{"$f":"_xlfn.XLOOKUP(B14387,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14387)","v":977070.0028299999},{"$f":"_xlfn.XLOOKUP($B14387,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14387,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,107933921,2033,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14392)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14392)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14392)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14392)","v":10716.21550927},10716.21550927,{"$f":"I14392/((1+real_disc)^(C14392-Assumptions!$G$10))","v":7596.9267862899505},{"$f":"_xlfn.XLOOKUP(B14392,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":977070.0028299999},1083294.9772639212,{"$f":"_xlfn.XLOOKUP(B14392,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14392)","v":977070.0028299999},{"$f":"_xlfn.XLOOKUP($B14392,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14392,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,109031579,2023,"SHN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14406)","v":40044.883120250699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14406)","v":491.84066957979502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14406)","v":910.59008163999601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14406)","v":5043.5542770411203},46490.86814851161,{"$f":"I14406/((1+real_disc)^(C14406-Assumptions!$G$10))","v":46490.86814851161},{"$f":"_xlfn.XLOOKUP(B14406,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2167181.3535099998},{"$f":"K14406/((1 + real_disc) ^ (2023 - 2026))","v":2402792.7050032304},{"$f":"_xlfn.XLOOKUP(B14406,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14406)","v":2167181.3535099998},{"$f":"_xlfn.XLOOKUP($B14406,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14406,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,109031579,2032,"SHN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14415)","v":387556.20042041701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14415)","v":257.30252626568301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14415)","v":861.999039725481},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14415)","v":5043.5542770411203},393719.05626344925,{"$f":"I14415/((1+real_disc)^(C14415-Assumptions!$G$10))","v":288883.865921758},{"$f":"_xlfn.XLOOKUP(B14415,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2167181.3535099998},2402792.7050032304,{"$f":"_xlfn.XLOOKUP(B14415,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14415)","v":2167181.3535099998},{"$f":"_xlfn.XLOOKUP($B14415,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14415,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,109031579,2041,"SHN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14424)","v":585531.74406663503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14424)","v":673.98953323539399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14424)","v":1467.8886189683799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14424)","v":5043.5542770411203},592717.17649588,{"$f":"I14424/((1+real_disc)^(C14424-Assumptions!$G$10))","v":319095.89456936793},{"$f":"_xlfn.XLOOKUP(B14424,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2167181.3535099998},2402792.7050032304,{"$f":"_xlfn.XLOOKUP(B14424,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14424)","v":2167181.3535099998},{"$f":"_xlfn.XLOOKUP($B14424,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14424,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,109031579,2042,"SHN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14425)","v":585531.74406663503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14425)","v":673.98953323539399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14425)","v":1467.8886189683799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14425)","v":5043.5542770411203},592717.17649588,{"$f":"I14425/((1+real_disc)^(C14425-Assumptions!$G$10))","v":308305.21214431687},{"$f":"_xlfn.XLOOKUP(B14425,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2167181.3535099998},2402792.7050032304,{"$f":"_xlfn.XLOOKUP(B14425,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14425)","v":2167181.3535099998},{"$f":"_xlfn.XLOOKUP($B14425,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14425,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,109628139,2027,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14434)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14434)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14434)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14434)","v":9478.1607716227409},9478.1607716227409,{"$f":"I14434/((1+real_disc)^(C14434-Assumptions!$G$10))","v":8259.669537308142},{"$f":"_xlfn.XLOOKUP(B14434,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1490360.99618},1652389.8766675724,{"$f":"_xlfn.XLOOKUP(B14434,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14434)","v":1490360.99618},{"$f":"_xlfn.XLOOKUP($B14434,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14434,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,109628139,2036,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14443)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14443)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14443)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14443)","v":9478.1607716227409},9478.1607716227409,{"$f":"I14443/((1+real_disc)^(C14443-Assumptions!$G$10))","v":6060.3753595740436},{"$f":"_xlfn.XLOOKUP(B14443,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1490360.99618},1652389.8766675724,{"$f":"_xlfn.XLOOKUP(B14443,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14443)","v":1490360.99618},{"$f":"_xlfn.XLOOKUP($B14443,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14443,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,109628139,2045,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14452)","v":9478.1607716227409},9478.1607716227409,{"$f":"I14452/((1+real_disc)^(C14452-Assumptions!$G$10))","v":4446.685104414245},{"$f":"_xlfn.XLOOKUP(B14452,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1490360.99618},1652389.8766675724,{"$f":"_xlfn.XLOOKUP(B14452,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14452)","v":1490360.99618},{"$f":"_xlfn.XLOOKUP($B14452,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14452,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,110224787,2026,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14457)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14457)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14457)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14457)","v":1773.4265372411601},1773.4265372411601,{"$f":"I14457/((1+real_disc)^(C14457-Assumptions!$G$10))","v":1599.5291293027637},{"$f":"_xlfn.XLOOKUP(B14457,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":316765.54813999997},351203.62540699088,{"$f":"_xlfn.XLOOKUP(B14457,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14457)","v":316765.54813999997},{"$f":"_xlfn.XLOOKUP($B14457,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14457,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,110224787,2040,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14471)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14471)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14471)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14471)","v":1773.4265372411601},{"$f":"SUM(E14471:H14471)","v":1773.4265372411601},{"$f":"I14471/((1+real_disc)^(C14471-Assumptions!$G$10))","v":988.1599691003496},{"$f":"_xlfn.XLOOKUP(B14471,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":316765.54813999997},351203.62540699088,{"$f":"_xlfn.XLOOKUP(B14471,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14471)","v":316765.54813999997},{"$f":"_xlfn.XLOOKUP($B14471,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14471,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,110330728,2025,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14480)","v":8722.5550235484407},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14480)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14480)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14480)","v":2268.2559332784899},10990.81095682693,{"$f":"I14480/((1+real_disc)^(C14480-Assumptions!$G$10))","v":10260.039633902245},{"$f":"_xlfn.XLOOKUP(B14480,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":709949.82964000001},787134.06647507264,{"$f":"_xlfn.XLOOKUP(B14480,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14480)","v":709949.82964000001},{"$f":"_xlfn.XLOOKUP($B14480,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14480,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,110330728,2034,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14489)","v":8722.5550235484407},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14489)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14489)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14489)","v":2268.2559332784899},10990.81095682693,{"$f":"I14489/((1+real_disc)^(C14489-Assumptions!$G$10))","v":7528.108855287066},{"$f":"_xlfn.XLOOKUP(B14489,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":709949.82964000001},787134.06647507264,{"$f":"_xlfn.XLOOKUP(B14489,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14489)","v":709949.82964000001},{"$f":"_xlfn.XLOOKUP($B14489,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14489,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,110330728,2035,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14490)","v":8722.5550235484407},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14490)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14490)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14490)","v":2268.2559332784899},10990.81095682693,{"$f":"I14490/((1+real_disc)^(C14490-Assumptions!$G$10))","v":7273.5351258812234},{"$f":"_xlfn.XLOOKUP(B14490,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":709949.82964000001},787134.06647507264,{"$f":"_xlfn.XLOOKUP(B14490,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14490)","v":709949.82964000001},{"$f":"_xlfn.XLOOKUP($B14490,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14490,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,110330728,2044,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14499)","v":8722.5550235484407},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14499)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14499)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14499)","v":2268.2559332784899},10990.81095682693,{"$f":"I14499/((1+real_disc)^(C14499-Assumptions!$G$10))","v":5336.8179991681382},{"$f":"_xlfn.XLOOKUP(B14499,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":709949.82964000001},787134.06647507264,{"$f":"_xlfn.XLOOKUP(B14499,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14499)","v":709949.82964000001},{"$f":"_xlfn.XLOOKUP($B14499,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14499,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,110828634,2029,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14508)","v":8.6350413325465691},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14508)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14508)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14508)","v":3545.0728476884301},3553.7078890209768,{"$f":"I14508/((1+real_disc)^(C14508-Assumptions!$G$10))","v":2890.9436574001088},{"$f":"_xlfn.XLOOKUP(B14508,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1336821.53672},1482157.9334464325,{"$f":"_xlfn.XLOOKUP(B14508,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14508)","v":1336821.53672},{"$f":"_xlfn.XLOOKUP($B14508,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14508,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,110828634,2041,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14520)","v":8.6350413325465691},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14520)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14520)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14520)","v":3545.0728476884301},3553.7078890209768,{"$f":"I14520/((1+real_disc)^(C14520-Assumptions!$G$10))","v":1913.1782287622821},{"$f":"_xlfn.XLOOKUP(B14520,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1336821.53672},1482157.9334464325,{"$f":"_xlfn.XLOOKUP(B14520,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14520)","v":1336821.53672},{"$f":"_xlfn.XLOOKUP($B14520,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14520,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,112026429,2024,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14527)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14527)","v":6.03186014357098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14527)","v":18.464067680623199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14527)","v":4792.4997284147003},4816.9956562388943,{"$f":"I14527/((1+real_disc)^(C14527-Assumptions!$G$10))","v":4654.1020833226039},{"$f":"_xlfn.XLOOKUP(B14527,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":834186.56342999986},924877.55395966198,{"$f":"_xlfn.XLOOKUP(B14527,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14527)","v":834186.56342999986},{"$f":"_xlfn.XLOOKUP($B14527,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14527,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,112026429,2033,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14536)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14536)","v":6.03186014357098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14536)","v":18.464067680623199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14536)","v":4792.4997284147003},4816.9956562388943,{"$f":"I14536/((1+real_disc)^(C14536-Assumptions!$G$10))","v":3414.8588462660027},{"$f":"_xlfn.XLOOKUP(B14536,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":834186.56342999986},924877.55395966198,{"$f":"_xlfn.XLOOKUP(B14536,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14536)","v":834186.56342999986},{"$f":"_xlfn.XLOOKUP($B14536,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14536,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,112026429,2042,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14545)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14545)","v":6.03186014357098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14545)","v":18.464067680623199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14545)","v":4792.4997284147003},4816.9956562388943,{"$f":"I14545/((1+real_disc)^(C14545-Assumptions!$G$10))","v":2505.5877011610578},{"$f":"_xlfn.XLOOKUP(B14545,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":834186.56342999986},924877.55395966198,{"$f":"_xlfn.XLOOKUP(B14545,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14545)","v":834186.56342999986},{"$f":"_xlfn.XLOOKUP($B14545,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14545,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,112029390,2027,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14554)","v":6353.8261601025197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14554)","v":117.130856451269},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14554)","v":315.94689686433401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14554)","v":2723.1037882075998},9510.0077016257237,{"$f":"I14554/((1+real_disc)^(C14554-Assumptions!$G$10))","v":8287.4222969353013},{"$f":"_xlfn.XLOOKUP(B14554,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1399711.7338700001},1551885.4191889118,{"$f":"_xlfn.XLOOKUP(B14554,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14554)","v":1399711.7338700001},{"$f":"_xlfn.XLOOKUP($B14554,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14554,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,112029390,2028,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14555)","v":6353.8261601025197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14555)","v":117.130856451269},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14555)","v":315.94689686433401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14555)","v":2723.1037882075998},9510.0077016257237,{"$f":"I14555/((1+real_disc)^(C14555-Assumptions!$G$10))","v":8007.1713013867657},{"$f":"_xlfn.XLOOKUP(B14555,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1399711.7338700001},1551885.4191889118,{"$f":"_xlfn.XLOOKUP(B14555,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14555)","v":1399711.7338700001},{"$f":"_xlfn.XLOOKUP($B14555,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14555,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,112029390,2037,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14564)","v":6353.8261601025197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14564)","v":117.130856451269},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14564)","v":315.94689686433401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14564)","v":2723.1037882075998},9510.0077016257237,{"$f":"I14564/((1+real_disc)^(C14564-Assumptions!$G$10))","v":5875.109583455288},{"$f":"_xlfn.XLOOKUP(B14564,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1399711.7338700001},1551885.4191889118,{"$f":"_xlfn.XLOOKUP(B14564,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14564)","v":1399711.7338700001},{"$f":"_xlfn.XLOOKUP($B14564,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14564,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,112129651,2023,"NKA001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14574)","v":952.50832851289999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14574)","v":303.33677610416601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14574)","v":522.75366683028403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14574)","v":3803.9802633771901},5582.57903482454,{"$f":"I14574/((1+real_disc)^(C14574-Assumptions!$G$10))","v":5582.57903482454},{"$f":"_xlfn.XLOOKUP(B14574,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1541991.51196},1709633.552408328,{"$f":"_xlfn.XLOOKUP(B14574,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14574)","v":1541991.51196},{"$f":"_xlfn.XLOOKUP($B14574,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14574,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,112129651,2032,"NKA001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14583)","v":425.60807008027598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14583)","v":345.20307456416799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14583)","v":1031.2304365616701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14583)","v":3803.9802633771901},5606.0218445833043,{"$f":"I14583/((1+real_disc)^(C14583-Assumptions!$G$10))","v":4113.3118581423223},{"$f":"_xlfn.XLOOKUP(B14583,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1541991.51196},1709633.552408328,{"$f":"_xlfn.XLOOKUP(B14583,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14583)","v":1541991.51196},{"$f":"_xlfn.XLOOKUP($B14583,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14583,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,112129651,2041,"NKA001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14592)","v":2769.1240679154198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14592)","v":949.40603117221099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14592)","v":1684.55734821083},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14592)","v":3803.9802633771901},9207.0677106756502,{"$f":"I14592/((1+real_disc)^(C14592-Assumptions!$G$10))","v":4956.7274646362648},{"$f":"_xlfn.XLOOKUP(B14592,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1541991.51196},1709633.552408328,{"$f":"_xlfn.XLOOKUP(B14592,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14592)","v":1541991.51196},{"$f":"_xlfn.XLOOKUP($B14592,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14592,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,117327676,2026,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14601)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14601)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14601)","v":1.8431277546114001E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14601)","v":226.11827580619101},226.13670708373712,{"$f":"I14601/((1+real_disc)^(C14601-Assumptions!$G$10))","v":203.96235343796289},{"$f":"_xlfn.XLOOKUP(B14601,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":452277.55257999996},501448.20700669824,{"$f":"_xlfn.XLOOKUP(B14601,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14601)","v":452277.55257999996},{"$f":"_xlfn.XLOOKUP($B14601,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14601,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,117327676,2035,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14610)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14610)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14610)","v":1.8431277546114001E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14610)","v":226.11827580619101},226.13670708373712,{"$f":"I14610/((1+real_disc)^(C14610-Assumptions!$G$10))","v":149.65349587811818},{"$f":"_xlfn.XLOOKUP(B14610,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":452277.55257999996},501448.20700669824,{"$f":"_xlfn.XLOOKUP(B14610,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14610)","v":452277.55257999996},{"$f":"_xlfn.XLOOKUP($B14610,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14610,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,117327676,2044,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14619)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14619)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14619)","v":1.8431277546114001E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14619)","v":226.11827580619101},226.13670708373712,{"$f":"I14619/((1+real_disc)^(C14619-Assumptions!$G$10))","v":109.8054050222261},{"$f":"_xlfn.XLOOKUP(B14619,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":452277.55257999996},501448.20700669824,{"$f":"_xlfn.XLOOKUP(B14619,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14619)","v":452277.55257999996},{"$f":"_xlfn.XLOOKUP($B14619,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14619,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,117327676,2045,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14620)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14620)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14620)","v":1.8431277546114001E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14620)","v":226.11827580619101},226.13670708373712,{"$f":"I14620/((1+real_disc)^(C14620-Assumptions!$G$10))","v":106.09217876543583},{"$f":"_xlfn.XLOOKUP(B14620,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":452277.55257999996},501448.20700669824,{"$f":"_xlfn.XLOOKUP(B14620,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14620)","v":452277.55257999996},{"$f":"_xlfn.XLOOKUP($B14620,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14620,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,117365596,2030,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14629)","v":1613.8571450275199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14629)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14629)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14629)","v":2015.4158606553401},3629.27300568286,{"$f":"I14629/((1+real_disc)^(C14629-Assumptions!$G$10))","v":2852.5757763205229},{"$f":"_xlfn.XLOOKUP(B14629,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":568205.28202000004},629979.35284498997,{"$f":"_xlfn.XLOOKUP(B14629,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14629)","v":568205.28202000004},{"$f":"_xlfn.XLOOKUP($B14629,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14629,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,117365596,2040,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14639)","v":1806.3896725138},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14639)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14639)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14639)","v":2015.4158606553401},3821.8055331691403,{"$f":"I14639/((1+real_disc)^(C14639-Assumptions!$G$10))","v":2129.5244873458246},{"$f":"_xlfn.XLOOKUP(B14639,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":568205.28202000004},629979.35284498997,{"$f":"_xlfn.XLOOKUP(B14639,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14639)","v":568205.28202000004},{"$f":"_xlfn.XLOOKUP($B14639,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14639,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,118960938,2025,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14648)","v":55320.777916922802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14648)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14648)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14648)","v":3960.7382362322001},59281.516153155004,{"$f":"I14648/((1+real_disc)^(C14648-Assumptions!$G$10))","v":55339.929662913964},{"$f":"_xlfn.XLOOKUP(B14648,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261199.96853},1398314.9490586482,{"$f":"_xlfn.XLOOKUP(B14648,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14648)","v":1261199.96853},{"$f":"_xlfn.XLOOKUP($B14648,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14648,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,118960938,2034,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14657)","v":75263.022119895497},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14657)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14657)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14657)","v":3960.7382362322001},79223.760356127692,{"$f":"I14657/((1+real_disc)^(C14657-Assumptions!$G$10))","v":54263.975081442819},{"$f":"_xlfn.XLOOKUP(B14657,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261199.96853},1398314.9490586482,{"$f":"_xlfn.XLOOKUP(B14657,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14657)","v":1261199.96853},{"$f":"_xlfn.XLOOKUP($B14657,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14657,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,118960938,2043,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14666)","v":67268.954546487395},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14666)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14666)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14666)","v":3960.7382362322001},71229.69278271959,{"$f":"I14666/((1+real_disc)^(C14666-Assumptions!$G$10))","v":35797.613551143659},{"$f":"_xlfn.XLOOKUP(B14666,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1261199.96853},1398314.9490586482,{"$f":"_xlfn.XLOOKUP(B14666,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14666)","v":1261199.96853},{"$f":"_xlfn.XLOOKUP($B14666,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14666,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,120141457,2028,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14675)","v":6225.1494373298701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14675)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14675)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14675)","v":4399.5784748528204},10624.72791218269,{"$f":"I14675/((1+real_disc)^(C14675-Assumptions!$G$10))","v":8945.735807230616},{"$f":"_xlfn.XLOOKUP(B14675,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1075086.0170200001},1191967.0842326281,{"$f":"_xlfn.XLOOKUP(B14675,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14675)","v":1075086.0170200001},{"$f":"_xlfn.XLOOKUP($B14675,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14675,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,120141457,2037,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14684)","v":6225.1494373298701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14684)","v":4399.5784748528204},10624.72791218269,{"$f":"I14684/((1+real_disc)^(C14684-Assumptions!$G$10))","v":6563.763430790761},{"$f":"_xlfn.XLOOKUP(B14684,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1075086.0170200001},1191967.0842326281,{"$f":"_xlfn.XLOOKUP(B14684,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14684)","v":1075086.0170200001},{"$f":"_xlfn.XLOOKUP($B14684,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14684,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,120141457,2038,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14685)","v":6225.1494373298701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14685)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14685)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14685)","v":4399.5784748528204},10624.72791218269,{"$f":"I14685/((1+real_disc)^(C14685-Assumptions!$G$10))","v":6341.8004162229581},{"$f":"_xlfn.XLOOKUP(B14685,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1075086.0170200001},1191967.0842326281,{"$f":"_xlfn.XLOOKUP(B14685,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14685)","v":1075086.0170200001},{"$f":"_xlfn.XLOOKUP($B14685,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14685,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,122831306,2027,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14698)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14698)","v":10.3931231389088},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14698)","v":39.728263674362204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14698)","v":36.734493676387302},86.855880489658304,{"$f":"I14698/((1+real_disc)^(C14698-Assumptions!$G$10))","v":75.689881982628805},{"$f":"_xlfn.XLOOKUP(B14698,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":100489.61500000001},111414.63240236811,{"$f":"_xlfn.XLOOKUP(B14698,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14698)","v":100489.61500000001},{"$f":"_xlfn.XLOOKUP($B14698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,122831306,2033,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14704)","v":0.24179352638467499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14704)","v":96.785238251417994},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14704)","v":208.182731194794},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14704)","v":36.734493676387302},341.94425664898392,{"$f":"I14704/((1+real_disc)^(C14704-Assumptions!$G$10))","v":242.41071677846756},{"$f":"_xlfn.XLOOKUP(B14704,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":100489.61500000001},111414.63240236811,{"$f":"_xlfn.XLOOKUP(B14704,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14704)","v":100489.61500000001},{"$f":"_xlfn.XLOOKUP($B14704,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14704,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,122831306,2042,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14713)","v":21.0704077933264},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14713)","v":109.73220426406201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14713)","v":244.73494381069},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14713)","v":36.734493676387302},412.27204954446574,{"$f":"I14713/((1+real_disc)^(C14713-Assumptions!$G$10))","v":214.44565255797397},{"$f":"_xlfn.XLOOKUP(B14713,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":100489.61500000001},111414.63240236811,{"$f":"_xlfn.XLOOKUP(B14713,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14713)","v":100489.61500000001},{"$f":"_xlfn.XLOOKUP($B14713,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14713,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,123245496,2027,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14722)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14722)","v":1.7748797601934E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14722)","v":0.39706910079936603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14722)","v":2648.4829693564502},2648.8818133370096,{"$f":"I14722/((1+real_disc)^(C14722-Assumptions!$G$10))","v":2308.3474683246377},{"$f":"_xlfn.XLOOKUP(B14722,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1522619.7990999999},1688155.7880910784,{"$f":"_xlfn.XLOOKUP(B14722,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14722)","v":1522619.7990999999},{"$f":"_xlfn.XLOOKUP($B14722,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14722,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,123245496,2036,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14731)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14731)","v":1.7748797601934E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14731)","v":0.39706910079936603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14731)","v":2648.4829693564502},2648.8818133370096,{"$f":"I14731/((1+real_disc)^(C14731-Assumptions!$G$10))","v":1693.7060320852711},{"$f":"_xlfn.XLOOKUP(B14731,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1522619.7990999999},1688155.7880910784,{"$f":"_xlfn.XLOOKUP(B14731,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14731)","v":1522619.7990999999},{"$f":"_xlfn.XLOOKUP($B14731,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14731,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,123245496,2045,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14740)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14740)","v":1.7748797601934E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14740)","v":0.39706910079936603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14740)","v":2648.4829693564502},2648.8818133370096,{"$f":"I14740/((1+real_disc)^(C14740-Assumptions!$G$10))","v":1242.7245735253396},{"$f":"_xlfn.XLOOKUP(B14740,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1522619.7990999999},1688155.7880910784,{"$f":"_xlfn.XLOOKUP(B14740,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14740)","v":1522619.7990999999},{"$f":"_xlfn.XLOOKUP($B14740,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14740,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,124930850,2030,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14749)","v":137004.671115934},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14749)","v":43.344030371298402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14749)","v":65.771733268365793},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14749)","v":9445.2194758534697},146559.00635542712,{"$f":"I14749/((1+real_disc)^(C14749-Assumptions!$G$10))","v":115194.05420216812},{"$f":"_xlfn.XLOOKUP(B14749,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2003627.4749},2221457.5962627432,{"$f":"_xlfn.XLOOKUP(B14749,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14749)","v":2003627.4749},{"$f":"_xlfn.XLOOKUP($B14749,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14749,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,124930850,2033,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14752)","v":276157.70660718199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14752)","v":203.54215309817999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14752)","v":360.34087584602599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14752)","v":9445.2194758534697},286166.80911197967,{"$f":"I14752/((1+real_disc)^(C14752-Assumptions!$G$10))","v":202869.03483877546},{"$f":"_xlfn.XLOOKUP(B14752,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2003627.4749},2221457.5962627432,{"$f":"_xlfn.XLOOKUP(B14752,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14752)","v":2003627.4749},{"$f":"_xlfn.XLOOKUP($B14752,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14752,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,124930850,2041,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14760)","v":548789.34228819399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14760)","v":258.117511269033},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14760)","v":435.93785585808899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14760)","v":9445.2194758534697},558928.61713117466,{"$f":"I14760/((1+real_disc)^(C14760-Assumptions!$G$10))","v":300905.44724602165},{"$f":"_xlfn.XLOOKUP(B14760,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2003627.4749},2221457.5962627432,{"$f":"_xlfn.XLOOKUP(B14760,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14760)","v":2003627.4749},{"$f":"_xlfn.XLOOKUP($B14760,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14760,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,128437144,2026,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14769)","v":1014933.50737201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14769)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14769)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14769)","v":8182.4039461251896},1023115.9113181352,{"$f":"I14769/((1+real_disc)^(C14769-Assumptions!$G$10))","v":922791.93326628336},{"$f":"_xlfn.XLOOKUP(B14769,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2307123.90448},2557949.512736768,{"$f":"_xlfn.XLOOKUP(B14769,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14769)","v":2307123.90448},{"$f":"_xlfn.XLOOKUP($B14769,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14769,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,128437144,2035,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14778)","v":1176692.77943623},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14778)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14778)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14778,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14778)","v":8182.4039461251896},1184875.1833823551,{"$f":"I14778/((1+real_disc)^(C14778-Assumptions!$G$10))","v":784130.60691971157},{"$f":"_xlfn.XLOOKUP(B14778,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2307123.90448},2557949.512736768,{"$f":"_xlfn.XLOOKUP(B14778,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14778)","v":2307123.90448},{"$f":"_xlfn.XLOOKUP($B14778,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14778,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,128437144,2044,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14787)","v":1176692.77943623},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14787)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14787)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14787)","v":8182.4039461251896},1184875.1833823551,{"$f":"I14787/((1+real_disc)^(C14787-Assumptions!$G$10))","v":575340.91253883229},{"$f":"_xlfn.XLOOKUP(B14787,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2307123.90448},2557949.512736768,{"$f":"_xlfn.XLOOKUP(B14787,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14787)","v":2307123.90448},{"$f":"_xlfn.XLOOKUP($B14787,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14787,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,128756100,2029,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14796)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14796)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14796)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14796)","v":6746.7003548338198},6746.7003548338198,{"$f":"I14796/((1+real_disc)^(C14796-Assumptions!$G$10))","v":5488.4450856086569},{"$f":"_xlfn.XLOOKUP(B14796,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1577866.20264},1749408.4632253398,{"$f":"_xlfn.XLOOKUP(B14796,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14796)","v":1577866.20264},{"$f":"_xlfn.XLOOKUP($B14796,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14796,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,128756100,2038,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14805)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14805)","v":0.24937862123301299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14805)","v":0.90961656681578595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14805)","v":6746.7003548338198},6747.8593500218685,{"$f":"I14805/((1+real_disc)^(C14805-Assumptions!$G$10))","v":4027.733941827727},{"$f":"_xlfn.XLOOKUP(B14805,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1577866.20264},1749408.4632253398,{"$f":"_xlfn.XLOOKUP(B14805,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14805)","v":1577866.20264},{"$f":"_xlfn.XLOOKUP($B14805,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14805,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,128771645,2023,"CMN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14814)","v":415.62254592275798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14814)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14814)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14814)","v":120.09337696800699},535.715922890765,{"$f":"I14814/((1+real_disc)^(C14814-Assumptions!$G$10))","v":535.715922890765},{"$f":"_xlfn.XLOOKUP(B14814,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":107315.86659999999},118983.01957053544,{"$f":"_xlfn.XLOOKUP(B14814,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14814)","v":107315.86659999999},{"$f":"_xlfn.XLOOKUP($B14814,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14814,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,128771645,2026,"CMN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14817)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14817)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14817)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14817,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14817)","v":120.09337696800699},120.09337696800699,{"$f":"I14817/((1+real_disc)^(C14817-Assumptions!$G$10))","v":108.31734535533398},{"$f":"_xlfn.XLOOKUP(B14817,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":107315.86659999999},118983.01957053544,{"$f":"_xlfn.XLOOKUP(B14817,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14817)","v":107315.86659999999},{"$f":"_xlfn.XLOOKUP($B14817,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14817,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,128771645,2034,"CMN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14825)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14825)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14825)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14825,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14825)","v":120.09337696800699},120.09337696800699,{"$f":"I14825/((1+real_disc)^(C14825-Assumptions!$G$10))","v":82.257443801507236},{"$f":"_xlfn.XLOOKUP(B14825,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":107315.86659999999},118983.01957053544,{"$f":"_xlfn.XLOOKUP(B14825,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14825)","v":107315.86659999999},{"$f":"_xlfn.XLOOKUP($B14825,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14825,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,128771645,2043,"CMN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14834)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14834)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14834)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14834,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14834)","v":120.09337696800699},120.09337696800699,{"$f":"I14834/((1+real_disc)^(C14834-Assumptions!$G$10))","v":60.354834210312461},{"$f":"_xlfn.XLOOKUP(B14834,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":107315.86659999999},118983.01957053544,{"$f":"_xlfn.XLOOKUP(B14834,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14834)","v":107315.86659999999},{"$f":"_xlfn.XLOOKUP($B14834,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14834,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,128871345,2028,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14843)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14843)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14843)","v":3.3921881019977002E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14843,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14843)","v":4338.2845505379601},4338.2879427260623,{"$f":"I14843/((1+real_disc)^(C14843-Assumptions!$G$10))","v":3652.7220378812144},{"$f":"_xlfn.XLOOKUP(B14843,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1118850.1318399999},1240489.1406171143,{"$f":"_xlfn.XLOOKUP(B14843,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14843)","v":1118850.1318399999},{"$f":"_xlfn.XLOOKUP($B14843,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14843,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,128871345,2037,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14852)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14852)","v":4.2572418428703003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14852)","v":9.7649181347116603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14852)","v":4338.2845505379601},4352.3067105155424,{"$f":"I14852/((1+real_disc)^(C14852-Assumptions!$G$10))","v":2688.7758314554694},{"$f":"_xlfn.XLOOKUP(B14852,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1118850.1318399999},1240489.1406171143,{"$f":"_xlfn.XLOOKUP(B14852,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14852)","v":1118850.1318399999},{"$f":"_xlfn.XLOOKUP($B14852,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14852,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,128871345,2046,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14861)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14861)","v":4.2572418428703003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14861)","v":9.7649181347116603},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14861)","v":4338.2845505379601},4352.3067105155424,{"$f":"I14861/((1+real_disc)^(C14861-Assumptions!$G$10))","v":1972.8381048137599},{"$f":"_xlfn.XLOOKUP(B14861,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1118850.1318399999},1240489.1406171143,{"$f":"_xlfn.XLOOKUP(B14861,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14861)","v":1118850.1318399999},{"$f":"_xlfn.XLOOKUP($B14861,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14861,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,129634363,2031,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14870)","v":2.43615391004329E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14870)","v":209.30565297187599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14870)","v":634.65507787470597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14870)","v":8629.8136231795197},9473.7987155652027,{"$f":"I14870/((1+real_disc)^(C14870-Assumptions!$G$10))","v":7194.5122258668862},{"$f":"_xlfn.XLOOKUP(B14870,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1974469.31999},2189129.4287120071,{"$f":"_xlfn.XLOOKUP(B14870,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14870)","v":1974469.31999},{"$f":"_xlfn.XLOOKUP($B14870,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14870,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,129634363,2041,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14880)","v":2.43615391004329E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14880)","v":209.30565297187599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14880)","v":634.65507787470597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14880,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14880)","v":8629.8136231795197},9473.7987155652027,{"$f":"I14880/((1+real_disc)^(C14880-Assumptions!$G$10))","v":5100.3250723820056},{"$f":"_xlfn.XLOOKUP(B14880,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1974469.31999},2189129.4287120071,{"$f":"_xlfn.XLOOKUP(B14880,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14880)","v":1974469.31999},{"$f":"_xlfn.XLOOKUP($B14880,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14880,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,129634363,2042,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14881)","v":2.43615391004329E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14881)","v":209.30565297187599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14881)","v":634.65507787470597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14881,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14881)","v":8629.8136231795197},9473.7987155652027,{"$f":"I14881/((1+real_disc)^(C14881-Assumptions!$G$10))","v":4927.8503114801988},{"$f":"_xlfn.XLOOKUP(B14881,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1974469.31999},2189129.4287120071,{"$f":"_xlfn.XLOOKUP(B14881,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14881)","v":1974469.31999},{"$f":"_xlfn.XLOOKUP($B14881,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14881,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,130745268,2027,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14890)","v":2039.4386003709301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14890)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14890)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14890,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14890)","v":2784.87240758302},4824.3110079539501,{"$f":"I14890/((1+real_disc)^(C14890-Assumptions!$G$10))","v":4204.1083318821356},{"$f":"_xlfn.XLOOKUP(B14890,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1233625.7011000002},1367742.865868977,{"$f":"_xlfn.XLOOKUP(B14890,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14890)","v":1233625.7011000002},{"$f":"_xlfn.XLOOKUP($B14890,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14890,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,130745268,2036,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14899)","v":2039.4386003709301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14899)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14899)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14899)","v":2784.87240758302},4824.3110079539501,{"$f":"I14899/((1+real_disc)^(C14899-Assumptions!$G$10))","v":3084.6844935423364},{"$f":"_xlfn.XLOOKUP(B14899,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1233625.7011000002},1367742.865868977,{"$f":"_xlfn.XLOOKUP(B14899,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14899)","v":1233625.7011000002},{"$f":"_xlfn.XLOOKUP($B14899,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14899,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,130745268,2045,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14908)","v":2039.4386003709301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14908)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14908)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14908)","v":2784.87240758302},4824.3110079539501,{"$f":"I14908/((1+real_disc)^(C14908-Assumptions!$G$10))","v":2263.3285523450459},{"$f":"_xlfn.XLOOKUP(B14908,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1233625.7011000002},1367742.865868977,{"$f":"_xlfn.XLOOKUP(B14908,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14908)","v":1233625.7011000002},{"$f":"_xlfn.XLOOKUP($B14908,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14908,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,131057147,2030,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14917)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14917)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14917)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14917)","v":25.205375848195199},25.205375848195199,{"$f":"I14917/((1+real_disc)^(C14917-Assumptions!$G$10))","v":19.811197577319678},{"$f":"_xlfn.XLOOKUP(B14917,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":208703.45968},231393.25632155774,{"$f":"_xlfn.XLOOKUP(B14917,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14917)","v":208703.45968},{"$f":"_xlfn.XLOOKUP($B14917,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14917,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,131057147,2039,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14926)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14926)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14926)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14926)","v":25.205375848195199},25.205375848195199,{"$f":"I14926/((1+real_disc)^(C14926-Assumptions!$G$10))","v":14.536089258647298},{"$f":"_xlfn.XLOOKUP(B14926,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":208703.45968},231393.25632155774,{"$f":"_xlfn.XLOOKUP(B14926,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14926)","v":208703.45968},{"$f":"_xlfn.XLOOKUP($B14926,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14926,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,131057147,2043,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14930)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14930)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14930)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14930)","v":25.205375848195199},25.205375848195199,{"$f":"I14930/((1+real_disc)^(C14930-Assumptions!$G$10))","v":12.667362005580891},{"$f":"_xlfn.XLOOKUP(B14930,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":208703.45968},231393.25632155774,{"$f":"_xlfn.XLOOKUP(B14930,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14930)","v":208703.45968},{"$f":"_xlfn.XLOOKUP($B14930,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14930,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,132232100,2034,"WND024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14945)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14945)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14945)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14945,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14945)","v":195.42530030821399},195.42530030821399,{"$f":"I14945/((1+real_disc)^(C14945-Assumptions!$G$10))","v":133.85572180036235},{"$f":"_xlfn.XLOOKUP(B14945,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":432458.46873000002},479474.43447607948,{"$f":"_xlfn.XLOOKUP(B14945,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14945)","v":432458.46873000002},{"$f":"_xlfn.XLOOKUP($B14945,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14945,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,132232100,2035,"WND024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14946)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14946)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14946)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14946,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14946)","v":195.42530030821399},195.42530030821399,{"$f":"I14946/((1+real_disc)^(C14946-Assumptions!$G$10))","v":129.32919980711338},{"$f":"_xlfn.XLOOKUP(B14946,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":432458.46873000002},479474.43447607948,{"$f":"_xlfn.XLOOKUP(B14946,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14946)","v":432458.46873000002},{"$f":"_xlfn.XLOOKUP($B14946,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14946,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,132232100,2044,"WND024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14955)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14955)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14955)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14955,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14955)","v":195.42530030821399},195.42530030821399,{"$f":"I14955/((1+real_disc)^(C14955-Assumptions!$G$10))","v":94.892839506978177},{"$f":"_xlfn.XLOOKUP(B14955,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":432458.46873000002},479474.43447607948,{"$f":"_xlfn.XLOOKUP(B14955,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14955)","v":432458.46873000002},{"$f":"_xlfn.XLOOKUP($B14955,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14955,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,138135552,2029,"NKA001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14964)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14964)","v":73.581380516566199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14964)","v":129.55050241858501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14964)","v":5118.55106778548},5321.6829507206312,{"$f":"I14964/((1+real_disc)^(C14964-Assumptions!$G$10))","v":4329.1925092128167},{"$f":"_xlfn.XLOOKUP(B14964,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1649122.3005599999},1828411.3726919941,{"$f":"_xlfn.XLOOKUP(B14964,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14964)","v":1649122.3005599999},{"$f":"_xlfn.XLOOKUP($B14964,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14964,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,138135552,2038,"NKA001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14973)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14973)","v":278.25892110834502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14973)","v":470.57778249820802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14973)","v":5118.55106778548},5867.3877713920328,{"$f":"I14973/((1+real_disc)^(C14973-Assumptions!$G$10))","v":3502.1887165778062},{"$f":"_xlfn.XLOOKUP(B14973,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1649122.3005599999},1828411.3726919941,{"$f":"_xlfn.XLOOKUP(B14973,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14973)","v":1649122.3005599999},{"$f":"_xlfn.XLOOKUP($B14973,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14973,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,139674843,2023,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14982)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14982)","v":134.43165511178501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14982)","v":158.01146630213401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14982)","v":2444.8621080814701},2737.3052294953891,{"$f":"I14982/((1+real_disc)^(C14982-Assumptions!$G$10))","v":2737.3052294953891},{"$f":"_xlfn.XLOOKUP(B14982,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1182660.7549299998},{"$f":"K14982/((1 + real_disc) ^ (2023 - 2026))","v":1311237.1190518849},{"$f":"_xlfn.XLOOKUP(B14982,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14982)","v":1182660.7549299998},{"$f":"_xlfn.XLOOKUP($B14982,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14982,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,139674843,2032,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14991)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14991)","v":108.733191614747},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14991)","v":105.39844270939901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14991)","v":2444.8621080814701},2658.9937424056161,{"$f":"I14991/((1+real_disc)^(C14991-Assumptions!$G$10))","v":1950.9860636613732},{"$f":"_xlfn.XLOOKUP(B14991,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1182660.7549299998},1311237.1190518849,{"$f":"_xlfn.XLOOKUP(B14991,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14991)","v":1182660.7549299998},{"$f":"_xlfn.XLOOKUP($B14991,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14991,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,139674843,2036,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14995)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14995)","v":108.733191614747},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14995)","v":105.39844270939901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B14995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C14995)","v":2444.8621080814701},2658.9937424056161,{"$f":"I14995/((1+real_disc)^(C14995-Assumptions!$G$10))","v":1700.1716415259359},{"$f":"_xlfn.XLOOKUP(B14995,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1182660.7549299998},1311237.1190518849,{"$f":"_xlfn.XLOOKUP(B14995,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K14995)","v":1182660.7549299998},{"$f":"_xlfn.XLOOKUP($B14995,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B14995,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,141849414,2027,"BAS023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15010)","v":162161.63537120499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15010)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15010)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15010)","v":2345.34544418307},164506.98081538806,{"$f":"I15010/((1+real_disc)^(C15010-Assumptions!$G$10))","v":143358.32983372809},{"$f":"_xlfn.XLOOKUP(B15010,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":576087.09829000011},638718.06343100488,{"$f":"_xlfn.XLOOKUP(B15010,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15010)","v":576087.09829000011},{"$f":"_xlfn.XLOOKUP($B15010,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15010,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,141849414,2028,"BAS023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15011)","v":162161.63537120499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15011)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15011)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15011,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15011)","v":2345.34544418307},164506.98081538806,{"$f":"I15011/((1+real_disc)^(C15011-Assumptions!$G$10))","v":138510.46360746675},{"$f":"_xlfn.XLOOKUP(B15011,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":576087.09829000011},638718.06343100488,{"$f":"_xlfn.XLOOKUP(B15011,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15011)","v":576087.09829000011},{"$f":"_xlfn.XLOOKUP($B15011,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15011,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,141849414,2037,"BAS023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15020)","v":162161.63537120499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15020)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15020)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15020,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15020)","v":2345.34544418307},164506.98081538806,{"$f":"I15020/((1+real_disc)^(C15020-Assumptions!$G$10))","v":101629.41712114074},{"$f":"_xlfn.XLOOKUP(B15020,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":576087.09829000011},638718.06343100488,{"$f":"_xlfn.XLOOKUP(B15020,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15020)","v":576087.09829000011},{"$f":"_xlfn.XLOOKUP($B15020,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15020,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,141849414,2046,"BAS023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15029)","v":162161.63537120499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15029)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15029)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15029)","v":2345.34544418307},164506.98081538806,{"$f":"I15029/((1+real_disc)^(C15029-Assumptions!$G$10))","v":74568.651027358414},{"$f":"_xlfn.XLOOKUP(B15029,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":576087.09829000011},638718.06343100488,{"$f":"_xlfn.XLOOKUP(B15029,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15029)","v":576087.09829000011},{"$f":"_xlfn.XLOOKUP($B15029,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15029,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,142932154,2031,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15038)","v":352.76777928740501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15038)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15038)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15038)","v":5170.5301203695699},5523.2978996569746,{"$f":"I15038/((1+real_disc)^(C15038-Assumptions!$G$10))","v":4194.4562534244515},{"$f":"_xlfn.XLOOKUP(B15038,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1760923.2027100001},1952367.0313468252,{"$f":"_xlfn.XLOOKUP(B15038,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15038)","v":1760923.2027100001},{"$f":"_xlfn.XLOOKUP($B15038,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15038,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,142932154,2040,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15047)","v":352.76777928740501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15047)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15047)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15047)","v":5170.5301203695699},{"$f":"SUM(E15047:H15047)","v":5523.2978996569746},{"$f":"I15047/((1+real_disc)^(C15047-Assumptions!$G$10))","v":3077.6024646319288},{"$f":"_xlfn.XLOOKUP(B15047,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1760923.2027100001},1952367.0313468252,{"$f":"_xlfn.XLOOKUP(B15047,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15047)","v":1760923.2027100001},{"$f":"_xlfn.XLOOKUP($B15047,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15047,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,142932473,2027,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15058,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15058)","v":81898.682386436194},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15058,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15058)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15058,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15058)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15058,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15058)","v":4201.43888403454},86100.121270470729,{"$f":"I15058/((1+real_disc)^(C15058-Assumptions!$G$10))","v":75031.281485056243},{"$f":"_xlfn.XLOOKUP(B15058,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1271606.5147199999},1409852.8728365141,{"$f":"_xlfn.XLOOKUP(B15058,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15058)","v":1271606.5147199999},{"$f":"_xlfn.XLOOKUP($B15058,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15058,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,142932473,2035,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15066,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15066)","v":81898.682386436194},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15066,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15066)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15066,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15066)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15066,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15066)","v":4201.43888403454},86100.121270470729,{"$f":"I15066/((1+real_disc)^(C15066-Assumptions!$G$10))","v":56979.622237466108},{"$f":"_xlfn.XLOOKUP(B15066,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1271606.5147199999},1409852.8728365141,{"$f":"_xlfn.XLOOKUP(B15066,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15066)","v":1271606.5147199999},{"$f":"_xlfn.XLOOKUP($B15066,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15066,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,142932473,2044,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15075,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15075)","v":81898.682386436194},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15075,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15075)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15075,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15075)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15075,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15075)","v":4201.43888403454},86100.121270470729,{"$f":"I15075/((1+real_disc)^(C15075-Assumptions!$G$10))","v":41807.713619292976},{"$f":"_xlfn.XLOOKUP(B15075,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1271606.5147199999},1409852.8728365141,{"$f":"_xlfn.XLOOKUP(B15075,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15075)","v":1271606.5147199999},{"$f":"_xlfn.XLOOKUP($B15075,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15075,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,142932473,2045,"CME016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15076)","v":81898.682386436194},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15076)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15076)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15076,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15076)","v":4201.43888403454},86100.121270470729,{"$f":"I15076/((1+real_disc)^(C15076-Assumptions!$G$10))","v":40393.926202215429},{"$f":"_xlfn.XLOOKUP(B15076,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1271606.5147199999},1409852.8728365141,{"$f":"_xlfn.XLOOKUP(B15076,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15076)","v":1271606.5147199999},{"$f":"_xlfn.XLOOKUP($B15076,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15076,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,147434264,2030,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15085)","v":68732.385123894201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15085)","v":7.5616096039607203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15085)","v":19.767027459878399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15085,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15085)","v":832.51313549957695},69592.226896457621,{"$f":"I15085/((1+real_disc)^(C15085-Assumptions!$G$10))","v":54698.861274473049},{"$f":"_xlfn.XLOOKUP(B15085,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316863.00716},1460029.5549645447,{"$f":"_xlfn.XLOOKUP(B15085,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15085)","v":1316863.00716},{"$f":"_xlfn.XLOOKUP($B15085,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15085,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,147434264,2039,"BMH003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15094)","v":68732.385123894201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15094)","v":7.5616096039607203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15094)","v":19.767027459878399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15094)","v":832.51313549957695},69592.226896457621,{"$f":"I15094/((1+real_disc)^(C15094-Assumptions!$G$10))","v":40134.248660583951},{"$f":"_xlfn.XLOOKUP(B15094,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1316863.00716},1460029.5549645447,{"$f":"_xlfn.XLOOKUP(B15094,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15094)","v":1316863.00716},{"$f":"_xlfn.XLOOKUP($B15094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,153766407,2024,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15103)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15103)","v":30.729616945236501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15103)","v":83.350371444493206},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15103)","v":21027.452221791598},21141.532210181329,{"$f":"I15103/((1+real_disc)^(C15103-Assumptions!$G$10))","v":20426.601169257323},{"$f":"_xlfn.XLOOKUP(B15103,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2944781.6026800005},3264932.0008624638,{"$f":"_xlfn.XLOOKUP(B15103,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15103)","v":2944781.6026800005},{"$f":"_xlfn.XLOOKUP($B15103,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15103,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,153766407,2033,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15112)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15112)","v":30.729616945236501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15112)","v":83.350371444493206},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15112)","v":21027.452221791598},21141.532210181329,{"$f":"I15112/((1+real_disc)^(C15112-Assumptions!$G$10))","v":14987.629934448685},{"$f":"_xlfn.XLOOKUP(B15112,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2944781.6026800005},3264932.0008624638,{"$f":"_xlfn.XLOOKUP(B15112,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15112)","v":2944781.6026800005},{"$f":"_xlfn.XLOOKUP($B15112,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15112,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,153766407,2043,"HSM006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15122)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15122)","v":30.729616945236501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15122)","v":83.350371444493206},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15122,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15122)","v":21027.452221791598},21141.532210181329,{"$f":"I15122/((1+real_disc)^(C15122-Assumptions!$G$10))","v":10625.012833450432},{"$f":"_xlfn.XLOOKUP(B15122,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2944781.6026800005},3264932.0008624638,{"$f":"_xlfn.XLOOKUP(B15122,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15122)","v":2944781.6026800005},{"$f":"_xlfn.XLOOKUP($B15122,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15122,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,153865168,2028,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15131)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15131)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15131)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15131,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15131)","v":896.72015600283305},896.72015600283305,{"$f":"I15131/((1+real_disc)^(C15131-Assumptions!$G$10))","v":755.01430953557519},{"$f":"_xlfn.XLOOKUP(B15131,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":344117.32669999998},381529.03120950464,{"$f":"_xlfn.XLOOKUP(B15131,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15131)","v":344117.32669999998},{"$f":"_xlfn.XLOOKUP($B15131,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15131,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,153865168,2037,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15140)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15140)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15140)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15140)","v":896.72015600283305},896.72015600283305,{"$f":"I15140/((1+real_disc)^(C15140-Assumptions!$G$10))","v":553.97738335260772},{"$f":"_xlfn.XLOOKUP(B15140,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":344117.32669999998},381529.03120950464,{"$f":"_xlfn.XLOOKUP(B15140,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15140)","v":344117.32669999998},{"$f":"_xlfn.XLOOKUP($B15140,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15140,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,153865168,2038,"WBL012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15141)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15141)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15141)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15141,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15141)","v":896.72015600283305},896.72015600283305,{"$f":"I15141/((1+real_disc)^(C15141-Assumptions!$G$10))","v":535.24384864986257},{"$f":"_xlfn.XLOOKUP(B15141,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":344117.32669999998},381529.03120950464,{"$f":"_xlfn.XLOOKUP(B15141,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15141)","v":344117.32669999998},{"$f":"_xlfn.XLOOKUP($B15141,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15141,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154154915,2023,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15150)","v":21.888732219770802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15150)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15150)","v":2.7559568905927499E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15150,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15150)","v":9611.5941050234396},9633.5103968121166,{"$f":"I15150/((1+real_disc)^(C15150-Assumptions!$G$10))","v":9633.5103968121166},{"$f":"_xlfn.XLOOKUP(B15150,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2313319.0542800003},2564818.1860583308,{"$f":"_xlfn.XLOOKUP(B15150,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15150)","v":2313319.0542800003},{"$f":"_xlfn.XLOOKUP($B15150,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15150,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154154915,2032,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15159)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15159)","v":2.2607714873672902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15159)","v":3.6580089672861802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15159)","v":9611.5941050234396},9617.5128854780924,{"$f":"I15159/((1+real_disc)^(C15159-Assumptions!$G$10))","v":7056.6670795079817},{"$f":"_xlfn.XLOOKUP(B15159,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2313319.0542800003},2564818.1860583308,{"$f":"_xlfn.XLOOKUP(B15159,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15159)","v":2313319.0542800003},{"$f":"_xlfn.XLOOKUP($B15159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154154915,2041,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15168)","v":8.1953272485875797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15168)","v":2.2607714873672902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15168)","v":3.6580089672861802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15168)","v":9611.5941050234396},9625.7082127266804,{"$f":"I15168/((1+real_disc)^(C15168-Assumptions!$G$10))","v":5182.1072423823744},{"$f":"_xlfn.XLOOKUP(B15168,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2313319.0542800003},2564818.1860583308,{"$f":"_xlfn.XLOOKUP(B15168,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15168)","v":2313319.0542800003},{"$f":"_xlfn.XLOOKUP($B15168,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15168,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154671563,2026,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15177)","v":1908.87438555579},1908.87438555579,{"$f":"I15177/((1+real_disc)^(C15177-Assumptions!$G$10))","v":1721.695328088573},{"$f":"_xlfn.XLOOKUP(B15177,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":921608.45054000011},1021803.7628647513,{"$f":"_xlfn.XLOOKUP(B15177,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15177)","v":921608.45054000011},{"$f":"_xlfn.XLOOKUP($B15177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154671563,2036,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15187)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15187,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15187)","v":1908.87438555579},1908.87438555579,{"$f":"I15187/((1+real_disc)^(C15187-Assumptions!$G$10))","v":1220.5422095582082},{"$f":"_xlfn.XLOOKUP(B15187,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":921608.45054000011},1021803.7628647513,{"$f":"_xlfn.XLOOKUP(B15187,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15187)","v":921608.45054000011},{"$f":"_xlfn.XLOOKUP($B15187,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15187,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154671563,2045,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15196,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15196)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15196,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15196)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15196,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15196)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15196,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15196)","v":1908.87438555579},1908.87438555579,{"$f":"I15196/((1+real_disc)^(C15196-Assumptions!$G$10))","v":895.54962201760384},{"$f":"_xlfn.XLOOKUP(B15196,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":921608.45054000011},1021803.7628647513,{"$f":"_xlfn.XLOOKUP(B15196,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15196)","v":921608.45054000011},{"$f":"_xlfn.XLOOKUP($B15196,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15196,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154671789,2030,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15205)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15205)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15205)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15205)","v":1938.1292104204299},1938.1292104204299,{"$f":"I15205/((1+real_disc)^(C15205-Assumptions!$G$10))","v":1523.3520400277257},{"$f":"_xlfn.XLOOKUP(B15205,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":502695.60407999996},557347.60192741873,{"$f":"_xlfn.XLOOKUP(B15205,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15205)","v":502695.60407999996},{"$f":"_xlfn.XLOOKUP($B15205,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15205,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154671789,2031,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15206)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15206)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15206)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15206,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15206)","v":1938.1292104204299},1938.1292104204299,{"$f":"I15206/((1+real_disc)^(C15206-Assumptions!$G$10))","v":1471.8377198335515},{"$f":"_xlfn.XLOOKUP(B15206,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":502695.60407999996},557347.60192741873,{"$f":"_xlfn.XLOOKUP(B15206,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15206)","v":502695.60407999996},{"$f":"_xlfn.XLOOKUP($B15206,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15206,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154671789,2040,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15215)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15215)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15215)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15215,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15215)","v":1938.1292104204299},1938.1292104204299,{"$f":"I15215/((1+real_disc)^(C15215-Assumptions!$G$10))","v":1079.9329210788167},{"$f":"_xlfn.XLOOKUP(B15215,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":502695.60407999996},557347.60192741873,{"$f":"_xlfn.XLOOKUP(B15215,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15215)","v":502695.60407999996},{"$f":"_xlfn.XLOOKUP($B15215,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15215,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154864394,2025,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15224)","v":2331.46330441501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15224)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15224)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15224)","v":10132.059387105501},12463.522691520511,{"$f":"I15224/((1+real_disc)^(C15224-Assumptions!$G$10))","v":11634.831796793869},{"$f":"_xlfn.XLOOKUP(B15224,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2278529.9984800001},2526246.9380384982,{"$f":"_xlfn.XLOOKUP(B15224,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15224)","v":2278529.9984800001},{"$f":"_xlfn.XLOOKUP($B15224,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15224,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154864394,2032,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15231)","v":2331.46330441501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15231)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15231)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15231,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15231)","v":10132.059387105501},12463.522691520511,{"$f":"I15231/((1+real_disc)^(C15231-Assumptions!$G$10))","v":9144.8726213566606},{"$f":"_xlfn.XLOOKUP(B15231,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2278529.9984800001},2526246.9380384982,{"$f":"_xlfn.XLOOKUP(B15231,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15231)","v":2278529.9984800001},{"$f":"_xlfn.XLOOKUP($B15231,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15231,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154864394,2044,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15243)","v":2331.46330441501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15243)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15243)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15243,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15243)","v":10132.059387105501},12463.522691520511,{"$f":"I15243/((1+real_disc)^(C15243-Assumptions!$G$10))","v":6051.9239657953649},{"$f":"_xlfn.XLOOKUP(B15243,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2278529.9984800001},2526246.9380384982,{"$f":"_xlfn.XLOOKUP(B15243,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15243)","v":2278529.9984800001},{"$f":"_xlfn.XLOOKUP($B15243,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15243,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154864885,2029,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15252)","v":19905.848316067899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15252)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15252)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15252,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15252)","v":8383.1760978519997},28289.024413919899,{"$f":"I15252/((1+real_disc)^(C15252-Assumptions!$G$10))","v":23013.139587561585},{"$f":"_xlfn.XLOOKUP(B15252,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3693046.1189000001},4094546.2452238044,{"$f":"_xlfn.XLOOKUP(B15252,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15252)","v":3693046.1189000001},{"$f":"_xlfn.XLOOKUP($B15252,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15252,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154864885,2038,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15261,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15261)","v":7724.27857244386},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15261,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15261)","v":0.65058231600038197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15261,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15261)","v":5.6778157305473496},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15261,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15261)","v":8383.1760978519997},16113.783068342407,{"$f":"I15261/((1+real_disc)^(C15261-Assumptions!$G$10))","v":9618.1659440488074},{"$f":"_xlfn.XLOOKUP(B15261,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3693046.1189000001},4094546.2452238044,{"$f":"_xlfn.XLOOKUP(B15261,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15261)","v":3693046.1189000001},{"$f":"_xlfn.XLOOKUP($B15261,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15261,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154876579,2023,"WIN023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15270)","v":1057271.3683955299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15270)","v":12.802186568006301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15270)","v":30.145121840238399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15270)","v":2454.8226934608001},1059769.1383973991,{"$f":"I15270/((1+real_disc)^(C15270-Assumptions!$G$10))","v":1059769.1383973991},{"$f":"_xlfn.XLOOKUP(B15270,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1080857.0487299999},1198365.5302466967,{"$f":"_xlfn.XLOOKUP(B15270,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15270)","v":1080857.0487299999},{"$f":"_xlfn.XLOOKUP($B15270,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15270,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,154876579,2024,"WIN023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15271)","v":7988.0892478324404},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15271)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15271)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15271,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15271)","v":2454.8226934608001},10442.911941293241,{"$f":"I15271/((1+real_disc)^(C15271-Assumptions!$G$10))","v":10089.769991587673},{"$f":"_xlfn.XLOOKUP(B15271,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1080857.0487299999},1198365.5302466967,{"$f":"_xlfn.XLOOKUP(B15271,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15271)","v":1080857.0487299999},{"$f":"_xlfn.XLOOKUP($B15271,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15271,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,154876579,2033,"WIN023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15280)","v":668123.399126039},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15280)","v":11.4089318005878},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15280)","v":22.394444867843202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15280)","v":2454.8226934608001},670612.02519616834,{"$f":"I15280/((1+real_disc)^(C15280-Assumptions!$G$10))","v":475409.48136157548},{"$f":"_xlfn.XLOOKUP(B15280,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1080857.0487299999},1198365.5302466967,{"$f":"_xlfn.XLOOKUP(B15280,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15280)","v":1080857.0487299999},{"$f":"_xlfn.XLOOKUP($B15280,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15280,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,154876579,2043,"WIN023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15290)","v":1274298.6060903301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15290)","v":17.199011462510502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15290)","v":43.097719238375703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15290)","v":2454.8226934608001},1276813.7255144918,{"$f":"I15290/((1+real_disc)^(C15290-Assumptions!$G$10))","v":641683.01921768696},{"$f":"_xlfn.XLOOKUP(B15290,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1080857.0487299999},1198365.5302466967,{"$f":"_xlfn.XLOOKUP(B15290,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15290)","v":1080857.0487299999},{"$f":"_xlfn.XLOOKUP($B15290,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15290,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,154908473,2028,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15299)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15299)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15299)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15299)","v":2997.9688860558999},2997.9688860558999,{"$f":"I15299/((1+real_disc)^(C15299-Assumptions!$G$10))","v":2524.2093571358082},{"$f":"_xlfn.XLOOKUP(B15299,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":303936.55920000002},336979.89605103567,{"$f":"_xlfn.XLOOKUP(B15299,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15299)","v":303936.55920000002},{"$f":"_xlfn.XLOOKUP($B15299,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15299,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154908473,2037,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15308)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15308)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15308)","v":6.5174881624923001E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15308)","v":2997.9688860558999},2997.9754035440624,{"$f":"I15308/((1+real_disc)^(C15308-Assumptions!$G$10))","v":1852.094612006882},{"$f":"_xlfn.XLOOKUP(B15308,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":303936.55920000002},336979.89605103567,{"$f":"_xlfn.XLOOKUP(B15308,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15308)","v":303936.55920000002},{"$f":"_xlfn.XLOOKUP($B15308,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15308,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154908473,2046,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15317)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15317)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15317)","v":6.5174881624923001E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15317)","v":2997.9688860558999},2997.9754035440624,{"$f":"I15317/((1+real_disc)^(C15317-Assumptions!$G$10))","v":1358.939180254956},{"$f":"_xlfn.XLOOKUP(B15317,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":303936.55920000002},336979.89605103567,{"$f":"_xlfn.XLOOKUP(B15317,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15317)","v":303936.55920000002},{"$f":"_xlfn.XLOOKUP($B15317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154971194,2031,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15326)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15326)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15326)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15326)","v":669.08276667673999},669.08276667673999,{"$f":"I15326/((1+real_disc)^(C15326-Assumptions!$G$10))","v":508.10918507945757},{"$f":"_xlfn.XLOOKUP(B15326,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":703446.88653000002},779924.13720890752,{"$f":"_xlfn.XLOOKUP(B15326,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15326)","v":703446.88653000002},{"$f":"_xlfn.XLOOKUP($B15326,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15326,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154971194,2040,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15335)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15335)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15335)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15335)","v":669.08276667673999},669.08276667673999,{"$f":"I15335/((1+real_disc)^(C15335-Assumptions!$G$10))","v":372.81544634682297},{"$f":"_xlfn.XLOOKUP(B15335,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":703446.88653000002},779924.13720890752,{"$f":"_xlfn.XLOOKUP(B15335,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15335)","v":703446.88653000002},{"$f":"_xlfn.XLOOKUP($B15335,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15335,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,154971194,2041,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15336)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15336)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15336)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15336)","v":669.08276667673999},669.08276667673999,{"$f":"I15336/((1+real_disc)^(C15336-Assumptions!$G$10))","v":360.20816072156811},{"$f":"_xlfn.XLOOKUP(B15336,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":703446.88653000002},779924.13720890752,{"$f":"_xlfn.XLOOKUP(B15336,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15336)","v":703446.88653000002},{"$f":"_xlfn.XLOOKUP($B15336,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15336,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155078993,2026,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15345)","v":9087.4119784931499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15345)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15345)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15345)","v":1896.8296167337201},10984.241595226869,{"$f":"I15345/((1+real_disc)^(C15345-Assumptions!$G$10))","v":9907.1565841101565},{"$f":"_xlfn.XLOOKUP(B15345,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1307895.7541799999},1450087.4012959716,{"$f":"_xlfn.XLOOKUP(B15345,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15345)","v":1307895.7541799999},{"$f":"_xlfn.XLOOKUP($B15345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155078993,2036,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15355)","v":9087.4119784931499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15355)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15355)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15355)","v":1896.8296167337201},10984.241595226869,{"$f":"I15355/((1+real_disc)^(C15355-Assumptions!$G$10))","v":7023.3696928443314},{"$f":"_xlfn.XLOOKUP(B15355,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1307895.7541799999},1450087.4012959716,{"$f":"_xlfn.XLOOKUP(B15355,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15355)","v":1307895.7541799999},{"$f":"_xlfn.XLOOKUP($B15355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155078993,2045,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15364)","v":9087.4119784931499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15364)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15364)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15364)","v":1896.8296167337201},10984.241595226869,{"$f":"I15364/((1+real_disc)^(C15364-Assumptions!$G$10))","v":5153.2638727777421},{"$f":"_xlfn.XLOOKUP(B15364,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1307895.7541799999},1450087.4012959716,{"$f":"_xlfn.XLOOKUP(B15364,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15364)","v":1307895.7541799999},{"$f":"_xlfn.XLOOKUP($B15364,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15364,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155079261,2030,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15373)","v":1447.89512927087},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15373)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15373)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15373)","v":186.08375614721001},1633.9788854180802,{"$f":"I15373/((1+real_disc)^(C15373-Assumptions!$G$10))","v":1284.2926338868328},{"$f":"_xlfn.XLOOKUP(B15373,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":349081.60375000001},387033.01391129196,{"$f":"_xlfn.XLOOKUP(B15373,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15373)","v":349081.60375000001},{"$f":"_xlfn.XLOOKUP($B15373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155079261,2039,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15382)","v":1447.89512927087},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15382)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15382)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15382)","v":186.08375614721001},1633.9788854180802,{"$f":"I15382/((1+real_disc)^(C15382-Assumptions!$G$10))","v":942.32528283774616},{"$f":"_xlfn.XLOOKUP(B15382,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":349081.60375000001},387033.01391129196,{"$f":"_xlfn.XLOOKUP(B15382,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15382)","v":349081.60375000001},{"$f":"_xlfn.XLOOKUP($B15382,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15382,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155091650,2024,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15391)","v":548066.22061484703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15391)","v":23.910758334745299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15391)","v":61.738172959530097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15391)","v":4957.3221240514104},553109.19167019275,{"$f":"I15391/((1+real_disc)^(C15391-Assumptions!$G$10))","v":534405.01610646641},{"$f":"_xlfn.XLOOKUP(B15391,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2234642.8331699995},2477588.453376221,{"$f":"_xlfn.XLOOKUP(B15391,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15391)","v":2234642.8331699995},{"$f":"_xlfn.XLOOKUP($B15391,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B15391,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,155091650,2033,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15400)","v":589556.41738704406},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15400)","v":14.933266952265599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15400)","v":49.806294368027501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15400)","v":4957.3221240514104},594578.47907241574,{"$f":"I15400/((1+real_disc)^(C15400-Assumptions!$G$10))","v":421507.87004137755},{"$f":"_xlfn.XLOOKUP(B15400,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2234642.8331699995},2477588.453376221,{"$f":"_xlfn.XLOOKUP(B15400,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15400)","v":2234642.8331699995},{"$f":"_xlfn.XLOOKUP($B15400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B15400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,155091650,2034,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15401)","v":589556.41738704406},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15401)","v":14.933266952265599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15401)","v":49.806294368027501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15401)","v":4957.3221240514104},594578.47907241574,{"$f":"I15401/((1+real_disc)^(C15401-Assumptions!$G$10))","v":407253.98071630683},{"$f":"_xlfn.XLOOKUP(B15401,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2234642.8331699995},2477588.453376221,{"$f":"_xlfn.XLOOKUP(B15401,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15401)","v":2234642.8331699995},{"$f":"_xlfn.XLOOKUP($B15401,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B15401,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,155091650,2042,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15409)","v":589556.41738704406},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15409)","v":14.933266952265599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15409)","v":49.806294368027501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15409)","v":4957.3221240514104},594578.47907241574,{"$f":"I15409/((1+real_disc)^(C15409-Assumptions!$G$10))","v":309273.37927103345},{"$f":"_xlfn.XLOOKUP(B15409,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2234642.8331699995},2477588.453376221,{"$f":"_xlfn.XLOOKUP(B15409,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15409)","v":2234642.8331699995},{"$f":"_xlfn.XLOOKUP($B15409,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B15409,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,155131373,2029,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15420)","v":122.703209757419},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15420)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15420)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15420)","v":821.403034474783},944.10624423220202,{"$f":"I15420/((1+real_disc)^(C15420-Assumptions!$G$10))","v":768.03103797786889},{"$f":"_xlfn.XLOOKUP(B15420,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":813359.6753},901786.41080930585,{"$f":"_xlfn.XLOOKUP(B15420,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15420)","v":813359.6753},{"$f":"_xlfn.XLOOKUP($B15420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B15420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155131373,2038,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15429)","v":338.90455121358298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15429)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15429)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15429)","v":821.403034474783},1160.3075856883661,{"$f":"I15429/((1+real_disc)^(C15429-Assumptions!$G$10))","v":692.57671261658265},{"$f":"_xlfn.XLOOKUP(B15429,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":813359.6753},901786.41080930585,{"$f":"_xlfn.XLOOKUP(B15429,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15429)","v":813359.6753},{"$f":"_xlfn.XLOOKUP($B15429,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B15429,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155132762,2023,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15438)","v":280917.38978077099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15438)","v":4.0767839564803303},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15438)","v":16.716842795438399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15438)","v":3934.3393241969102},284872.52273171983,{"$f":"I15438/((1+real_disc)^(C15438-Assumptions!$G$10))","v":284872.52273171983},{"$f":"_xlfn.XLOOKUP(B15438,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":968296.78019000008},1073567.9485015988,{"$f":"_xlfn.XLOOKUP(B15438,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15438)","v":968296.78019000008},{"$f":"_xlfn.XLOOKUP($B15438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,155132762,2032,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15447)","v":863529.02678113803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15447)","v":3934.3393241969102},867463.36610533495,{"$f":"I15447/((1+real_disc)^(C15447-Assumptions!$G$10))","v":636484.73895134265},{"$f":"_xlfn.XLOOKUP(B15447,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":968296.78019000008},1073567.9485015988,{"$f":"_xlfn.XLOOKUP(B15447,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15447)","v":968296.78019000008},{"$f":"_xlfn.XLOOKUP($B15447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,155132762,2041,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15456)","v":863529.02678113803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15456)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15456)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15456)","v":3934.3393241969102},867463.36610533495,{"$f":"I15456/((1+real_disc)^(C15456-Assumptions!$G$10))","v":467008.56629462133},{"$f":"_xlfn.XLOOKUP(B15456,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":968296.78019000008},1073567.9485015988,{"$f":"_xlfn.XLOOKUP(B15456,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15456)","v":968296.78019000008},{"$f":"_xlfn.XLOOKUP($B15456,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15456,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,155249882,2026,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15465)","v":811114.91384186095},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15465)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15465)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15465)","v":4515.92784367885},815630.84168553981,{"$f":"I15465/((1+real_disc)^(C15465-Assumptions!$G$10))","v":735652.28817614214},{"$f":"_xlfn.XLOOKUP(B15465,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1894592.9643400002},2100569.0854129954,{"$f":"_xlfn.XLOOKUP(B15465,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15465)","v":1894592.9643400002},{"$f":"_xlfn.XLOOKUP($B15465,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15465,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,155249882,2033,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15472)","v":1290407.6093023799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15472)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15472)","v":5.6965559802763702E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15472)","v":4515.92784367885},1294923.5941116184,{"$f":"I15472/((1+real_disc)^(C15472-Assumptions!$G$10))","v":917995.69818240299},{"$f":"_xlfn.XLOOKUP(B15472,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1894592.9643400002},2100569.0854129954,{"$f":"_xlfn.XLOOKUP(B15472,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15472)","v":1894592.9643400002},{"$f":"_xlfn.XLOOKUP($B15472,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15472,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,155249882,2037,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15476)","v":1290407.6093023799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15476)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15476)","v":5.6965559802763702E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15476)","v":4515.92784367885},1294923.5941116184,{"$f":"I15476/((1+real_disc)^(C15476-Assumptions!$G$10))","v":799980.2162417795},{"$f":"_xlfn.XLOOKUP(B15476,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1894592.9643400002},2100569.0854129954,{"$f":"_xlfn.XLOOKUP(B15476,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15476)","v":1894592.9643400002},{"$f":"_xlfn.XLOOKUP($B15476,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15476,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,155249882,2046,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15485)","v":1290407.6093023799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15485)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15485)","v":5.6965559802763702E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15485)","v":4515.92784367885},1294923.5941116184,{"$f":"I15485/((1+real_disc)^(C15485-Assumptions!$G$10))","v":586970.26179553859},{"$f":"_xlfn.XLOOKUP(B15485,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1894592.9643400002},2100569.0854129954,{"$f":"_xlfn.XLOOKUP(B15485,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15485)","v":1894592.9643400002},{"$f":"_xlfn.XLOOKUP($B15485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,155250536,2031,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15494)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15494)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15494)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15494)","v":3209.7233962528599},3209.7233962528599,{"$f":"I15494/((1+real_disc)^(C15494-Assumptions!$G$10))","v":2437.5010393720931},{"$f":"_xlfn.XLOOKUP(B15494,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1037769.92499},{"$f":"K15494/((1 + real_disc) ^ (2023 - 2026))","v":1150594.065973822},{"$f":"_xlfn.XLOOKUP(B15494,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15494)","v":1037769.92499},{"$f":"_xlfn.XLOOKUP($B15494,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15494,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155250536,2040,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15503)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15503)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15503)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15503)","v":3209.7233962528599},3209.7233962528599,{"$f":"I15503/((1+real_disc)^(C15503-Assumptions!$G$10))","v":1788.4700073316808},{"$f":"_xlfn.XLOOKUP(B15503,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1037769.92499},1150594.065973822,{"$f":"_xlfn.XLOOKUP(B15503,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15503)","v":1037769.92499},{"$f":"_xlfn.XLOOKUP($B15503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155267201,2025,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15512)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15512)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15512)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15512)","v":645.15294040698802},645.15294040698802,{"$f":"I15512/((1+real_disc)^(C15512-Assumptions!$G$10))","v":602.25717324277173},{"$f":"_xlfn.XLOOKUP(B15512,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":250365.85321999999},277585.09675464022,{"$f":"_xlfn.XLOOKUP(B15512,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15512)","v":250365.85321999999},{"$f":"_xlfn.XLOOKUP($B15512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155267201,2034,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15521)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15521)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15521)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15521)","v":645.15294040698802},645.15294040698802,{"$f":"I15521/((1+real_disc)^(C15521-Assumptions!$G$10))","v":441.89474123158772},{"$f":"_xlfn.XLOOKUP(B15521,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":250365.85321999999},277585.09675464022,{"$f":"_xlfn.XLOOKUP(B15521,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15521)","v":250365.85321999999},{"$f":"_xlfn.XLOOKUP($B15521,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15521,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155267201,2043,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15530)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15530)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15530)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15530)","v":645.15294040698802},645.15294040698802,{"$f":"I15530/((1+real_disc)^(C15530-Assumptions!$G$10))","v":324.23185808933084},{"$f":"_xlfn.XLOOKUP(B15530,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":250365.85321999999},277585.09675464022,{"$f":"_xlfn.XLOOKUP(B15530,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15530)","v":250365.85321999999},{"$f":"_xlfn.XLOOKUP($B15530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155325091,2026,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15537)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15537)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15537)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15537)","v":2123.2393548216401},2123.2393548216401,{"$f":"I15537/((1+real_disc)^(C15537-Assumptions!$G$10))","v":1915.0402484686563},{"$f":"_xlfn.XLOOKUP(B15537,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":728735.07105999999},807961.59942361701,{"$f":"_xlfn.XLOOKUP(B15537,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15537)","v":728735.07105999999},{"$f":"_xlfn.XLOOKUP($B15537,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15537,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,155325091,2030,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15541)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15541)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15541)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15541)","v":2123.2393548216401},2123.2393548216401,{"$f":"I15541/((1+real_disc)^(C15541-Assumptions!$G$10))","v":1668.8469402579533},{"$f":"_xlfn.XLOOKUP(B15541,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":728735.07105999999},807961.59942361701,{"$f":"_xlfn.XLOOKUP(B15541,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15541)","v":728735.07105999999},{"$f":"_xlfn.XLOOKUP($B15541,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15541,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,155325091,2039,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15550)","v":139274.567374701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15550)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15550)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15550)","v":2123.2393548216401},141397.80672952265,{"$f":"I15550/((1+real_disc)^(C15550-Assumptions!$G$10))","v":81544.951044420668},{"$f":"_xlfn.XLOOKUP(B15550,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":728735.07105999999},807961.59942361701,{"$f":"_xlfn.XLOOKUP(B15550,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15550)","v":728735.07105999999},{"$f":"_xlfn.XLOOKUP($B15550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,155682571,2024,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15559)","v":217.18601905848399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15559)","v":5.6561889934181897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15559)","v":14.689834340807201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15559)","v":24340.382802480701},{"$f":"SUM(E15559:H15559)","v":24577.914844873409},{"$f":"I15559/((1+real_disc)^(C15559-Assumptions!$G$10))","v":23746.777627897016},{"$f":"_xlfn.XLOOKUP(B15559,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4064433.8847099999},4506310.499733665,{"$f":"_xlfn.XLOOKUP(B15559,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15559)","v":4064433.8847099999},{"$f":"_xlfn.XLOOKUP($B15559,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15559,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155682571,2033,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15568)","v":3.8393755113580701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15568)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15568)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15568)","v":24340.382802480701},24344.222177992058,{"$f":"I15568/((1+real_disc)^(C15568-Assumptions!$G$10))","v":17258.077107109257},{"$f":"_xlfn.XLOOKUP(B15568,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4064433.8847099999},4506310.499733665,{"$f":"_xlfn.XLOOKUP(B15568,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15568)","v":4064433.8847099999},{"$f":"_xlfn.XLOOKUP($B15568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155682571,2042,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15577)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15577)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15577)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15577)","v":24340.382802480701},24340.382802480701,{"$f":"I15577/((1+real_disc)^(C15577-Assumptions!$G$10))","v":12660.788620902833},{"$f":"_xlfn.XLOOKUP(B15577,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4064433.8847099999},4506310.499733665,{"$f":"_xlfn.XLOOKUP(B15577,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15577)","v":4064433.8847099999},{"$f":"_xlfn.XLOOKUP($B15577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155747931,2027,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15586)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15586)","v":143.171766422551},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15586)","v":436.07232189596101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15586)","v":1804.7237642801599},2383.9678525986719,{"$f":"I15586/((1+real_disc)^(C15586-Assumptions!$G$10))","v":2077.4902562303687},{"$f":"_xlfn.XLOOKUP(B15586,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1152104.7546099999},1277359.1353085954,{"$f":"_xlfn.XLOOKUP(B15586,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15586)","v":1152104.7546099999},{"$f":"_xlfn.XLOOKUP($B15586,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15586,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155747931,2037,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15596)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15596)","v":143.171766422551},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15596)","v":436.07232189596101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15596)","v":1804.7237642801599},2383.9678525986719,{"$f":"I15596/((1+real_disc)^(C15596-Assumptions!$G$10))","v":1472.7719279404432},{"$f":"_xlfn.XLOOKUP(B15596,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1152104.7546099999},1277359.1353085954,{"$f":"_xlfn.XLOOKUP(B15596,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15596)","v":1152104.7546099999},{"$f":"_xlfn.XLOOKUP($B15596,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15596,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,155747931,2038,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15597)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15597)","v":143.171766422551},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15597)","v":436.07232189596101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15597)","v":1804.7237642801599},2383.9678525986719,{"$f":"I15597/((1+real_disc)^(C15597-Assumptions!$G$10))","v":1422.968046319269},{"$f":"_xlfn.XLOOKUP(B15597,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1152104.7546099999},1277359.1353085954,{"$f":"_xlfn.XLOOKUP(B15597,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15597)","v":1152104.7546099999},{"$f":"_xlfn.XLOOKUP($B15597,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15597,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156484100,2023,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15606)","v":2939.17307737084},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15606)","v":30.888296173533998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15606)","v":85.209613331898893},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15606)","v":1431.1278053162901},4486.3987921925627,{"$f":"I15606/((1+real_disc)^(C15606-Assumptions!$G$10))","v":4486.3987921925627},{"$f":"_xlfn.XLOOKUP(B15606,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":631862.00050999993},700556.6944986959,{"$f":"_xlfn.XLOOKUP(B15606,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15606)","v":631862.00050999993},{"$f":"_xlfn.XLOOKUP($B15606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156484100,2032,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15615)","v":6952.9101113036704},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15615)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15615)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15615)","v":1431.1278053162901},8384.03791661996,{"$f":"I15615/((1+real_disc)^(C15615-Assumptions!$G$10))","v":6151.6282914361509},{"$f":"_xlfn.XLOOKUP(B15615,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":631862.00050999993},700556.6944986959,{"$f":"_xlfn.XLOOKUP(B15615,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15615)","v":631862.00050999993},{"$f":"_xlfn.XLOOKUP($B15615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156484100,2041,"BET007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15624)","v":6952.9101113036704},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15624)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15624)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15624)","v":1431.1278053162901},8384.03791661996,{"$f":"I15624/((1+real_disc)^(C15624-Assumptions!$G$10))","v":4513.6402068245816},{"$f":"_xlfn.XLOOKUP(B15624,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":631862.00050999993},700556.6944986959,{"$f":"_xlfn.XLOOKUP(B15624,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15624)","v":631862.00050999993},{"$f":"_xlfn.XLOOKUP($B15624,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15624,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156524856,2026,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15633)","v":4933.6385045433099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15633)","v":4.97660464978952},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15633)","v":15.563756059069201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15633)","v":1366.4189111753799},6320.5977764275485,{"$f":"I15633/((1+real_disc)^(C15633-Assumptions!$G$10))","v":5700.8170599103496},{"$f":"_xlfn.XLOOKUP(B15633,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":782948.44299999997},868068.93395751843,{"$f":"_xlfn.XLOOKUP(B15633,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15633)","v":782948.44299999997},{"$f":"_xlfn.XLOOKUP($B15633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156524856,2035,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15642)","v":4933.6385045433099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15642)","v":4.97660464978952},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15642)","v":15.563756059069201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15642)","v":1366.4189111753799},6320.5977764275485,{"$f":"I15642/((1+real_disc)^(C15642-Assumptions!$G$10))","v":4182.8660436431574},{"$f":"_xlfn.XLOOKUP(B15642,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":782948.44299999997},868068.93395751843,{"$f":"_xlfn.XLOOKUP(B15642,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15642)","v":782948.44299999997},{"$f":"_xlfn.XLOOKUP($B15642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156524856,2043,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15650)","v":4933.6385045433099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15650)","v":4.97660464978952},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15650)","v":15.563756059069201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15650)","v":1366.4189111753799},6320.5977764275485,{"$f":"I15650/((1+real_disc)^(C15650-Assumptions!$G$10))","v":3176.5168116471618},{"$f":"_xlfn.XLOOKUP(B15650,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":782948.44299999997},868068.93395751843,{"$f":"_xlfn.XLOOKUP(B15650,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15650)","v":782948.44299999997},{"$f":"_xlfn.XLOOKUP($B15650,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15650,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156572639,2030,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15661)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15661)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15661)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15661)","v":2797.4823809938298},2797.4823809938298,{"$f":"I15661/((1+real_disc)^(C15661-Assumptions!$G$10))","v":2198.795864133398},{"$f":"_xlfn.XLOOKUP(B15661,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":573735.57646000001},636110.8891446311,{"$f":"_xlfn.XLOOKUP(B15661,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15661)","v":573735.57646000001},{"$f":"_xlfn.XLOOKUP($B15661,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15661,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156572639,2031,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15662)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15662)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15662)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15662)","v":2797.4823809938298},2797.4823809938298,{"$f":"I15662/((1+real_disc)^(C15662-Assumptions!$G$10))","v":2124.4404484380661},{"$f":"_xlfn.XLOOKUP(B15662,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":573735.57646000001},636110.8891446311,{"$f":"_xlfn.XLOOKUP(B15662,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15662)","v":573735.57646000001},{"$f":"_xlfn.XLOOKUP($B15662,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15662,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156572639,2040,"CTN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15671)","v":2797.4823809938298},2797.4823809938298,{"$f":"I15671/((1+real_disc)^(C15671-Assumptions!$G$10))","v":1558.7677555914022},{"$f":"_xlfn.XLOOKUP(B15671,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":573735.57646000001},636110.8891446311,{"$f":"_xlfn.XLOOKUP(B15671,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15671)","v":573735.57646000001},{"$f":"_xlfn.XLOOKUP($B15671,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15671,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156670377,2025,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15680)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15680)","v":110.36984940849599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15680)","v":317.13571772151403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15680)","v":5991.0412301834704},6418.5467973134801,{"$f":"I15680/((1+real_disc)^(C15680-Assumptions!$G$10))","v":5991.7821160946405},{"$f":"_xlfn.XLOOKUP(B15680,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3283843.0603899998},3640855.4997490966,{"$f":"_xlfn.XLOOKUP(B15680,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15680)","v":3283843.0603899998},{"$f":"_xlfn.XLOOKUP($B15680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156670377,2034,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15689)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15689)","v":99.144451728218698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15689)","v":293.07263155109399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15689)","v":5991.0412301834704},6383.258313462783,{"$f":"I15689/((1+real_disc)^(C15689-Assumptions!$G$10))","v":4372.1854214329251},{"$f":"_xlfn.XLOOKUP(B15689,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3283843.0603899998},3640855.4997490966,{"$f":"_xlfn.XLOOKUP(B15689,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15689)","v":3283843.0603899998},{"$f":"_xlfn.XLOOKUP($B15689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156670377,2043,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15698)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15698)","v":99.144451728218698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15698)","v":293.07263155109399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15698)","v":5991.0412301834704},6383.258313462783,{"$f":"I15698/((1+real_disc)^(C15698-Assumptions!$G$10))","v":3208.0078598612381},{"$f":"_xlfn.XLOOKUP(B15698,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3283843.0603899998},3640855.4997490966,{"$f":"_xlfn.XLOOKUP(B15698,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15698)","v":3283843.0603899998},{"$f":"_xlfn.XLOOKUP($B15698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156672955,2025,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15704)","v":2476927.4833771898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15704)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15704)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15704)","v":6175.0727083091897},2483102.556085499,{"$f":"I15704/((1+real_disc)^(C15704-Assumptions!$G$10))","v":2318002.8062129798},{"$f":"_xlfn.XLOOKUP(B15704,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2652606.54623},2940992.2931472142,{"$f":"_xlfn.XLOOKUP(B15704,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15704)","v":2652606.54623},{"$f":"_xlfn.XLOOKUP($B15704,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B15704,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,156672955,2038,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15717)","v":2476927.4833771898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15717)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15717)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15717)","v":6175.0727083091897},2483102.556085499,{"$f":"I15717/((1+real_disc)^(C15717-Assumptions!$G$10))","v":1482140.6208107078},{"$f":"_xlfn.XLOOKUP(B15717,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2652606.54623},2940992.2931472142,{"$f":"_xlfn.XLOOKUP(B15717,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15717)","v":2652606.54623},{"$f":"_xlfn.XLOOKUP($B15717,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B15717,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,156707631,2023,"WND024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15726)","v":32983.664860586599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15726)","v":22.747508520641698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15726)","v":82.059769133008302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15726)","v":1124.6912150543201},34213.163353294571,{"$f":"I15726/((1+real_disc)^(C15726-Assumptions!$G$10))","v":34213.163353294571},{"$f":"_xlfn.XLOOKUP(B15726,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":379886.86253000004},421187.3549646787,{"$f":"_xlfn.XLOOKUP(B15726,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15726)","v":379886.86253000004},{"$f":"_xlfn.XLOOKUP($B15726,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15726,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156707631,2024,"WND024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15727)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15727)","v":159.326795270188},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15727)","v":411.89637656298402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15727)","v":1124.6912150543201},1695.9143868874921,{"$f":"I15727/((1+real_disc)^(C15727-Assumptions!$G$10))","v":1638.5646250120699},{"$f":"_xlfn.XLOOKUP(B15727,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":379886.86253000004},421187.3549646787,{"$f":"_xlfn.XLOOKUP(B15727,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15727)","v":379886.86253000004},{"$f":"_xlfn.XLOOKUP($B15727,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15727,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156707631,2033,"WND024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15736)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15736)","v":81.605690649286501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15736)","v":237.65583576830599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15736)","v":1124.6912150543201},1443.9527414719125,{"$f":"I15736/((1+real_disc)^(C15736-Assumptions!$G$10))","v":1023.6452645372416},{"$f":"_xlfn.XLOOKUP(B15736,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":379886.86253000004},421187.3549646787,{"$f":"_xlfn.XLOOKUP(B15736,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15736)","v":379886.86253000004},{"$f":"_xlfn.XLOOKUP($B15736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156707631,2042,"WND024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15745)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15745)","v":81.605690649286501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15745)","v":237.65583576830599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15745)","v":1124.6912150543201},1443.9527414719125,{"$f":"I15745/((1+real_disc)^(C15745-Assumptions!$G$10))","v":751.08023512620503},{"$f":"_xlfn.XLOOKUP(B15745,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":379886.86253000004},421187.3549646787,{"$f":"_xlfn.XLOOKUP(B15745,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15745)","v":379886.86253000004},{"$f":"_xlfn.XLOOKUP($B15745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156737644,2027,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15754)","v":493616.67212893302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15754)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15754)","v":6.0278692520875999E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15754)","v":3973.5551829870301},497590.23333978927,{"$f":"I15754/((1+real_disc)^(C15754-Assumptions!$G$10))","v":433621.14142267843},{"$f":"_xlfn.XLOOKUP(B15754,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2338774.2612800002},2593040.8290710561,{"$f":"_xlfn.XLOOKUP(B15754,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15754)","v":2338774.2612800002},{"$f":"_xlfn.XLOOKUP($B15754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B15754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,156737644,2036,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15763)","v":493616.67212893302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15763)","v":6.0278692520875999E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15763)","v":3973.5551829870301},497590.23333978927,{"$f":"I15763/((1+real_disc)^(C15763-Assumptions!$G$10))","v":318161.26165803202},{"$f":"_xlfn.XLOOKUP(B15763,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2338774.2612800002},2593040.8290710561,{"$f":"_xlfn.XLOOKUP(B15763,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15763)","v":2338774.2612800002},{"$f":"_xlfn.XLOOKUP($B15763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B15763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,156737644,2042,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15769)","v":493616.67212893302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15769)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15769)","v":6.0278692520875999E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15769)","v":3973.5551829870301},497590.23333978927,{"$f":"I15769/((1+real_disc)^(C15769-Assumptions!$G$10))","v":258824.39135257658},{"$f":"_xlfn.XLOOKUP(B15769,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2338774.2612800002},2593040.8290710561,{"$f":"_xlfn.XLOOKUP(B15769,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15769)","v":2338774.2612800002},{"$f":"_xlfn.XLOOKUP($B15769,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B15769,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,156871043,2031,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15782)","v":193.87369083689799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15782)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15782)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15782,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15782)","v":1865.39166293214},2059.265353769038,{"$f":"I15782/((1+real_disc)^(C15782-Assumptions!$G$10))","v":1563.8299069679529},{"$f":"_xlfn.XLOOKUP(B15782,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":446206.16435000004},494716.7503500327,{"$f":"_xlfn.XLOOKUP(B15782,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15782)","v":446206.16435000004},{"$f":"_xlfn.XLOOKUP($B15782,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15782,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156871043,2040,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15791)","v":193.87369083689799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15791)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15791)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15791,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15791)","v":1865.39166293214},2059.265353769038,{"$f":"I15791/((1+real_disc)^(C15791-Assumptions!$G$10))","v":1147.4304379787898},{"$f":"_xlfn.XLOOKUP(B15791,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":446206.16435000004},494716.7503500327,{"$f":"_xlfn.XLOOKUP(B15791,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15791)","v":446206.16435000004},{"$f":"_xlfn.XLOOKUP($B15791,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15791,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,156871043,2041,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15792)","v":193.87369083689799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15792)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15792)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15792,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15792)","v":1865.39166293214},2059.265353769038,{"$f":"I15792/((1+real_disc)^(C15792-Assumptions!$G$10))","v":1108.6284424915846},{"$f":"_xlfn.XLOOKUP(B15792,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":446206.16435000004},494716.7503500327,{"$f":"_xlfn.XLOOKUP(B15792,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15792)","v":446206.16435000004},{"$f":"_xlfn.XLOOKUP($B15792,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15792,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157031648,2026,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15801)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15801)","v":5.4182433993201196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15801)","v":26.919233642449999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15801,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15801)","v":2631.54352617531},2663.88100321708,{"$f":"I15801/((1+real_disc)^(C15801-Assumptions!$G$10))","v":2402.6680396192592},{"$f":"_xlfn.XLOOKUP(B15801,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1274698.35941},1413280.8563110412,{"$f":"_xlfn.XLOOKUP(B15801,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15801)","v":1274698.35941},{"$f":"_xlfn.XLOOKUP($B15801,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15801,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157031648,2035,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15810)","v":5.4182433993201196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15810)","v":26.919233642449999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15810)","v":2631.54352617531},2663.88100321708,{"$f":"I15810/((1+real_disc)^(C15810-Assumptions!$G$10))","v":1762.911956558753},{"$f":"_xlfn.XLOOKUP(B15810,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1274698.35941},1413280.8563110412,{"$f":"_xlfn.XLOOKUP(B15810,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15810)","v":1274698.35941},{"$f":"_xlfn.XLOOKUP($B15810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157031648,2044,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15819)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15819)","v":5.4182433993201196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15819)","v":26.919233642449999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15819)","v":2631.54352617531},2663.88100321708,{"$f":"I15819/((1+real_disc)^(C15819-Assumptions!$G$10))","v":1293.5031037705489},{"$f":"_xlfn.XLOOKUP(B15819,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1274698.35941},1413280.8563110412,{"$f":"_xlfn.XLOOKUP(B15819,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15819)","v":1274698.35941},{"$f":"_xlfn.XLOOKUP($B15819,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15819,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157031839,2029,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15828)","v":50813.116707934598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15828)","v":2266.2357109437598},53079.352418878356,{"$f":"I15828/((1+real_disc)^(C15828-Assumptions!$G$10))","v":43180.087392195819},{"$f":"_xlfn.XLOOKUP(B15828,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1029242.03938},1141139.0467620597,{"$f":"_xlfn.XLOOKUP(B15828,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15828)","v":1029242.03938},{"$f":"_xlfn.XLOOKUP($B15828,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15828,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157031839,2039,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15838)","v":50813.116707934598},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15838)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15838)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15838,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15838)","v":2266.2357109437598},53079.352418878356,{"$f":"I15838/((1+real_disc)^(C15838-Assumptions!$G$10))","v":30611.176329959751},{"$f":"_xlfn.XLOOKUP(B15838,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1029242.03938},1141139.0467620597,{"$f":"_xlfn.XLOOKUP(B15838,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15838)","v":1029242.03938},{"$f":"_xlfn.XLOOKUP($B15838,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15838,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157328687,2024,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15847)","v":9876.6274328183899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15847)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15847)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15847,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15847)","v":5558.5517856516299},15435.179218470021,{"$f":"I15847/((1+real_disc)^(C15847-Assumptions!$G$10))","v":14913.21663620292},{"$f":"_xlfn.XLOOKUP(B15847,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1370425.5535599999},1519415.3075887414,{"$f":"_xlfn.XLOOKUP(B15847,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15847)","v":1370425.5535599999},{"$f":"_xlfn.XLOOKUP($B15847,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15847,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157328687,2033,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15856,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15856)","v":9876.6274328183899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15856,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15856)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15856,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15856)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15856,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15856)","v":5558.5517856516299},15435.179218470021,{"$f":"I15856/((1+real_disc)^(C15856-Assumptions!$G$10))","v":10942.288940955495},{"$f":"_xlfn.XLOOKUP(B15856,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1370425.5535599999},1519415.3075887414,{"$f":"_xlfn.XLOOKUP(B15856,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15856)","v":1370425.5535599999},{"$f":"_xlfn.XLOOKUP($B15856,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15856,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157328687,2034,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15857)","v":9876.6274328183899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15857)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15857)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15857,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15857)","v":5558.5517856516299},15435.179218470021,{"$f":"I15857/((1+real_disc)^(C15857-Assumptions!$G$10))","v":10572.259846333811},{"$f":"_xlfn.XLOOKUP(B15857,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1370425.5535599999},1519415.3075887414,{"$f":"_xlfn.XLOOKUP(B15857,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15857)","v":1370425.5535599999},{"$f":"_xlfn.XLOOKUP($B15857,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15857,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157328687,2043,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15866)","v":9876.6274328183899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15866)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15866)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15866,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15866)","v":5558.5517856516299},15435.179218470021,{"$f":"I15866/((1+real_disc)^(C15866-Assumptions!$G$10))","v":7757.1944952917293},{"$f":"_xlfn.XLOOKUP(B15866,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1370425.5535599999},1519415.3075887414,{"$f":"_xlfn.XLOOKUP(B15866,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15866)","v":1370425.5535599999},{"$f":"_xlfn.XLOOKUP($B15866,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15866,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157499868,2028,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15875)","v":14411.880888482699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15875)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15875)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15875)","v":661.69519068960699},15073.576079172306,{"$f":"I15875/((1+real_disc)^(C15875-Assumptions!$G$10))","v":12691.546587263603},{"$f":"_xlfn.XLOOKUP(B15875,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":607930.27820000006},674023.1661940628,{"$f":"_xlfn.XLOOKUP(B15875,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15875)","v":607930.27820000006},{"$f":"_xlfn.XLOOKUP($B15875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157499868,2035,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15882)","v":33158.6709375672},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15882)","v":2.77045167820269E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15882)","v":0.102338078321538},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15882,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15882)","v":661.69519068960699},33820.496170851911,{"$f":"I15882/((1+real_disc)^(C15882-Assumptions!$G$10))","v":22381.839505721236},{"$f":"_xlfn.XLOOKUP(B15882,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":607930.27820000006},674023.1661940628,{"$f":"_xlfn.XLOOKUP(B15882,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15882)","v":607930.27820000006},{"$f":"_xlfn.XLOOKUP($B15882,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15882,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157534903,2023,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15894)","v":315402.02183884801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15894)","v":35.460957964741198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15894)","v":60.126108358415202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15894,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15894)","v":12899.819255437},328397.42816060822,{"$f":"I15894/((1+real_disc)^(C15894-Assumptions!$G$10))","v":328397.42816060822},{"$f":"_xlfn.XLOOKUP(B15894,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1916480.22395},2124835.8813773678,{"$f":"_xlfn.XLOOKUP(B15894,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15894)","v":1916480.22395},{"$f":"_xlfn.XLOOKUP($B15894,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15894,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157534903,2032,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15903)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15903)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15903)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15903,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15903)","v":12899.819255437},12899.819255437,{"$f":"I15903/((1+real_disc)^(C15903-Assumptions!$G$10))","v":9464.9969233620941},{"$f":"_xlfn.XLOOKUP(B15903,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1916480.22395},2124835.8813773678,{"$f":"_xlfn.XLOOKUP(B15903,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15903)","v":1916480.22395},{"$f":"_xlfn.XLOOKUP($B15903,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15903,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157534903,2041,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15912,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15912)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15912,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15912)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15912,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15912)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15912,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15912)","v":12899.819255437},12899.819255437,{"$f":"I15912/((1+real_disc)^(C15912-Assumptions!$G$10))","v":6944.7613943501756},{"$f":"_xlfn.XLOOKUP(B15912,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1916480.22395},2124835.8813773678,{"$f":"_xlfn.XLOOKUP(B15912,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15912)","v":1916480.22395},{"$f":"_xlfn.XLOOKUP($B15912,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15912,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157577303,2026,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15921)","v":908129.807632813},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15921)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15921)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15921,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15921)","v":6626.2681091145896},914756.07574192761,{"$f":"I15921/((1+real_disc)^(C15921-Assumptions!$G$10))","v":825057.56998093659},{"$f":"_xlfn.XLOOKUP(B15921,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2592538.4745300002},2874393.748336643,{"$f":"_xlfn.XLOOKUP(B15921,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15921)","v":2592538.4745300002},{"$f":"_xlfn.XLOOKUP($B15921,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B15921,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,157577303,2027,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15922)","v":908129.807632813},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15922)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15922)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15922,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15922)","v":6626.2681091145896},914756.07574192761,{"$f":"I15922/((1+real_disc)^(C15922-Assumptions!$G$10))","v":797157.07244534942},{"$f":"_xlfn.XLOOKUP(B15922,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2592538.4745300002},2874393.748336643,{"$f":"_xlfn.XLOOKUP(B15922,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15922)","v":2592538.4745300002},{"$f":"_xlfn.XLOOKUP($B15922,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B15922,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,157577303,2036,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15931)","v":908129.807632813},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15931)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15931)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15931,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15931)","v":6626.2681091145896},914756.07574192761,{"$f":"I15931/((1+real_disc)^(C15931-Assumptions!$G$10))","v":584898.83375315298},{"$f":"_xlfn.XLOOKUP(B15931,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2592538.4745300002},2874393.748336643,{"$f":"_xlfn.XLOOKUP(B15931,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15931)","v":2592538.4745300002},{"$f":"_xlfn.XLOOKUP($B15931,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B15931,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,157577303,2045,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15940)","v":908129.807632813},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15940)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15940)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15940)","v":6626.2681091145896},914756.07574192761,{"$f":"I15940/((1+real_disc)^(C15940-Assumptions!$G$10))","v":429158.38992227236},{"$f":"_xlfn.XLOOKUP(B15940,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2592538.4745300002},2874393.748336643,{"$f":"_xlfn.XLOOKUP(B15940,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15940)","v":2592538.4745300002},{"$f":"_xlfn.XLOOKUP($B15940,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B15940,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,157577552,2028,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15947)","v":965374.34125401697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15947)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15947)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15947,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15947)","v":4819.69518994174},970194.03644395876,{"$f":"I15947/((1+real_disc)^(C15947-Assumptions!$G$10))","v":816877.34533197433},{"$f":"_xlfn.XLOOKUP(B15947,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":755207.71197000006},837312.28959899035,{"$f":"_xlfn.XLOOKUP(B15947,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15947)","v":755207.71197000006},{"$f":"_xlfn.XLOOKUP($B15947,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B15947,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,157577552,2040,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15959)","v":965374.34125401697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15959)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15959)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15959,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15959)","v":4819.69518994174},970194.03644395876,{"$f":"I15959/((1+real_disc)^(C15959-Assumptions!$G$10))","v":540595.78389146191},{"$f":"_xlfn.XLOOKUP(B15959,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":755207.71197000006},837312.28959899035,{"$f":"_xlfn.XLOOKUP(B15959,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15959)","v":755207.71197000006},{"$f":"_xlfn.XLOOKUP($B15959,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B15959,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,157599024,2025,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15968)","v":1057395.89089624},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15968)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15968)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15968,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15968)","v":6855.7691230090204},1064251.660019249,{"$f":"I15968/((1+real_disc)^(C15968-Assumptions!$G$10))","v":993490.31251067622},{"$f":"_xlfn.XLOOKUP(B15968,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1386409.4352299999},1537136.9229081552,{"$f":"_xlfn.XLOOKUP(B15968,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15968)","v":1386409.4352299999},{"$f":"_xlfn.XLOOKUP($B15968,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B15968,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,157599024,2034,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15977,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15977)","v":1057395.89089624},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15977,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15977)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15977,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15977)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15977,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15977)","v":6855.7691230090204},1064251.660019249,{"$f":"I15977/((1+real_disc)^(C15977-Assumptions!$G$10))","v":728954.61285942199},{"$f":"_xlfn.XLOOKUP(B15977,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1386409.4352299999},1537136.9229081552,{"$f":"_xlfn.XLOOKUP(B15977,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15977)","v":1386409.4352299999},{"$f":"_xlfn.XLOOKUP($B15977,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B15977,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,157599024,2043,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15986)","v":1057395.89089624},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15986)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15986)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15986)","v":6855.7691230090204},1064251.660019249,{"$f":"I15986/((1+real_disc)^(C15986-Assumptions!$G$10))","v":534856.57677544747},{"$f":"_xlfn.XLOOKUP(B15986,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1386409.4352299999},1537136.9229081552,{"$f":"_xlfn.XLOOKUP(B15986,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15986)","v":1386409.4352299999},{"$f":"_xlfn.XLOOKUP($B15986,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B15986,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,157599024,2044,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15987)","v":1057395.89089624},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15987)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15987)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15987,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15987)","v":6855.7691230090204},1064251.660019249,{"$f":"I15987/((1+real_disc)^(C15987-Assumptions!$G$10))","v":516769.63939656771},{"$f":"_xlfn.XLOOKUP(B15987,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1386409.4352299999},1537136.9229081552,{"$f":"_xlfn.XLOOKUP(B15987,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15987)","v":1386409.4352299999},{"$f":"_xlfn.XLOOKUP($B15987,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B15987,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,157998524,2029,"HYT011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15996)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15996)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15996)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B15996,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C15996)","v":1328.89503378171},1328.89503378171,{"$f":"I15996/((1+real_disc)^(C15996-Assumptions!$G$10))","v":1081.056966198794},{"$f":"_xlfn.XLOOKUP(B15996,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1288348.8067399999},1428415.3512675581,{"$f":"_xlfn.XLOOKUP(B15996,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K15996)","v":1288348.8067399999},{"$f":"_xlfn.XLOOKUP($B15996,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B15996,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,157998524,2043,"HYT011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16010)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16010)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16010)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16010,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16010)","v":1328.89503378171},1328.89503378171,{"$f":"I16010/((1+real_disc)^(C16010-Assumptions!$G$10))","v":667.85730796935991},{"$f":"_xlfn.XLOOKUP(B16010,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1288348.8067399999},1428415.3512675581,{"$f":"_xlfn.XLOOKUP(B16010,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16010)","v":1288348.8067399999},{"$f":"_xlfn.XLOOKUP($B16010,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16010,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158040795,2024,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16015,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16015)","v":1.1849865619686799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16015,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16015)","v":59.693799550609803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16015,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16015)","v":144.96689637924899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16015,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16015)","v":5605.1194097725202},5810.9650922643477,{"$f":"I16015/((1+real_disc)^(C16015-Assumptions!$G$10))","v":5614.4590263423652},{"$f":"_xlfn.XLOOKUP(B16015,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1529553.0628400003},1695842.8215317063,{"$f":"_xlfn.XLOOKUP(B16015,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16015)","v":1529553.0628400003},{"$f":"_xlfn.XLOOKUP($B16015,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16015,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158040795,2033,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16024)","v":109.140843206905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16024)","v":117.828892539484},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16024)","v":190.183893142779},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16024,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16024)","v":5605.1194097725202},6022.2730386616877,{"$f":"I16024/((1+real_disc)^(C16024-Assumptions!$G$10))","v":4269.3026584043882},{"$f":"_xlfn.XLOOKUP(B16024,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1529553.0628400003},1695842.8215317063,{"$f":"_xlfn.XLOOKUP(B16024,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16024)","v":1529553.0628400003},{"$f":"_xlfn.XLOOKUP($B16024,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16024,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158040795,2042,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16033)","v":86.402039044462995},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16033)","v":147.802735221457},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16033)","v":190.26573418029199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16033,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16033)","v":5605.1194097725202},6029.5899182187322,{"$f":"I16033/((1+real_disc)^(C16033-Assumptions!$G$10))","v":3136.3255066602273},{"$f":"_xlfn.XLOOKUP(B16033,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1529553.0628400003},1695842.8215317063,{"$f":"_xlfn.XLOOKUP(B16033,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16033)","v":1529553.0628400003},{"$f":"_xlfn.XLOOKUP($B16033,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16033,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158071754,2027,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16042,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16042)","v":4543.4430186301897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16042,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16042)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16042,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16042)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16042,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16042)","v":23116.1239733847},27659.56699201489,{"$f":"I16042/((1+real_disc)^(C16042-Assumptions!$G$10))","v":24103.714676699357},{"$f":"_xlfn.XLOOKUP(B16042,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222360.0920799999},2463970.3587757414,{"$f":"_xlfn.XLOOKUP(B16042,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16042)","v":2222360.0920799999},{"$f":"_xlfn.XLOOKUP($B16042,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16042,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158071754,2036,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16051)","v":1438.3215415055499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16051)","v":12.3909359215238},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16051)","v":29.083154114675299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16051)","v":23116.1239733847},24595.91960492645,{"$f":"I16051/((1+real_disc)^(C16051-Assumptions!$G$10))","v":15726.733140678725},{"$f":"_xlfn.XLOOKUP(B16051,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222360.0920799999},2463970.3587757414,{"$f":"_xlfn.XLOOKUP(B16051,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16051)","v":2222360.0920799999},{"$f":"_xlfn.XLOOKUP($B16051,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16051,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158071754,2037,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16052)","v":1438.3215415055499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16052)","v":12.3909359215238},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16052)","v":29.083154114675299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16052,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16052)","v":23116.1239733847},24595.91960492645,{"$f":"I16052/((1+real_disc)^(C16052-Assumptions!$G$10))","v":15194.911247032582},{"$f":"_xlfn.XLOOKUP(B16052,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222360.0920799999},2463970.3587757414,{"$f":"_xlfn.XLOOKUP(B16052,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16052)","v":2222360.0920799999},{"$f":"_xlfn.XLOOKUP($B16052,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16052,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158072599,2025,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16064)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16064)","v":3.8745730597257499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16064)","v":18.245346058297301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16064,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16064)","v":11164.3012043941},11186.421123512122,{"$f":"I16064/((1+real_disc)^(C16064-Assumptions!$G$10))","v":10442.643817603326},{"$f":"_xlfn.XLOOKUP(B16064,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1702205.2767800002},1887265.4172853082,{"$f":"_xlfn.XLOOKUP(B16064,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16064)","v":1702205.2767800002},{"$f":"_xlfn.XLOOKUP($B16064,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16064,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158072599,2032,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16071)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16071)","v":25.0448026418829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16071)","v":51.927547529266299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16071,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16071)","v":11164.3012043941},{"$f":"SUM(E16071:H16071)","v":11241.273554565249},{"$f":"I16071/((1+real_disc)^(C16071-Assumptions!$G$10))","v":8248.0705738405595},{"$f":"_xlfn.XLOOKUP(B16071,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1702205.2767800002},1887265.4172853082,{"$f":"_xlfn.XLOOKUP(B16071,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16071)","v":1702205.2767800002},{"$f":"_xlfn.XLOOKUP($B16071,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16071,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158072599,2041,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16080)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16080)","v":25.0448026418829},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16080)","v":51.927547529266299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16080,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16080)","v":11164.3012043941},11241.273554565249,{"$f":"I16080/((1+real_disc)^(C16080-Assumptions!$G$10))","v":6051.8648408325816},{"$f":"_xlfn.XLOOKUP(B16080,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1702205.2767800002},1887265.4172853082,{"$f":"_xlfn.XLOOKUP(B16080,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16080)","v":1702205.2767800002},{"$f":"_xlfn.XLOOKUP($B16080,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16080,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158072999,2026,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16089)","v":110.688736719574},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16089)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16089)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16089,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16089)","v":7657.3938424893304},7768.0825792089045,{"$f":"I16089/((1+real_disc)^(C16089-Assumptions!$G$10))","v":7006.365419344309},{"$f":"_xlfn.XLOOKUP(B16089,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1018902.21349},1129675.096973429,{"$f":"_xlfn.XLOOKUP(B16089,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16089)","v":1018902.21349},{"$f":"_xlfn.XLOOKUP($B16089,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16089,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158072999,2035,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16098)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16098)","v":4.9671155258606996},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16098)","v":7.4908253757319097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16098,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16098)","v":7657.3938424893304},7669.8517833909227,{"$f":"I16098/((1+real_disc)^(C16098-Assumptions!$G$10))","v":5075.7798106012033},{"$f":"_xlfn.XLOOKUP(B16098,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1018902.21349},1129675.096973429,{"$f":"_xlfn.XLOOKUP(B16098,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16098)","v":1018902.21349},{"$f":"_xlfn.XLOOKUP($B16098,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16098,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158072999,2044,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16107)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16107)","v":4.9671155258606996},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16107)","v":7.4908253757319097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16107)","v":7657.3938424893304},7669.8517833909227,{"$f":"I16107/((1+real_disc)^(C16107-Assumptions!$G$10))","v":3724.2568550528367},{"$f":"_xlfn.XLOOKUP(B16107,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1018902.21349},1129675.096973429,{"$f":"_xlfn.XLOOKUP(B16107,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16107)","v":1018902.21349},{"$f":"_xlfn.XLOOKUP($B16107,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16107,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158085563,2029,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16116)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16116)","v":139.635103133412},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16116)","v":136.990473594798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16116)","v":11884.386558492},12161.012135220211,{"$f":"I16116/((1+real_disc)^(C16116-Assumptions!$G$10))","v":9892.9912074360418},{"$f":"_xlfn.XLOOKUP(B16116,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2130773.2610800001},2362426.4021314373,{"$f":"_xlfn.XLOOKUP(B16116,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16116)","v":2130773.2610800001},{"$f":"_xlfn.XLOOKUP($B16116,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16116,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158085563,2030,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16117)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16117)","v":138.05849906063099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16117)","v":149.551382388897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16117,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16117)","v":11884.386558492},12171.996439941528,{"$f":"I16117/((1+real_disc)^(C16117-Assumptions!$G$10))","v":9567.0791752696678},{"$f":"_xlfn.XLOOKUP(B16117,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2130773.2610800001},2362426.4021314373,{"$f":"_xlfn.XLOOKUP(B16117,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16117)","v":2130773.2610800001},{"$f":"_xlfn.XLOOKUP($B16117,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16117,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158085563,2042,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16129)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16129)","v":299.78046988329697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16129)","v":405.03377054193197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16129,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16129)","v":11884.386558492},12589.200798917229,{"$f":"I16129/((1+real_disc)^(C16129-Assumptions!$G$10))","v":6548.3444329785816},{"$f":"_xlfn.XLOOKUP(B16129,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2130773.2610800001},2362426.4021314373,{"$f":"_xlfn.XLOOKUP(B16129,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16129)","v":2130773.2610800001},{"$f":"_xlfn.XLOOKUP($B16129,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16129,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158104025,2025,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16136)","v":76.210014009666494},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16136)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16136)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16136,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16136)","v":12573.0210815342},12649.231095543866,{"$f":"I16136/((1+real_disc)^(C16136-Assumptions!$G$10))","v":11808.192579097638},{"$f":"_xlfn.XLOOKUP(B16136,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1412869.0783800001},1566473.2022346817,{"$f":"_xlfn.XLOOKUP(B16136,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16136)","v":1412869.0783800001},{"$f":"_xlfn.XLOOKUP($B16136,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16136,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158104025,2034,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16145)","v":24.275133719109601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16145)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16145)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16145,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16145)","v":12573.0210815342},12597.296215253309,{"$f":"I16145/((1+real_disc)^(C16145-Assumptions!$G$10))","v":8628.4640472154388},{"$f":"_xlfn.XLOOKUP(B16145,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1412869.0783800001},1566473.2022346817,{"$f":"_xlfn.XLOOKUP(B16145,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16145)","v":1412869.0783800001},{"$f":"_xlfn.XLOOKUP($B16145,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16145,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158104025,2043,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16154)","v":24.275133719109601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16154)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16154)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16154,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16154)","v":12573.0210815342},12597.296215253309,{"$f":"I16154/((1+real_disc)^(C16154-Assumptions!$G$10))","v":6330.9713138665165},{"$f":"_xlfn.XLOOKUP(B16154,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1412869.0783800001},1566473.2022346817,{"$f":"_xlfn.XLOOKUP(B16154,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16154)","v":1412869.0783800001},{"$f":"_xlfn.XLOOKUP($B16154,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16154,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158126550,2028,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16163)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16163)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16163)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16163)","v":1122.93414981108},1122.93414981108,{"$f":"I16163/((1+real_disc)^(C16163-Assumptions!$G$10))","v":945.48042229001942},{"$f":"_xlfn.XLOOKUP(B16163,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":256597.04704},284493.73272546381,{"$f":"_xlfn.XLOOKUP(B16163,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16163)","v":256597.04704},{"$f":"_xlfn.XLOOKUP($B16163,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16163,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158126550,2037,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16172)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16172)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16172)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16172)","v":1122.93414981108},1122.93414981108,{"$f":"I16172/((1+real_disc)^(C16172-Assumptions!$G$10))","v":693.72826943310281},{"$f":"_xlfn.XLOOKUP(B16172,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":256597.04704},284493.73272546381,{"$f":"_xlfn.XLOOKUP(B16172,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16172)","v":256597.04704},{"$f":"_xlfn.XLOOKUP($B16172,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16172,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158126550,2046,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16181)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16181)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16181)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16181)","v":1122.93414981108},1122.93414981108,{"$f":"I16181/((1+real_disc)^(C16181-Assumptions!$G$10))","v":509.00991756656913},{"$f":"_xlfn.XLOOKUP(B16181,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":256597.04704},284493.73272546381,{"$f":"_xlfn.XLOOKUP(B16181,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16181)","v":256597.04704},{"$f":"_xlfn.XLOOKUP($B16181,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16181,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158379622,2029,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16188)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16188)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16188)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16188,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16188)","v":2135.59888583354},2135.59888583354,{"$f":"I16188/((1+real_disc)^(C16188-Assumptions!$G$10))","v":1737.3110696085037},{"$f":"_xlfn.XLOOKUP(B16188,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":656415.76489999995},727779.8919764274,{"$f":"_xlfn.XLOOKUP(B16188,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16188)","v":656415.76489999995},{"$f":"_xlfn.XLOOKUP($B16188,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16188,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158379622,2033,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16192)","v":4.52393896736743},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16192)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16192)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16192,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16192)","v":2135.59888583354},2140.1228248009074,{"$f":"I16192/((1+real_disc)^(C16192-Assumptions!$G$10))","v":1517.173334151066},{"$f":"_xlfn.XLOOKUP(B16192,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":656415.76489999995},727779.8919764274,{"$f":"_xlfn.XLOOKUP(B16192,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16192)","v":656415.76489999995},{"$f":"_xlfn.XLOOKUP($B16192,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16192,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158379622,2042,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16201)","v":4.52393896736743},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16201)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16201)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16201,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16201)","v":2135.59888583354},2140.1228248009074,{"$f":"I16201/((1+real_disc)^(C16201-Assumptions!$G$10))","v":1113.1970654468198},{"$f":"_xlfn.XLOOKUP(B16201,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":656415.76489999995},727779.8919764274,{"$f":"_xlfn.XLOOKUP(B16201,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16201)","v":656415.76489999995},{"$f":"_xlfn.XLOOKUP($B16201,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16201,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158402233,2027,"WND024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16210)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16210)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16210)","v":1.4602245308298701E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16210,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16210)","v":1496.44632293635},1496.4609251816582,{"$f":"I16210/((1+real_disc)^(C16210-Assumptions!$G$10))","v":1304.079242304171},{"$f":"_xlfn.XLOOKUP(B16210,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":281180.93511000002},311750.32886567205,{"$f":"_xlfn.XLOOKUP(B16210,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16210)","v":281180.93511000002},{"$f":"_xlfn.XLOOKUP($B16210,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16210,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158402233,2036,"WND024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16219)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16219)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16219)","v":3.7676748681575098E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16219)","v":1496.44632293635},1496.4839996850317,{"$f":"I16219/((1+real_disc)^(C16219-Assumptions!$G$10))","v":956.85808420141871},{"$f":"_xlfn.XLOOKUP(B16219,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":281180.93511000002},311750.32886567205,{"$f":"_xlfn.XLOOKUP(B16219,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16219)","v":281180.93511000002},{"$f":"_xlfn.XLOOKUP($B16219,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16219,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,158402233,2045,"WND024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16228)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16228)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16228)","v":3.7676748681575098E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16228)","v":1496.44632293635},1496.4839996850317,{"$f":"I16228/((1+real_disc)^(C16228-Assumptions!$G$10))","v":702.07641236859854},{"$f":"_xlfn.XLOOKUP(B16228,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":281180.93511000002},311750.32886567205,{"$f":"_xlfn.XLOOKUP(B16228,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16228)","v":281180.93511000002},{"$f":"_xlfn.XLOOKUP($B16228,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16228,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,159372710,2030,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16237)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16237)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16237)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16237)","v":1393.7761823098399},1393.7761823098399,{"$f":"I16237/((1+real_disc)^(C16237-Assumptions!$G$10))","v":1095.4954805119369},{"$f":"_xlfn.XLOOKUP(B16237,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":581477.97909000004},644695.02933595912,{"$f":"_xlfn.XLOOKUP(B16237,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16237)","v":581477.97909000004},{"$f":"_xlfn.XLOOKUP($B16237,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16237,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,159372710,2035,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16242)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16242)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16242)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16242)","v":1393.7761823098399},1393.7761823098399,{"$f":"I16242/((1+real_disc)^(C16242-Assumptions!$G$10))","v":922.37779900583621},{"$f":"_xlfn.XLOOKUP(B16242,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":581477.97909000004},644695.02933595912,{"$f":"_xlfn.XLOOKUP(B16242,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16242)","v":581477.97909000004},{"$f":"_xlfn.XLOOKUP($B16242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,159372710,2041,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16248)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16248)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16248)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16248,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16248)","v":1393.7761823098399},1393.7761823098399,{"$f":"I16248/((1+real_disc)^(C16248-Assumptions!$G$10))","v":750.35493378641479},{"$f":"_xlfn.XLOOKUP(B16248,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":581477.97909000004},644695.02933595912,{"$f":"_xlfn.XLOOKUP(B16248,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16248)","v":581477.97909000004},{"$f":"_xlfn.XLOOKUP($B16248,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16248,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160253147,2026,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16257)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16257)","v":8.9103482393000904E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16257)","v":8.9565759113773999E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16257,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16257)","v":1229.68751765348},1229.785993760833,{"$f":"I16257/((1+real_disc)^(C16257-Assumptions!$G$10))","v":1109.1965066052835},{"$f":"_xlfn.XLOOKUP(B16257,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1006827.3943900001},1116287.5291998677,{"$f":"_xlfn.XLOOKUP(B16257,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16257)","v":1006827.3943900001},{"$f":"_xlfn.XLOOKUP($B16257,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16257,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160253147,2035,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16266)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16266)","v":5.2073970069148302E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16266)","v":0.81096713607407001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16266,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16266)","v":1229.68751765348},1230.5505587596233,{"$f":"I16266/((1+real_disc)^(C16266-Assumptions!$G$10))","v":814.35780748747413},{"$f":"_xlfn.XLOOKUP(B16266,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1006827.3943900001},1116287.5291998677,{"$f":"_xlfn.XLOOKUP(B16266,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16266)","v":1006827.3943900001},{"$f":"_xlfn.XLOOKUP($B16266,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16266,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160253147,2044,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16275)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16275)","v":5.2073970069148302E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16275)","v":0.81096713607407001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16275)","v":1229.68751765348},1230.5505587596233,{"$f":"I16275/((1+real_disc)^(C16275-Assumptions!$G$10))","v":597.51954579798712},{"$f":"_xlfn.XLOOKUP(B16275,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1006827.3943900001},1116287.5291998677,{"$f":"_xlfn.XLOOKUP(B16275,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16275)","v":1006827.3943900001},{"$f":"_xlfn.XLOOKUP($B16275,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16275,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160318382,2029,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16284)","v":3390.5968687733398},3390.5968687733398,{"$f":"I16284/((1+real_disc)^(C16284-Assumptions!$G$10))","v":2758.2527373349608},{"$f":"_xlfn.XLOOKUP(B16284,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1312223.3696400002},1454885.5059126001,{"$f":"_xlfn.XLOOKUP(B16284,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16284)","v":1312223.3696400002},{"$f":"_xlfn.XLOOKUP($B16284,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16284,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160318382,2038,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16293)","v":3390.5968687733398},3390.5968687733398,{"$f":"I16293/((1+real_disc)^(C16293-Assumptions!$G$10))","v":2023.8154625094453},{"$f":"_xlfn.XLOOKUP(B16293,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1312223.3696400002},1454885.5059126001,{"$f":"_xlfn.XLOOKUP(B16293,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16293)","v":1312223.3696400002},{"$f":"_xlfn.XLOOKUP($B16293,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16293,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160440481,2023,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16302)","v":2840.2530274778301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16302)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16302)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16302)","v":8574.9955651863293},11415.24859266416,{"$f":"I16302/((1+real_disc)^(C16302-Assumptions!$G$10))","v":11415.24859266416},{"$f":"_xlfn.XLOOKUP(B16302,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1529795.1651699999},1696111.244712556,{"$f":"_xlfn.XLOOKUP(B16302,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16302)","v":1529795.1651699999},{"$f":"_xlfn.XLOOKUP($B16302,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16302,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160440481,2028,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16307)","v":19996.1096996335},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16307)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16307)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16307)","v":8574.9955651863293},28571.105264819831,{"$f":"I16307/((1+real_disc)^(C16307-Assumptions!$G$10))","v":24056.103980468604},{"$f":"_xlfn.XLOOKUP(B16307,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1529795.1651699999},1696111.244712556,{"$f":"_xlfn.XLOOKUP(B16307,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16307)","v":1529795.1651699999},{"$f":"_xlfn.XLOOKUP($B16307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160440481,2034,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16313)","v":19996.1096996335},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16313)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16313)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16313)","v":8574.9955651863293},28571.105264819831,{"$f":"I16313/((1+real_disc)^(C16313-Assumptions!$G$10))","v":19569.656087645508},{"$f":"_xlfn.XLOOKUP(B16313,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1529795.1651699999},1696111.244712556,{"$f":"_xlfn.XLOOKUP(B16313,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16313)","v":1529795.1651699999},{"$f":"_xlfn.XLOOKUP($B16313,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16313,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160440481,2043,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16322)","v":19996.1096996335},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16322)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16322)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16322)","v":8574.9955651863293},28571.105264819831,{"$f":"I16322/((1+real_disc)^(C16322-Assumptions!$G$10))","v":14358.862786604541},{"$f":"_xlfn.XLOOKUP(B16322,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1529795.1651699999},1696111.244712556,{"$f":"_xlfn.XLOOKUP(B16322,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16322)","v":1529795.1651699999},{"$f":"_xlfn.XLOOKUP($B16322,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16322,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160451578,2028,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16331)","v":86091.324471002707},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16331)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16331)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16331)","v":7458.9144853262196},93550.238956328933,{"$f":"I16331/((1+real_disc)^(C16331-Assumptions!$G$10))","v":78766.790954431955},{"$f":"_xlfn.XLOOKUP(B16331,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1024920.41293},1136347.5822678718,{"$f":"_xlfn.XLOOKUP(B16331,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16331)","v":1024920.41293},{"$f":"_xlfn.XLOOKUP($B16331,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16331,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,160451578,2037,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16340)","v":164195.38387748701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16340)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16340)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16340)","v":7458.9144853262196},171654.29836281322,{"$f":"I16340/((1+real_disc)^(C16340-Assumptions!$G$10))","v":106044.89975126494},{"$f":"_xlfn.XLOOKUP(B16340,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1024920.41293},1136347.5822678718,{"$f":"_xlfn.XLOOKUP(B16340,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16340)","v":1024920.41293},{"$f":"_xlfn.XLOOKUP($B16340,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16340,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,160451578,2046,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16349)","v":164195.38387748701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16349)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16349)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16349)","v":7458.9144853262196},171654.29836281322,{"$f":"I16349/((1+real_disc)^(C16349-Assumptions!$G$10))","v":77808.427390245794},{"$f":"_xlfn.XLOOKUP(B16349,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1024920.41293},1136347.5822678718,{"$f":"_xlfn.XLOOKUP(B16349,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16349)","v":1024920.41293},{"$f":"_xlfn.XLOOKUP($B16349,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16349,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,160705636,2031,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16358)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16358)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16358)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16358)","v":1632.38879987422},1632.38879987422,{"$f":"I16358/((1+real_disc)^(C16358-Assumptions!$G$10))","v":1239.654918862459},{"$f":"_xlfn.XLOOKUP(B16358,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":300069.08156999998},332691.95447149198,{"$f":"_xlfn.XLOOKUP(B16358,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16358)","v":300069.08156999998},{"$f":"_xlfn.XLOOKUP($B16358,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16358,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160705636,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16361)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16361)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16361)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16361)","v":1632.38879987422},1632.38879987422,{"$f":"I16361/((1+real_disc)^(C16361-Assumptions!$G$10))","v":1118.0977116134789},{"$f":"_xlfn.XLOOKUP(B16361,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":300069.08156999998},332691.95447149198,{"$f":"_xlfn.XLOOKUP(B16361,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16361)","v":300069.08156999998},{"$f":"_xlfn.XLOOKUP($B16361,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16361,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160755450,2026,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16377)","v":138268.00827423501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16377)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16377)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16377)","v":3175.10607175722},141443.11434599222,{"$f":"I16377/((1+real_disc)^(C16377-Assumptions!$G$10))","v":127573.58525133569},{"$f":"_xlfn.XLOOKUP(B16377,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":653326.45433999994},724354.71813712909,{"$f":"_xlfn.XLOOKUP(B16377,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16377)","v":653326.45433999994},{"$f":"_xlfn.XLOOKUP($B16377,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B16377,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,160755450,2027,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16378)","v":138268.00827423501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16378)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16378)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16378)","v":3175.10607175722},141443.11434599222,{"$f":"I16378/((1+real_disc)^(C16378-Assumptions!$G$10))","v":123259.50265829536},{"$f":"_xlfn.XLOOKUP(B16378,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":653326.45433999994},724354.71813712909,{"$f":"_xlfn.XLOOKUP(B16378,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16378)","v":653326.45433999994},{"$f":"_xlfn.XLOOKUP($B16378,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B16378,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,160755450,2036,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16387)","v":138268.00827423501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16387)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16387)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16387)","v":3175.10607175722},141443.11434599222,{"$f":"I16387/((1+real_disc)^(C16387-Assumptions!$G$10))","v":90439.314717079396},{"$f":"_xlfn.XLOOKUP(B16387,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":653326.45433999994},724354.71813712909,{"$f":"_xlfn.XLOOKUP(B16387,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16387)","v":653326.45433999994},{"$f":"_xlfn.XLOOKUP($B16387,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B16387,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,160755450,2045,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16396)","v":138268.00827423501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16396)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16396)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16396)","v":3175.10607175722},141443.11434599222,{"$f":"I16396/((1+real_disc)^(C16396-Assumptions!$G$10))","v":66358.126311525135},{"$f":"_xlfn.XLOOKUP(B16396,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":653326.45433999994},724354.71813712909,{"$f":"_xlfn.XLOOKUP(B16396,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16396)","v":653326.45433999994},{"$f":"_xlfn.XLOOKUP($B16396,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B16396,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,160864049,2030,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16405)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16405)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16405)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16405)","v":4469.8551824274},4469.8551824274,{"$f":"I16405/((1+real_disc)^(C16405-Assumptions!$G$10))","v":3513.26576895366},{"$f":"_xlfn.XLOOKUP(B16405,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2211815.4651899999},2452279.3424575925,{"$f":"_xlfn.XLOOKUP(B16405,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16405)","v":2211815.4651899999},{"$f":"_xlfn.XLOOKUP($B16405,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16405,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160864049,2039,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16414)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16414)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16414)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16414)","v":4469.8551824274},4469.8551824274,{"$f":"I16414/((1+real_disc)^(C16414-Assumptions!$G$10))","v":2577.7919082148615},{"$f":"_xlfn.XLOOKUP(B16414,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2211815.4651899999},2452279.3424575925,{"$f":"_xlfn.XLOOKUP(B16414,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16414)","v":2211815.4651899999},{"$f":"_xlfn.XLOOKUP($B16414,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16414,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160864049,2045,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16420)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16420)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16420)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16420)","v":4469.8551824274},4469.8551824274,{"$f":"I16420/((1+real_disc)^(C16420-Assumptions!$G$10))","v":2097.0353782241014},{"$f":"_xlfn.XLOOKUP(B16420,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2211815.4651899999},2452279.3424575925,{"$f":"_xlfn.XLOOKUP(B16420,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16420)","v":2211815.4651899999},{"$f":"_xlfn.XLOOKUP($B16420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160909250,2034,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16433)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16433)","v":0.110424857908432},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16433)","v":0.18176159211850701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16433)","v":2435.29072434932},2435.5829107993468,{"$f":"I16433/((1+real_disc)^(C16433-Assumptions!$G$10))","v":1668.2420751842192},{"$f":"_xlfn.XLOOKUP(B16433,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":546114.51526000001},605486.92486572219,{"$f":"_xlfn.XLOOKUP(B16433,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16433)","v":546114.51526000001},{"$f":"_xlfn.XLOOKUP($B16433,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16433,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160909250,2043,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16442)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16442)","v":0.110424857908432},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16442)","v":0.18176159211850701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16442)","v":2435.29072434932},2435.5829107993468,{"$f":"I16442/((1+real_disc)^(C16442-Assumptions!$G$10))","v":1224.0408796725364},{"$f":"_xlfn.XLOOKUP(B16442,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":546114.51526000001},605486.92486572219,{"$f":"_xlfn.XLOOKUP(B16442,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16442)","v":546114.51526000001},{"$f":"_xlfn.XLOOKUP($B16442,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16442,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160909250,2044,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16443)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16443)","v":0.110424857908432},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16443)","v":0.18176159211850701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16443)","v":2435.29072434932},2435.5829107993468,{"$f":"I16443/((1+real_disc)^(C16443-Assumptions!$G$10))","v":1182.6481929203253},{"$f":"_xlfn.XLOOKUP(B16443,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":546114.51526000001},605486.92486572219,{"$f":"_xlfn.XLOOKUP(B16443,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16443)","v":546114.51526000001},{"$f":"_xlfn.XLOOKUP($B16443,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16443,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160957458,2029,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16452)","v":1227.3885852743599},1227.3885852743599,{"$f":"I16452/((1+real_disc)^(C16452-Assumptions!$G$10))","v":998.4814049366729},{"$f":"_xlfn.XLOOKUP(B16452,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":611675.51153000002},678175.57333307946,{"$f":"_xlfn.XLOOKUP(B16452,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16452)","v":611675.51153000002},{"$f":"_xlfn.XLOOKUP($B16452,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16452,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160957458,2038,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16461)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16461)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16461)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16461)","v":1227.3885852743599},1227.3885852743599,{"$f":"I16461/((1+real_disc)^(C16461-Assumptions!$G$10))","v":732.61673195743685},{"$f":"_xlfn.XLOOKUP(B16461,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":611675.51153000002},678175.57333307946,{"$f":"_xlfn.XLOOKUP(B16461,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16461)","v":611675.51153000002},{"$f":"_xlfn.XLOOKUP($B16461,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16461,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160958288,2023,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16470)","v":1931.2891265383901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16470)","v":67.842057300073606},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16470)","v":184.34636198128001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16470)","v":4978.0022933936098},7161.4798392133534,{"$f":"I16470/((1+real_disc)^(C16470-Assumptions!$G$10))","v":7161.4798392133534},{"$f":"_xlfn.XLOOKUP(B16470,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322888.3617400001},1466709.9732906038,{"$f":"_xlfn.XLOOKUP(B16470,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16470)","v":1322888.3617400001},{"$f":"_xlfn.XLOOKUP($B16470,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16470,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160958288,2032,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16479)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16479)","v":62.441183428307198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16479)","v":213.52405209271001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16479)","v":4978.0022933936098},5253.9675289146271,{"$f":"I16479/((1+real_disc)^(C16479-Assumptions!$G$10))","v":3854.9987028431942},{"$f":"_xlfn.XLOOKUP(B16479,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322888.3617400001},1466709.9732906038,{"$f":"_xlfn.XLOOKUP(B16479,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16479)","v":1322888.3617400001},{"$f":"_xlfn.XLOOKUP($B16479,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16479,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160958288,2038,"BET005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16485)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16485)","v":62.441183428307198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16485)","v":213.52405209271001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16485)","v":4978.0022933936098},5253.9675289146271,{"$f":"I16485/((1+real_disc)^(C16485-Assumptions!$G$10))","v":3136.0439285684893},{"$f":"_xlfn.XLOOKUP(B16485,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322888.3617400001},1466709.9732906038,{"$f":"_xlfn.XLOOKUP(B16485,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16485)","v":1322888.3617400001},{"$f":"_xlfn.XLOOKUP($B16485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160976862,2027,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16498)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16498)","v":14.079601360889599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16498)","v":36.9996094613387},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16498)","v":2870.0457878030402},2921.1249986252683,{"$f":"I16498/((1+real_disc)^(C16498-Assumptions!$G$10))","v":2545.591676187993},{"$f":"_xlfn.XLOOKUP(B16498,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1406436.47994},1559341.2653615566,{"$f":"_xlfn.XLOOKUP(B16498,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16498)","v":1406436.47994},{"$f":"_xlfn.XLOOKUP($B16498,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16498,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160976862,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16507)","v":274.54889299307399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16507)","v":13.887587847650799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16507)","v":44.3515980609968},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16507)","v":2870.0457878030402},3202.8338667047619,{"$f":"I16507/((1+real_disc)^(C16507-Assumptions!$G$10))","v":2047.9052755362341},{"$f":"_xlfn.XLOOKUP(B16507,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1406436.47994},1559341.2653615566,{"$f":"_xlfn.XLOOKUP(B16507,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16507)","v":1406436.47994},{"$f":"_xlfn.XLOOKUP($B16507,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16507,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160976862,2037,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16508)","v":274.54889299307399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16508)","v":13.887587847650799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16508)","v":44.3515980609968},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16508)","v":2870.0457878030402},3202.8338667047619,{"$f":"I16508/((1+real_disc)^(C16508-Assumptions!$G$10))","v":1978.6524401316269},{"$f":"_xlfn.XLOOKUP(B16508,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1406436.47994},1559341.2653615566,{"$f":"_xlfn.XLOOKUP(B16508,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16508)","v":1406436.47994},{"$f":"_xlfn.XLOOKUP($B16508,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16508,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,160976862,2046,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16517)","v":274.54889299307399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16517)","v":13.887587847650799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16517)","v":44.3515980609968},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16517)","v":2870.0457878030402},3202.8338667047619,{"$f":"I16517/((1+real_disc)^(C16517-Assumptions!$G$10))","v":1451.798578523131},{"$f":"_xlfn.XLOOKUP(B16517,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1406436.47994},1559341.2653615566,{"$f":"_xlfn.XLOOKUP(B16517,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16517)","v":1406436.47994},{"$f":"_xlfn.XLOOKUP($B16517,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16517,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161129189,2031,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16526)","v":1515.8183690281801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16526)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16526)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16526)","v":18190.464883906101},19706.283252934281,{"$f":"I16526/((1+real_disc)^(C16526-Assumptions!$G$10))","v":14965.179232349059},{"$f":"_xlfn.XLOOKUP(B16526,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3236936.98648},3588849.8971590083,{"$f":"_xlfn.XLOOKUP(B16526,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16526)","v":3236936.98648},{"$f":"_xlfn.XLOOKUP($B16526,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16526,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161129189,2040,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16535)","v":907.54767735832797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16535)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16535)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16535)","v":18190.464883906101},19098.01256126443,{"$f":"I16535/((1+real_disc)^(C16535-Assumptions!$G$10))","v":10641.484778825572},{"$f":"_xlfn.XLOOKUP(B16535,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3236936.98648},3588849.8971590083,{"$f":"_xlfn.XLOOKUP(B16535,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16535)","v":3236936.98648},{"$f":"_xlfn.XLOOKUP($B16535,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16535,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161224166,2029,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16548)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16548)","v":9.7976615671970695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16548)","v":18.286960263052801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16548)","v":7415.1491466468096},7443.2337684770591,{"$f":"I16548/((1+real_disc)^(C16548-Assumptions!$G$10))","v":6055.0754663893103},{"$f":"_xlfn.XLOOKUP(B16548,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1596262.8136500001},1769805.1146915487,{"$f":"_xlfn.XLOOKUP(B16548,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16548)","v":1596262.8136500001},{"$f":"_xlfn.XLOOKUP($B16548,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16548,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161224166,2035,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16554)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16554)","v":142.999438029407},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16554)","v":234.10014211817},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16554)","v":7415.1491466468096},7792.248726794387,{"$f":"I16554/((1+real_disc)^(C16554-Assumptions!$G$10))","v":5156.7800635072554},{"$f":"_xlfn.XLOOKUP(B16554,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1596262.8136500001},1769805.1146915487,{"$f":"_xlfn.XLOOKUP(B16554,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16554)","v":1596262.8136500001},{"$f":"_xlfn.XLOOKUP($B16554,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16554,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161224166,2044,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16563)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16563)","v":142.999438029407},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16563)","v":234.10014211817},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16563)","v":7415.1491466468096},7792.248726794387,{"$f":"I16563/((1+real_disc)^(C16563-Assumptions!$G$10))","v":3783.6892493651994},{"$f":"_xlfn.XLOOKUP(B16563,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1596262.8136500001},1769805.1146915487,{"$f":"_xlfn.XLOOKUP(B16563,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16563)","v":1596262.8136500001},{"$f":"_xlfn.XLOOKUP($B16563,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16563,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161720820,2029,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16572)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16572)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16572)","v":4.8768788403755004E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16572)","v":2542.98430332917},2542.9891802080101,{"$f":"I16572/((1+real_disc)^(C16572-Assumptions!$G$10))","v":2068.7233365668603},{"$f":"_xlfn.XLOOKUP(B16572,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1706756.22218},1892311.1317984371,{"$f":"_xlfn.XLOOKUP(B16572,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16572)","v":1706756.22218},{"$f":"_xlfn.XLOOKUP($B16572,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16572,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161720820,2030,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16573)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16573)","v":0.277395032263208},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16573)","v":0.702208398419228},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16573)","v":2542.98430332917},2543.9639067598523,{"$f":"I16573/((1+real_disc)^(C16573-Assumptions!$G$10))","v":1999.5326350191381},{"$f":"_xlfn.XLOOKUP(B16573,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1706756.22218},1892311.1317984371,{"$f":"_xlfn.XLOOKUP(B16573,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16573)","v":1706756.22218},{"$f":"_xlfn.XLOOKUP($B16573,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16573,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161720820,2039,"HTN032",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16582)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16582)","v":0.60486131124426801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16582)","v":2.27922848678993},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16582)","v":2542.98430332917},2545.8683931272039,{"$f":"I16582/((1+real_disc)^(C16582-Assumptions!$G$10))","v":1468.2173527642851},{"$f":"_xlfn.XLOOKUP(B16582,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1706756.22218},{"$f":"K16582/((1 + real_disc) ^ (2023 - 2026))","v":1892311.1317984371},{"$f":"_xlfn.XLOOKUP(B16582,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16582)","v":1706756.22218},{"$f":"_xlfn.XLOOKUP($B16582,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16582,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161722801,2024,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16591)","v":0.129583530006735},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16591)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16591)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16591)","v":5318.2777912163101},5318.4073747463171,{"$f":"I16591/((1+real_disc)^(C16591-Assumptions!$G$10))","v":5138.5578499964422},{"$f":"_xlfn.XLOOKUP(B16591,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":891913.15512000001},988880.05802919157,{"$f":"_xlfn.XLOOKUP(B16591,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16591)","v":891913.15512000001},{"$f":"_xlfn.XLOOKUP($B16591,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16591,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161722801,2035,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16602)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16602)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16602)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16602)","v":5318.2777912163101},5318.2777912163101,{"$f":"I16602/((1+real_disc)^(C16602-Assumptions!$G$10))","v":3519.5474178889535},{"$f":"_xlfn.XLOOKUP(B16602,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":891913.15512000001},988880.05802919157,{"$f":"_xlfn.XLOOKUP(B16602,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16602)","v":891913.15512000001},{"$f":"_xlfn.XLOOKUP($B16602,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16602,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161722801,2043,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16610)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16610)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16610)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16610)","v":5318.2777912163101},5318.2777912163101,{"$f":"I16610/((1+real_disc)^(C16610-Assumptions!$G$10))","v":2672.7849817959368},{"$f":"_xlfn.XLOOKUP(B16610,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":891913.15512000001},988880.05802919157,{"$f":"_xlfn.XLOOKUP(B16610,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16610)","v":891913.15512000001},{"$f":"_xlfn.XLOOKUP($B16610,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16610,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161724387,2028,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16619)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16619)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16619)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16619)","v":478.56962644540698},478.56962644540698,{"$f":"I16619/((1+real_disc)^(C16619-Assumptions!$G$10))","v":402.94278394054021},{"$f":"_xlfn.XLOOKUP(B16619,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":468230.5466},519135.57663644035,{"$f":"_xlfn.XLOOKUP(B16619,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16619)","v":468230.5466},{"$f":"_xlfn.XLOOKUP($B16619,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16619,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161724387,2037,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16628)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16628)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16628)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16628)","v":478.56962644540698},478.56962644540698,{"$f":"I16628/((1+real_disc)^(C16628-Assumptions!$G$10))","v":295.65160059748217},{"$f":"_xlfn.XLOOKUP(B16628,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":468230.5466},519135.57663644035,{"$f":"_xlfn.XLOOKUP(B16628,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16628)","v":468230.5466},{"$f":"_xlfn.XLOOKUP($B16628,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16628,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161724387,2046,"KRT013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16637)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16637)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16637)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16637)","v":478.56962644540698},478.56962644540698,{"$f":"I16637/((1+real_disc)^(C16637-Assumptions!$G$10))","v":216.92873633580612},{"$f":"_xlfn.XLOOKUP(B16637,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":468230.5466},519135.57663644035,{"$f":"_xlfn.XLOOKUP(B16637,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16637)","v":468230.5466},{"$f":"_xlfn.XLOOKUP($B16637,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16637,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161789292,2023,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16638)","v":32549.632382394098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16638)","v":72.497641182630403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16638)","v":113.67114420505099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16638)","v":4054.18367745253},36789.984845234314,{"$f":"I16638/((1+real_disc)^(C16638-Assumptions!$G$10))","v":36789.984845234314},{"$f":"_xlfn.XLOOKUP(B16638,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1169797.7313399999},1296975.6548711054,{"$f":"_xlfn.XLOOKUP(B16638,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16638)","v":1169797.7313399999},{"$f":"_xlfn.XLOOKUP($B16638,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16638,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,161789292,2032,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16647)","v":109243.213972843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16647)","v":129.64493300194599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16647)","v":205.11337525863101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16647)","v":4054.18367745253},{"$f":"SUM(E16647:H16647)","v":113632.15595855612},{"$f":"I16647/((1+real_disc)^(C16647-Assumptions!$G$10))","v":83375.432263473238},{"$f":"_xlfn.XLOOKUP(B16647,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1169797.7313399999},1296975.6548711054,{"$f":"_xlfn.XLOOKUP(B16647,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16647)","v":1169797.7313399999},{"$f":"_xlfn.XLOOKUP($B16647,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16647,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,161789292,2041,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16656)","v":109243.213972843},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16656)","v":129.64493300194599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16656)","v":205.11337525863101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16656)","v":4054.18367745253},113632.15595855612,{"$f":"I16656/((1+real_disc)^(C16656-Assumptions!$G$10))","v":61175.136971407534},{"$f":"_xlfn.XLOOKUP(B16656,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1169797.7313399999},1296975.6548711054,{"$f":"_xlfn.XLOOKUP(B16656,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16656)","v":1169797.7313399999},{"$f":"_xlfn.XLOOKUP($B16656,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16656,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,161891847,2028,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16667)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16667)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16667)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16667)","v":330.26053485970698},330.26053485970698,{"$f":"I16667/((1+real_disc)^(C16667-Assumptions!$G$10))","v":278.07050842421751},{"$f":"_xlfn.XLOOKUP(B16667,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":117872.18721},130687.00092507336,{"$f":"_xlfn.XLOOKUP(B16667,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16667)","v":117872.18721},{"$f":"_xlfn.XLOOKUP($B16667,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16667,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161891847,2036,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16675)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16675)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16675)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16675)","v":330.26053485970698},330.26053485970698,{"$f":"I16675/((1+real_disc)^(C16675-Assumptions!$G$10))","v":211.16995754027903},{"$f":"_xlfn.XLOOKUP(B16675,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":117872.18721},130687.00092507336,{"$f":"_xlfn.XLOOKUP(B16675,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16675)","v":117872.18721},{"$f":"_xlfn.XLOOKUP($B16675,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16675,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,161891847,2045,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16684)","v":330.26053485970698},330.26053485970698,{"$f":"I16684/((1+real_disc)^(C16684-Assumptions!$G$10))","v":154.94193824326845},{"$f":"_xlfn.XLOOKUP(B16684,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":117872.18721},130687.00092507336,{"$f":"_xlfn.XLOOKUP(B16684,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16684)","v":117872.18721},{"$f":"_xlfn.XLOOKUP($B16684,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16684,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162074576,2030,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16693)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16693)","v":2.2157858923653801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16693)","v":16.858640394525501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16693)","v":4322.1956467875798},4341.2700730744709,{"$f":"I16693/((1+real_disc)^(C16693-Assumptions!$G$10))","v":3412.1990353237175},{"$f":"_xlfn.XLOOKUP(B16693,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1596177.2179},1769710.2131534996,{"$f":"_xlfn.XLOOKUP(B16693,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16693)","v":1596177.2179},{"$f":"_xlfn.XLOOKUP($B16693,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16693,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162074576,2039,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16702)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16702)","v":2.2157858923653801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16702)","v":16.858640394525501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16702)","v":4322.1956467875798},4341.2700730744709,{"$f":"I16702/((1+real_disc)^(C16702-Assumptions!$G$10))","v":2503.6361154925348},{"$f":"_xlfn.XLOOKUP(B16702,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1596177.2179},1769710.2131534996,{"$f":"_xlfn.XLOOKUP(B16702,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16702)","v":1596177.2179},{"$f":"_xlfn.XLOOKUP($B16702,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16702,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162074576,2040,"MRO007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16703)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16703)","v":2.2157858923653801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16703)","v":16.858640394525501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16703)","v":4322.1956467875798},4341.2700730744709,{"$f":"I16703/((1+real_disc)^(C16703-Assumptions!$G$10))","v":2418.9720922633187},{"$f":"_xlfn.XLOOKUP(B16703,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1596177.2179},1769710.2131534996,{"$f":"_xlfn.XLOOKUP(B16703,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16703)","v":1596177.2179},{"$f":"_xlfn.XLOOKUP($B16703,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16703,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162581581,2025,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16712)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16712)","v":1.9871363861903599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16712)","v":10.117084580345599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16712)","v":15070.884418604501},15082.988639571036,{"$f":"I16712/((1+real_disc)^(C16712-Assumptions!$G$10))","v":14080.131288544459},{"$f":"_xlfn.XLOOKUP(B16712,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":5746261.4557499997},6370982.7904135445,{"$f":"_xlfn.XLOOKUP(B16712,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16712)","v":5746261.4557499997},{"$f":"_xlfn.XLOOKUP($B16712,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16712,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162581581,2039,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16726)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16726)","v":71.567039945504803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16726)","v":212.13313372047301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16726)","v":15070.884418604501},15354.584592270479,{"$f":"I16726/((1+real_disc)^(C16726-Assumptions!$G$10))","v":8855.0797062871752},{"$f":"_xlfn.XLOOKUP(B16726,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":5746261.4557499997},6370982.7904135445,{"$f":"_xlfn.XLOOKUP(B16726,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16726)","v":5746261.4557499997},{"$f":"_xlfn.XLOOKUP($B16726,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16726,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162581581,2044,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16731)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16731)","v":71.567039945504803},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16731)","v":212.13313372047301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16731)","v":15070.884418604501},15354.584592270479,{"$f":"I16731/((1+real_disc)^(C16731-Assumptions!$G$10))","v":7455.739503087264},{"$f":"_xlfn.XLOOKUP(B16731,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":5746261.4557499997},6370982.7904135445,{"$f":"_xlfn.XLOOKUP(B16731,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16731)","v":5746261.4557499997},{"$f":"_xlfn.XLOOKUP($B16731,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16731,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162750718,2029,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16740)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16740)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16740)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16740)","v":3407.2959832004599},3407.2959832004599,{"$f":"I16740/((1+real_disc)^(C16740-Assumptions!$G$10))","v":2771.8374776807923},{"$f":"_xlfn.XLOOKUP(B16740,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":642036.3335500001},711837.1594063472,{"$f":"_xlfn.XLOOKUP(B16740,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16740)","v":642036.3335500001},{"$f":"_xlfn.XLOOKUP($B16740,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16740,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162750718,2038,"OYN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16749)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16749)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16749)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16749)","v":3407.2959832004599},3407.2959832004599,{"$f":"I16749/((1+real_disc)^(C16749-Assumptions!$G$10))","v":2033.7830072503355},{"$f":"_xlfn.XLOOKUP(B16749,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":642036.3335500001},711837.1594063472,{"$f":"_xlfn.XLOOKUP(B16749,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16749)","v":642036.3335500001},{"$f":"_xlfn.XLOOKUP($B16749,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16749,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162767233,2023,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16758)","v":17628.916246553399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16758)","v":12.7588494990984},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16758)","v":23.7372550204812},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16758)","v":3602.33338336422},21267.745734437201,{"$f":"I16758/((1+real_disc)^(C16758-Assumptions!$G$10))","v":21267.745734437201},{"$f":"_xlfn.XLOOKUP(B16758,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":820177.54888000002},909345.50911694206,{"$f":"_xlfn.XLOOKUP(B16758,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16758)","v":820177.54888000002},{"$f":"_xlfn.XLOOKUP($B16758,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16758,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162767233,2032,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16767)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16767)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16767)","v":1.28674725722451E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16767)","v":3602.33338336422},3602.3462508367925,{"$f":"I16767/((1+real_disc)^(C16767-Assumptions!$G$10))","v":2643.1530167900914},{"$f":"_xlfn.XLOOKUP(B16767,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":820177.54888000002},909345.50911694206,{"$f":"_xlfn.XLOOKUP(B16767,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16767)","v":820177.54888000002},{"$f":"_xlfn.XLOOKUP($B16767,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16767,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162767233,2033,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16768)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16768)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16768)","v":1.28674725722451E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16768)","v":3602.33338336422},3602.3462508367925,{"$f":"I16768/((1+real_disc)^(C16768-Assumptions!$G$10))","v":2553.7710307150642},{"$f":"_xlfn.XLOOKUP(B16768,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":820177.54888000002},909345.50911694206,{"$f":"_xlfn.XLOOKUP(B16768,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16768)","v":820177.54888000002},{"$f":"_xlfn.XLOOKUP($B16768,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16768,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162767233,2045,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16780)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16780)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16780)","v":1.28674725722451E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16780,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16780)","v":3602.33338336422},3602.3462508367925,{"$f":"I16780/((1+real_disc)^(C16780-Assumptions!$G$10))","v":1690.0430157818439},{"$f":"_xlfn.XLOOKUP(B16780,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":820177.54888000002},909345.50911694206,{"$f":"_xlfn.XLOOKUP(B16780,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16780)","v":820177.54888000002},{"$f":"_xlfn.XLOOKUP($B16780,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16780,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162783566,2028,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16787)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16787)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16787)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16787,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16787)","v":1142.2100052594801},1142.2100052594801,{"$f":"I16787/((1+real_disc)^(C16787-Assumptions!$G$10))","v":961.71017534581597},{"$f":"_xlfn.XLOOKUP(B16787,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":487948.48689},540997.20949414605,{"$f":"_xlfn.XLOOKUP(B16787,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16787)","v":487948.48689},{"$f":"_xlfn.XLOOKUP($B16787,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16787,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162783566,2037,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16796)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16796)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16796)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16796,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16796)","v":1142.2100052594801},1142.2100052594801,{"$f":"I16796/((1+real_disc)^(C16796-Assumptions!$G$10))","v":705.63654192112972},{"$f":"_xlfn.XLOOKUP(B16796,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":487948.48689},540997.20949414605,{"$f":"_xlfn.XLOOKUP(B16796,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16796)","v":487948.48689},{"$f":"_xlfn.XLOOKUP($B16796,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16796,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162783566,2046,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16805)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16805)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16805)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16805,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16805)","v":1142.2100052594801},1142.2100052594801,{"$f":"I16805/((1+real_disc)^(C16805-Assumptions!$G$10))","v":517.74738591630796},{"$f":"_xlfn.XLOOKUP(B16805,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":487948.48689},540997.20949414605,{"$f":"_xlfn.XLOOKUP(B16805,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16805)","v":487948.48689},{"$f":"_xlfn.XLOOKUP($B16805,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16805,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162814555,2031,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16814)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16814)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16814)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16814,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16814)","v":6482.4765177401896},6482.4765177401896,{"$f":"I16814/((1+real_disc)^(C16814-Assumptions!$G$10))","v":4922.867580472378},{"$f":"_xlfn.XLOOKUP(B16814,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1775957.9428300001},1969036.3164638488,{"$f":"_xlfn.XLOOKUP(B16814,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16814)","v":1775957.9428300001},{"$f":"_xlfn.XLOOKUP($B16814,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16814,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162814555,2040,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16823)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16823)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16823)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16823,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16823)","v":6482.4765177401896},6482.4765177401896,{"$f":"I16823/((1+real_disc)^(C16823-Assumptions!$G$10))","v":3612.0604157807315},{"$f":"_xlfn.XLOOKUP(B16823,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1775957.9428300001},1969036.3164638488,{"$f":"_xlfn.XLOOKUP(B16823,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16823)","v":1775957.9428300001},{"$f":"_xlfn.XLOOKUP($B16823,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16823,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162940936,2025,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16832)","v":1045.00369579686},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16832)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16832)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16832,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16832)","v":1457.04394537497},2502.04764117183,{"$f":"I16832/((1+real_disc)^(C16832-Assumptions!$G$10))","v":2335.6882458604218},{"$f":"_xlfn.XLOOKUP(B16832,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":416873.21181000007},462194.78154240805,{"$f":"_xlfn.XLOOKUP(B16832,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16832)","v":416873.21181000007},{"$f":"_xlfn.XLOOKUP($B16832,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16832,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162940936,2026,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16833)","v":1742.9757365610899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16833)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16833)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16833,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16833)","v":1457.04394537497},3200.0196819360599,{"$f":"I16833/((1+real_disc)^(C16833-Assumptions!$G$10))","v":2886.2344101163344},{"$f":"_xlfn.XLOOKUP(B16833,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":416873.21181000007},462194.78154240805,{"$f":"_xlfn.XLOOKUP(B16833,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16833)","v":416873.21181000007},{"$f":"_xlfn.XLOOKUP($B16833,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16833,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162940936,2038,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16845)","v":2829.8370553802802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16845)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16845)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16845,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16845)","v":1457.04394537497},4286.8810007552502,{"$f":"I16845/((1+real_disc)^(C16845-Assumptions!$G$10))","v":2558.7990525117243},{"$f":"_xlfn.XLOOKUP(B16845,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":416873.21181000007},462194.78154240805,{"$f":"_xlfn.XLOOKUP(B16845,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16845)","v":416873.21181000007},{"$f":"_xlfn.XLOOKUP($B16845,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16845,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,162940936,2045,"TRG024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16852)","v":2829.8370553802802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16852)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16852)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16852,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16852)","v":1457.04394537497},4286.8810007552502,{"$f":"I16852/((1+real_disc)^(C16852-Assumptions!$G$10))","v":2011.1929254805368},{"$f":"_xlfn.XLOOKUP(B16852,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":416873.21181000007},462194.78154240805,{"$f":"_xlfn.XLOOKUP(B16852,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16852)","v":416873.21181000007},{"$f":"_xlfn.XLOOKUP($B16852,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16852,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163030146,2030,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16861)","v":11959.007716660301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16861)","v":6.8177996741951602E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16861)","v":0.95328003810455397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16861,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16861)","v":156.44080784364201},12116.469982538789,{"$f":"I16861/((1+real_disc)^(C16861-Assumptions!$G$10))","v":9523.4358816723197},{"$f":"_xlfn.XLOOKUP(B16861,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":351762.98278999998},390005.90678259026,{"$f":"_xlfn.XLOOKUP(B16861,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16861)","v":351762.98278999998},{"$f":"_xlfn.XLOOKUP($B16861,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16861,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163030146,2039,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16870)","v":11797.695968223799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16870)","v":1.13049816688171},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16870)","v":2.64551934146722},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16870,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16870)","v":156.44080784364201},11957.912793575792,{"$f":"I16870/((1+real_disc)^(C16870-Assumptions!$G$10))","v":6896.1989998250483},{"$f":"_xlfn.XLOOKUP(B16870,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":351762.98278999998},390005.90678259026,{"$f":"_xlfn.XLOOKUP(B16870,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16870)","v":351762.98278999998},{"$f":"_xlfn.XLOOKUP($B16870,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16870,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163034159,2024,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16879)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16879)","v":43.6193370492295},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16879)","v":108.285836389637},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16879,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16879)","v":7516.5471383080503},7668.4523117469171,{"$f":"I16879/((1+real_disc)^(C16879-Assumptions!$G$10))","v":7409.1326683545094},{"$f":"_xlfn.XLOOKUP(B16879,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1677085.8742800001},1859415.0867242385,{"$f":"_xlfn.XLOOKUP(B16879,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16879)","v":1677085.8742800001},{"$f":"_xlfn.XLOOKUP($B16879,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16879,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163034159,2033,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16888)","v":219.52046128855201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16888)","v":483.29948778029001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16888)","v":763.475420891721},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16888,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16888)","v":7516.5471383080503},8982.8425082686135,{"$f":"I16888/((1+real_disc)^(C16888-Assumptions!$G$10))","v":6368.1060547035004},{"$f":"_xlfn.XLOOKUP(B16888,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1677085.8742800001},1859415.0867242385,{"$f":"_xlfn.XLOOKUP(B16888,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16888)","v":1677085.8742800001},{"$f":"_xlfn.XLOOKUP($B16888,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16888,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163034159,2042,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16897)","v":167.861745072194},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16897)","v":576.22829065717201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16897)","v":950.18139413056997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16897,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16897)","v":7516.5471383080503},9210.8185681679861,{"$f":"I16897/((1+real_disc)^(C16897-Assumptions!$G$10))","v":4791.0596913527825},{"$f":"_xlfn.XLOOKUP(B16897,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1677085.8742800001},1859415.0867242385,{"$f":"_xlfn.XLOOKUP(B16897,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16897)","v":1677085.8742800001},{"$f":"_xlfn.XLOOKUP($B16897,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16897,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163034159,2044,"KGT004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16899)","v":167.861745072194},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16899)","v":576.22829065717201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16899)","v":950.18139413056997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16899,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16899)","v":7516.5471383080503},9210.8185681679861,{"$f":"I16899/((1+real_disc)^(C16899-Assumptions!$G$10))","v":4472.5054879719801},{"$f":"_xlfn.XLOOKUP(B16899,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1677085.8742800001},1859415.0867242385,{"$f":"_xlfn.XLOOKUP(B16899,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16899)","v":1677085.8742800001},{"$f":"_xlfn.XLOOKUP($B16899,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16899,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163099244,2029,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16908)","v":15731.8201539089},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16908)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16908)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16908,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16908)","v":601.43080057368195},16333.250954482583,{"$f":"I16908/((1+real_disc)^(C16908-Assumptions!$G$10))","v":13287.110175111799},{"$f":"_xlfn.XLOOKUP(B16908,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":745493.36770000006},826541.82246293756,{"$f":"_xlfn.XLOOKUP(B16908,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16908)","v":745493.36770000006},{"$f":"_xlfn.XLOOKUP($B16908,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16908,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163099244,2038,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16917)","v":10670.1449793747},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16917)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16917)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16917,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16917)","v":601.43080057368195},11271.575779948382,{"$f":"I16917/((1+real_disc)^(C16917-Assumptions!$G$10))","v":6727.8978401697577},{"$f":"_xlfn.XLOOKUP(B16917,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":745493.36770000006},826541.82246293756,{"$f":"_xlfn.XLOOKUP(B16917,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16917)","v":745493.36770000006},{"$f":"_xlfn.XLOOKUP($B16917,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16917,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163161294,2023,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16926)","v":965.96155883060999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16926)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16926)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16926,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16926)","v":4782.9509773632699},5748.9125361938795,{"$f":"I16926/((1+real_disc)^(C16926-Assumptions!$G$10))","v":5748.9125361938795},{"$f":"_xlfn.XLOOKUP(B16926,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1608206.0961500001},1783046.8454854735,{"$f":"_xlfn.XLOOKUP(B16926,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16926)","v":1608206.0961500001},{"$f":"_xlfn.XLOOKUP($B16926,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16926,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163161294,2032,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16935)","v":948.84989352334503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16935)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16935)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16935,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16935)","v":4782.9509773632699},5731.8008708866146,{"$f":"I16935/((1+real_disc)^(C16935-Assumptions!$G$10))","v":4205.5998253929129},{"$f":"_xlfn.XLOOKUP(B16935,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1608206.0961500001},1783046.8454854735,{"$f":"_xlfn.XLOOKUP(B16935,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16935)","v":1608206.0961500001},{"$f":"_xlfn.XLOOKUP($B16935,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16935,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163161294,2041,"NHL016",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16944)","v":948.84989352334503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16944)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16944)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16944,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16944)","v":4782.9509773632699},5731.8008708866146,{"$f":"I16944/((1+real_disc)^(C16944-Assumptions!$G$10))","v":3085.778848526013},{"$f":"_xlfn.XLOOKUP(B16944,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1608206.0961500001},1783046.8454854735,{"$f":"_xlfn.XLOOKUP(B16944,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16944)","v":1608206.0961500001},{"$f":"_xlfn.XLOOKUP($B16944,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16944,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163186429,2026,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16953)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16953)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16953)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16953,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16953)","v":2214.4285017556899},2214.4285017556899,{"$f":"I16953/((1+real_disc)^(C16953-Assumptions!$G$10))","v":1997.2876343819121},{"$f":"_xlfn.XLOOKUP(B16953,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":790107.13714999997},876005.90612328134,{"$f":"_xlfn.XLOOKUP(B16953,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16953)","v":790107.13714999997},{"$f":"_xlfn.XLOOKUP($B16953,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16953,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163186429,2035,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16962)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16962)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16962)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16962,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16962)","v":2214.4285017556899},2214.4285017556899,{"$f":"I16962/((1+real_disc)^(C16962-Assumptions!$G$10))","v":1465.4717977173348},{"$f":"_xlfn.XLOOKUP(B16962,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":790107.13714999997},876005.90612328134,{"$f":"_xlfn.XLOOKUP(B16962,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16962)","v":790107.13714999997},{"$f":"_xlfn.XLOOKUP($B16962,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16962,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163186429,2037,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16964)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16964)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16964)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16964,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16964)","v":2214.4285017556899},2214.4285017556899,{"$f":"I16964/((1+real_disc)^(C16964-Assumptions!$G$10))","v":1368.0336042543208},{"$f":"_xlfn.XLOOKUP(B16964,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":790107.13714999997},876005.90612328134,{"$f":"_xlfn.XLOOKUP(B16964,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16964)","v":790107.13714999997},{"$f":"_xlfn.XLOOKUP($B16964,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16964,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163186429,2046,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16973)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16973)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16973)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16973,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16973)","v":2214.4285017556899},2214.4285017556899,{"$f":"I16973/((1+real_disc)^(C16973-Assumptions!$G$10))","v":1003.7686264375848},{"$f":"_xlfn.XLOOKUP(B16973,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":790107.13714999997},876005.90612328134,{"$f":"_xlfn.XLOOKUP(B16973,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16973)","v":790107.13714999997},{"$f":"_xlfn.XLOOKUP($B16973,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16973,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163198819,2031,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16982)","v":1595.28521189822},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16982)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16982)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16982,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16982)","v":4480.6525347526003},6075.9377466508204,{"$f":"I16982/((1+real_disc)^(C16982-Assumptions!$G$10))","v":4614.137339657158},{"$f":"_xlfn.XLOOKUP(B16982,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1645861.8308300001},1824796.4316214467,{"$f":"_xlfn.XLOOKUP(B16982,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16982)","v":1645861.8308300001},{"$f":"_xlfn.XLOOKUP($B16982,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16982,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163198819,2040,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16991)","v":26096.242048546399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16991)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16991)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B16991,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C16991)","v":4480.6525347526003},30576.894583298999,{"$f":"I16991/((1+real_disc)^(C16991-Assumptions!$G$10))","v":17037.561225186859},{"$f":"_xlfn.XLOOKUP(B16991,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1645861.8308300001},1824796.4316214467,{"$f":"_xlfn.XLOOKUP(B16991,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K16991)","v":1645861.8308300001},{"$f":"_xlfn.XLOOKUP($B16991,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B16991,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163212783,2025,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17000)","v":157885.37936030599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17000)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17000)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17000,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17000)","v":5240.4224776743404},163125.80183798034,{"$f":"I17000/((1+real_disc)^(C17000-Assumptions!$G$10))","v":152279.6815216041},{"$f":"_xlfn.XLOOKUP(B17000,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1011181.2438099999},1121114.7198768798,{"$f":"_xlfn.XLOOKUP(B17000,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17000)","v":1011181.2438099999},{"$f":"_xlfn.XLOOKUP($B17000,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17000,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,163212783,2034,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17009)","v":61693.6618271197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17009)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17009)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17009,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17009)","v":5240.4224776743404},66934.084304794043,{"$f":"I17009/((1+real_disc)^(C17009-Assumptions!$G$10))","v":45846.21414696084},{"$f":"_xlfn.XLOOKUP(B17009,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1011181.2438099999},1121114.7198768798,{"$f":"_xlfn.XLOOKUP(B17009,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17009)","v":1011181.2438099999},{"$f":"_xlfn.XLOOKUP($B17009,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17009,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,163212783,2043,"SHL001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17018,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17018)","v":51158.448911903703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17018,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17018)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17018,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17018)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17018,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17018)","v":5240.4224776743404},56398.871389578046,{"$f":"I17018/((1+real_disc)^(C17018-Assumptions!$G$10))","v":28344.148680851336},{"$f":"_xlfn.XLOOKUP(B17018,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1011181.2438099999},1121114.7198768798,{"$f":"_xlfn.XLOOKUP(B17018,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17018)","v":1011181.2438099999},{"$f":"_xlfn.XLOOKUP($B17018,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17018,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,163266496,2028,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17027)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17027)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17027)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17027,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17027)","v":2272.2913672466202},2272.2913672466202,{"$f":"I17027/((1+real_disc)^(C17027-Assumptions!$G$10))","v":1913.2083585059227},{"$f":"_xlfn.XLOOKUP(B17027,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":361387.42672999995},400676.69981580367,{"$f":"_xlfn.XLOOKUP(B17027,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17027)","v":361387.42672999995},{"$f":"_xlfn.XLOOKUP($B17027,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17027,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163266496,2030,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17029)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17029)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17029)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17029)","v":2272.2913672466202},2272.2913672466202,{"$f":"I17029/((1+real_disc)^(C17029-Assumptions!$G$10))","v":1786.00047469572},{"$f":"_xlfn.XLOOKUP(B17029,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":361387.42672999995},400676.69981580367,{"$f":"_xlfn.XLOOKUP(B17029,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17029)","v":361387.42672999995},{"$f":"_xlfn.XLOOKUP($B17029,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17029,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163266496,2039,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17038)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17038)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17038)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17038,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17038)","v":2272.2913672466202},2272.2913672466202,{"$f":"I17038/((1+real_disc)^(C17038-Assumptions!$G$10))","v":1310.4438646296032},{"$f":"_xlfn.XLOOKUP(B17038,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":361387.42672999995},400676.69981580367,{"$f":"_xlfn.XLOOKUP(B17038,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17038)","v":361387.42672999995},{"$f":"_xlfn.XLOOKUP($B17038,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17038,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163310477,2024,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17047)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17047)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17047)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17047,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17047)","v":1892.4991284753801},1892.4991284753801,{"$f":"I17047/((1+real_disc)^(C17047-Assumptions!$G$10))","v":1828.5015734061644},{"$f":"_xlfn.XLOOKUP(B17047,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":986622.25857000006},1093885.7339494308,{"$f":"_xlfn.XLOOKUP(B17047,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17047)","v":986622.25857000006},{"$f":"_xlfn.XLOOKUP($B17047,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17047,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163310477,2033,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17056)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17056)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17056)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17056,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17056)","v":1892.4991284753801},1892.4991284753801,{"$f":"I17056/((1+real_disc)^(C17056-Assumptions!$G$10))","v":1341.6282371055443},{"$f":"_xlfn.XLOOKUP(B17056,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":986622.25857000006},1093885.7339494308,{"$f":"_xlfn.XLOOKUP(B17056,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17056)","v":986622.25857000006},{"$f":"_xlfn.XLOOKUP($B17056,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17056,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163310477,2042,"CHM011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17065)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17065)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17065)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17065,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17065)","v":1892.4991284753801},1892.4991284753801,{"$f":"I17065/((1+real_disc)^(C17065-Assumptions!$G$10))","v":984.39419072848898},{"$f":"_xlfn.XLOOKUP(B17065,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":986622.25857000006},1093885.7339494308,{"$f":"_xlfn.XLOOKUP(B17065,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17065)","v":986622.25857000006},{"$f":"_xlfn.XLOOKUP($B17065,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17065,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163502879,2027,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17074)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17074)","v":0.154607307519841},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17074)","v":0.207186462031927},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17074,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17074)","v":606.725301224335},607.08709499388681,{"$f":"I17074/((1+real_disc)^(C17074-Assumptions!$G$10))","v":529.04133046852758},{"$f":"_xlfn.XLOOKUP(B17074,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1242825.5960500001},1377942.9538481641,{"$f":"_xlfn.XLOOKUP(B17074,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17074)","v":1242825.5960500001},{"$f":"_xlfn.XLOOKUP($B17074,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17074,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163502879,2030,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17077)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17077)","v":2.2895911390601098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17077)","v":8.4758735691059393},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17077,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17077)","v":606.725301224335},617.49076593250106,{"$f":"I17077/((1+real_disc)^(C17077-Assumptions!$G$10))","v":485.34216032867386},{"$f":"_xlfn.XLOOKUP(B17077,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1242825.5960500001},1377942.9538481641,{"$f":"_xlfn.XLOOKUP(B17077,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17077)","v":1242825.5960500001},{"$f":"_xlfn.XLOOKUP($B17077,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17077,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163502879,2046,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17093,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17093)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17093,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17093)","v":30.277135627230798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17093,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17093)","v":89.999758856047293},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17093,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17093)","v":606.725301224335},727.00219570761305,{"$f":"I17093/((1+real_disc)^(C17093-Assumptions!$G$10))","v":329.53965089591719},{"$f":"_xlfn.XLOOKUP(B17093,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1242825.5960500001},1377942.9538481641,{"$f":"_xlfn.XLOOKUP(B17093,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17093)","v":1242825.5960500001},{"$f":"_xlfn.XLOOKUP($B17093,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17093,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163520203,2023,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17094)","v":330.30812377463701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17094)","v":80.548882960965699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17094)","v":69.688916920230099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17094)","v":401.08319034237599},881.62911399820882,{"$f":"I17094/((1+real_disc)^(C17094-Assumptions!$G$10))","v":881.62911399820882},{"$f":"_xlfn.XLOOKUP(B17094,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1194252.6748799998},{"$f":"K17094/((1 + real_disc) ^ (2023 - 2026))","v":1324089.287906019},{"$f":"_xlfn.XLOOKUP(B17094,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17094)","v":1194252.6748799998},{"$f":"_xlfn.XLOOKUP($B17094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163520203,2032,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17103)","v":347.274111695464},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17103)","v":63.1540158861267},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17103)","v":94.395268722689707},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17103,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17103)","v":401.08319034237599},905.90658664665648,{"$f":"I17103/((1+real_disc)^(C17103-Assumptions!$G$10))","v":664.6917205332262},{"$f":"_xlfn.XLOOKUP(B17103,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1194252.6748799998},1324089.287906019,{"$f":"_xlfn.XLOOKUP(B17103,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17103)","v":1194252.6748799998},{"$f":"_xlfn.XLOOKUP($B17103,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17103,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163520203,2041,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17112)","v":627.45942234970403},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17112)","v":143.98084545430001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17112)","v":125.58412205556399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17112,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17112)","v":401.08319034237599},1298.1075802019441,{"$f":"I17112/((1+real_disc)^(C17112-Assumptions!$G$10))","v":698.85067613642218},{"$f":"_xlfn.XLOOKUP(B17112,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1194252.6748799998},1324089.287906019,{"$f":"_xlfn.XLOOKUP(B17112,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17112)","v":1194252.6748799998},{"$f":"_xlfn.XLOOKUP($B17112,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17112,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163582150,2026,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17121)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17121)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17121)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17121,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17121)","v":1706.5870209018699},1706.5870209018699,{"$f":"I17121/((1+real_disc)^(C17121-Assumptions!$G$10))","v":1539.2437150901624},{"$f":"_xlfn.XLOOKUP(B17121,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":444472.14532999997},492794.21246696863,{"$f":"_xlfn.XLOOKUP(B17121,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17121)","v":444472.14532999997},{"$f":"_xlfn.XLOOKUP($B17121,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17121,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163582150,2035,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17130)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17130)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17130)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17130,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17130)","v":1706.5870209018699},1706.5870209018699,{"$f":"I17130/((1+real_disc)^(C17130-Assumptions!$G$10))","v":1129.3907875098582},{"$f":"_xlfn.XLOOKUP(B17130,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":444472.14532999997},492794.21246696863,{"$f":"_xlfn.XLOOKUP(B17130,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17130)","v":444472.14532999997},{"$f":"_xlfn.XLOOKUP($B17130,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17130,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163582150,2045,"HSM001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17140)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17140)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17140)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17140,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17140)","v":1706.5870209018699},1706.5870209018699,{"$f":"I17140/((1+real_disc)^(C17140-Assumptions!$G$10))","v":800.64637729623405},{"$f":"_xlfn.XLOOKUP(B17140,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":444472.14532999997},492794.21246696863,{"$f":"_xlfn.XLOOKUP(B17140,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17140)","v":444472.14532999997},{"$f":"_xlfn.XLOOKUP($B17140,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17140,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163606350,2030,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17149,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17149)","v":109.803890213476},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17149,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17149)","v":6.2115496577742997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17149,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17149)","v":15.468874309775201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17149,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17149)","v":10033.015076727301},10164.499390908326,{"$f":"I17149/((1+real_disc)^(C17149-Assumptions!$G$10))","v":7989.2046411301299},{"$f":"_xlfn.XLOOKUP(B17149,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1678396.5849099997},1860868.2950286716,{"$f":"_xlfn.XLOOKUP(B17149,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17149)","v":1678396.5849099997},{"$f":"_xlfn.XLOOKUP($B17149,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17149,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163606350,2039,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17158)","v":109.803890213476},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17158)","v":6.2115496577742997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17158)","v":15.468874309775201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17158,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17158)","v":10033.015076727301},10164.499390908326,{"$f":"I17158/((1+real_disc)^(C17158-Assumptions!$G$10))","v":5861.9268883581881},{"$f":"_xlfn.XLOOKUP(B17158,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1678396.5849099997},{"$f":"K17158/((1 + real_disc) ^ (2023 - 2026))","v":1860868.2950286716},{"$f":"_xlfn.XLOOKUP(B17158,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17158)","v":1678396.5849099997},{"$f":"_xlfn.XLOOKUP($B17158,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17158,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163606350,2040,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17159)","v":109.803890213476},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17159)","v":6.2115496577742997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17159)","v":15.468874309775201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17159,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17159)","v":10033.015076727301},{"$f":"SUM(E17159:H17159)","v":10164.499390908326},{"$f":"I17159/((1+real_disc)^(C17159-Assumptions!$G$10))","v":5663.697476674578},{"$f":"_xlfn.XLOOKUP(B17159,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1678396.5849099997},1860868.2950286716,{"$f":"_xlfn.XLOOKUP(B17159,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17159)","v":1678396.5849099997},{"$f":"_xlfn.XLOOKUP($B17159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17159,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163610121,2025,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17168)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17168)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17168)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17168,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17168)","v":3227.9922467189999},3227.9922467189999,{"$f":"I17168/((1+real_disc)^(C17168-Assumptions!$G$10))","v":3013.3653030119726},{"$f":"_xlfn.XLOOKUP(B17168,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":432709.16672999994},479752.38782990613,{"$f":"_xlfn.XLOOKUP(B17168,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17168)","v":432709.16672999994},{"$f":"_xlfn.XLOOKUP($B17168,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17168,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163610121,2034,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17177)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17177,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17177)","v":3227.9922467189999},3227.9922467189999,{"$f":"I17177/((1+real_disc)^(C17177-Assumptions!$G$10))","v":2210.9994533414256},{"$f":"_xlfn.XLOOKUP(B17177,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":432709.16672999994},479752.38782990613,{"$f":"_xlfn.XLOOKUP(B17177,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17177)","v":432709.16672999994},{"$f":"_xlfn.XLOOKUP($B17177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17177,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163610121,2043,"PLD003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17186)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17186)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17186)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17186,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17186)","v":3227.9922467189999},3227.9922467189999,{"$f":"I17186/((1+real_disc)^(C17186-Assumptions!$G$10))","v":1622.2787784109098},{"$f":"_xlfn.XLOOKUP(B17186,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":432709.16672999994},479752.38782990613,{"$f":"_xlfn.XLOOKUP(B17186,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17186)","v":432709.16672999994},{"$f":"_xlfn.XLOOKUP($B17186,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17186,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163787989,2028,"MBN014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17195)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17195)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17195)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17195,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17195)","v":2313.6418440287698},2313.6418440287698,{"$f":"I17195/((1+real_disc)^(C17195-Assumptions!$G$10))","v":1948.0243503932991},{"$f":"_xlfn.XLOOKUP(B17195,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":614860.03998999996},681706.31696012767,{"$f":"_xlfn.XLOOKUP(B17195,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17195)","v":614860.03998999996},{"$f":"_xlfn.XLOOKUP($B17195,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17195,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163787989,2038,"MBN014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17205)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17205)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17205)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17205,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17205)","v":2313.6418440287698},2313.6418440287698,{"$f":"I17205/((1+real_disc)^(C17205-Assumptions!$G$10))","v":1380.9911115585669},{"$f":"_xlfn.XLOOKUP(B17205,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":614860.03998999996},681706.31696012767,{"$f":"_xlfn.XLOOKUP(B17205,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17205)","v":614860.03998999996},{"$f":"_xlfn.XLOOKUP($B17205,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17205,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163810606,2023,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17214)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17214)","v":7.3404771792758003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17214)","v":15.8508622742906},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17214,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17214)","v":4662.9434689445197},4686.1348083980865,{"$f":"I17214/((1+real_disc)^(C17214-Assumptions!$G$10))","v":4686.1348083980865},{"$f":"_xlfn.XLOOKUP(B17214,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1232272.96951},1366243.0681750667,{"$f":"_xlfn.XLOOKUP(B17214,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17214)","v":1232272.96951},{"$f":"_xlfn.XLOOKUP($B17214,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17214,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163810606,2032,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17223)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17223)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17223)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17223,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17223)","v":4662.9434689445197},{"$f":"SUM(E17223:H17223)","v":4662.9434689445197},{"$f":"I17223/((1+real_disc)^(C17223-Assumptions!$G$10))","v":3421.3460447338744},{"$f":"_xlfn.XLOOKUP(B17223,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1232272.96951},1366243.0681750667,{"$f":"_xlfn.XLOOKUP(B17223,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17223)","v":1232272.96951},{"$f":"_xlfn.XLOOKUP($B17223,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17223,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163810606,2033,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17224)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17224)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17224)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17224,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17224)","v":4662.9434689445197},4662.9434689445197,{"$f":"I17224/((1+real_disc)^(C17224-Assumptions!$G$10))","v":3305.6483523998791},{"$f":"_xlfn.XLOOKUP(B17224,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1232272.96951},1366243.0681750667,{"$f":"_xlfn.XLOOKUP(B17224,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17224)","v":1232272.96951},{"$f":"_xlfn.XLOOKUP($B17224,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17224,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163810606,2042,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17233)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17233)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17233)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17233,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17233)","v":4662.9434689445197},4662.9434689445197,{"$f":"I17233/((1+real_disc)^(C17233-Assumptions!$G$10))","v":2425.4565793233592},{"$f":"_xlfn.XLOOKUP(B17233,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1232272.96951},1366243.0681750667,{"$f":"_xlfn.XLOOKUP(B17233,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17233)","v":1232272.96951},{"$f":"_xlfn.XLOOKUP($B17233,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17233,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163873654,2027,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17242)","v":402335.93719081499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17242)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17242)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17242,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17242)","v":4256.0249438276196},406591.96213464258,{"$f":"I17242/((1+real_disc)^(C17242-Assumptions!$G$10))","v":354321.40524694655},{"$f":"_xlfn.XLOOKUP(B17242,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":519808.65957999998},576321.15245613584,{"$f":"_xlfn.XLOOKUP(B17242,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17242)","v":519808.65957999998},{"$f":"_xlfn.XLOOKUP($B17242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B17242,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,163873654,2036,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17251)","v":413268.13364657201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17251)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17251)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17251,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17251)","v":4256.0249438276196},417524.1585903996,{"$f":"I17251/((1+real_disc)^(C17251-Assumptions!$G$10))","v":266966.68095395947},{"$f":"_xlfn.XLOOKUP(B17251,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":519808.65957999998},576321.15245613584,{"$f":"_xlfn.XLOOKUP(B17251,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17251)","v":519808.65957999998},{"$f":"_xlfn.XLOOKUP($B17251,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B17251,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,163873654,2044,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17259)","v":413268.13364657201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17259)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17259)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17259,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17259)","v":4256.0249438276196},417524.1585903996,{"$f":"I17259/((1+real_disc)^(C17259-Assumptions!$G$10))","v":202737.58264113366},{"$f":"_xlfn.XLOOKUP(B17259,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":519808.65957999998},576321.15245613584,{"$f":"_xlfn.XLOOKUP(B17259,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17259)","v":519808.65957999998},{"$f":"_xlfn.XLOOKUP($B17259,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2028},{"$f":"_xlfn.XLOOKUP($B17259,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,163879163,2031,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17270)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17270)","v":0.48839294380717402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17270)","v":4.2100322301181903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17270)","v":5989.3274381515503},5994.0258633254753,{"$f":"I17270/((1+real_disc)^(C17270-Assumptions!$G$10))","v":4551.9325088684536},{"$f":"_xlfn.XLOOKUP(B17270,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1438968.8786900002},1595410.5173723095,{"$f":"_xlfn.XLOOKUP(B17270,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17270)","v":1438968.8786900002},{"$f":"_xlfn.XLOOKUP($B17270,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17270,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,163879163,2040,"TRG014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17279)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17279)","v":31.430081999669},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17279)","v":76.789655653470106},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17279)","v":5989.3274381515503},6097.5471758046897,{"$f":"I17279/((1+real_disc)^(C17279-Assumptions!$G$10))","v":3397.5763316390062},{"$f":"_xlfn.XLOOKUP(B17279,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1438968.8786900002},1595410.5173723095,{"$f":"_xlfn.XLOOKUP(B17279,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17279)","v":1438968.8786900002},{"$f":"_xlfn.XLOOKUP($B17279,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17279,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,164004272,2025,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17288)","v":153153.26968093601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17288)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17288)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17288)","v":371.14155503996801},153524.41123597597,{"$f":"I17288/((1+real_disc)^(C17288-Assumptions!$G$10))","v":143316.68065623561},{"$f":"_xlfn.XLOOKUP(B17288,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":330515.44245999993},366448.37901893584,{"$f":"_xlfn.XLOOKUP(B17288,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17288)","v":330515.44245999993},{"$f":"_xlfn.XLOOKUP($B17288,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17288,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,164004272,2026,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17289)","v":153153.26968093601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17289)","v":371.14155503996801},153524.41123597597,{"$f":"I17289/((1+real_disc)^(C17289-Assumptions!$G$10))","v":138470.22285626631},{"$f":"_xlfn.XLOOKUP(B17289,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":330515.44245999993},366448.37901893584,{"$f":"_xlfn.XLOOKUP(B17289,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17289)","v":330515.44245999993},{"$f":"_xlfn.XLOOKUP($B17289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,164004272,2035,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17298)","v":153153.26968093601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17298)","v":371.14155503996801},153524.41123597597,{"$f":"I17298/((1+real_disc)^(C17298-Assumptions!$G$10))","v":101599.8912356408},{"$f":"_xlfn.XLOOKUP(B17298,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":330515.44245999993},366448.37901893584,{"$f":"_xlfn.XLOOKUP(B17298,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17298)","v":330515.44245999993},{"$f":"_xlfn.XLOOKUP($B17298,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17298,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,164004272,2044,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17307)","v":153153.26968093601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17307)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17307)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17307)","v":371.14155503996801},153524.41123597597,{"$f":"I17307/((1+real_disc)^(C17307-Assumptions!$G$10))","v":74546.986970685786},{"$f":"_xlfn.XLOOKUP(B17307,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":330515.44245999993},366448.37901893584,{"$f":"_xlfn.XLOOKUP(B17307,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17307)","v":330515.44245999993},{"$f":"_xlfn.XLOOKUP($B17307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,171121713,2031,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17318)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17318)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17318)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17318)","v":717.26334921272598},717.26334921272598,{"$f":"I17318/((1+real_disc)^(C17318-Assumptions!$G$10))","v":544.69807624251621},{"$f":"_xlfn.XLOOKUP(B17318,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":805527.25259000005},893102.46374617296,{"$f":"_xlfn.XLOOKUP(B17318,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17318)","v":805527.25259000005},{"$f":"_xlfn.XLOOKUP($B17318,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17318,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171121713,2039,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17326)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17326)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17326)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17326)","v":717.26334921272598},717.26334921272598,{"$f":"I17326/((1+real_disc)^(C17326-Assumptions!$G$10))","v":413.65001374732714},{"$f":"_xlfn.XLOOKUP(B17326,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":805527.25259000005},893102.46374617296,{"$f":"_xlfn.XLOOKUP(B17326,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17326)","v":805527.25259000005},{"$f":"_xlfn.XLOOKUP($B17326,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17326,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171177017,2024,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17335)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17335)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17335)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17335)","v":348.86442555966499},348.86442555966499,{"$f":"I17335/((1+real_disc)^(C17335-Assumptions!$G$10))","v":337.06707783542515},{"$f":"_xlfn.XLOOKUP(B17335,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":336759.03876999998},373370.76585211692,{"$f":"_xlfn.XLOOKUP(B17335,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17335)","v":336759.03876999998},{"$f":"_xlfn.XLOOKUP($B17335,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B17335,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171177017,2033,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17344)","v":373.42300809734297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17344)","v":3.8269765962419497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17344)","v":1.2378818587154499E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17344)","v":348.86442555966499},722.28748430559256,{"$f":"I17344/((1+real_disc)^(C17344-Assumptions!$G$10))","v":512.04318653133635},{"$f":"_xlfn.XLOOKUP(B17344,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":336759.03876999998},373370.76585211692,{"$f":"_xlfn.XLOOKUP(B17344,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17344)","v":336759.03876999998},{"$f":"_xlfn.XLOOKUP($B17344,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B17344,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171177017,2042,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17353)","v":373.42300809734297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17353)","v":3.8269765962419497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17353)","v":1.2378818587154499E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17353)","v":348.86442555966499},722.28748430559256,{"$f":"I17353/((1+real_disc)^(C17353-Assumptions!$G$10))","v":375.70194505670537},{"$f":"_xlfn.XLOOKUP(B17353,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":336759.03876999998},373370.76585211692,{"$f":"_xlfn.XLOOKUP(B17353,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17353)","v":336759.03876999998},{"$f":"_xlfn.XLOOKUP($B17353,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B17353,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171177017,2043,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17354)","v":373.42300809734297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17354)","v":3.8269765962419497E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17354)","v":1.2378818587154499E-5},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17354)","v":348.86442555966499},722.28748430559256,{"$f":"I17354/((1+real_disc)^(C17354-Assumptions!$G$10))","v":362.99704836396654},{"$f":"_xlfn.XLOOKUP(B17354,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":336759.03876999998},373370.76585211692,{"$f":"_xlfn.XLOOKUP(B17354,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17354)","v":336759.03876999998},{"$f":"_xlfn.XLOOKUP($B17354,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2030},{"$f":"_xlfn.XLOOKUP($B17354,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171177820,2028,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17363)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17363)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17363)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17363)","v":1924.7668729177999},1924.7668729177999,{"$f":"I17363/((1+real_disc)^(C17363-Assumptions!$G$10))","v":1620.6020594549784},{"$f":"_xlfn.XLOOKUP(B17363,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":228096.60751000003},252894.78597319621,{"$f":"_xlfn.XLOOKUP(B17363,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17363)","v":228096.60751000003},{"$f":"_xlfn.XLOOKUP($B17363,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17363,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171177820,2037,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17372)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17372)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17372)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17372)","v":1924.7668729177999},1924.7668729177999,{"$f":"I17372/((1+real_disc)^(C17372-Assumptions!$G$10))","v":1189.085924616392},{"$f":"_xlfn.XLOOKUP(B17372,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":228096.60751000003},252894.78597319621,{"$f":"_xlfn.XLOOKUP(B17372,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17372)","v":228096.60751000003},{"$f":"_xlfn.XLOOKUP($B17372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171210541,2024,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17383)","v":957.92306130035399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17383)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17383)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17383)","v":98.229158661071295},1056.1522199614253,{"$f":"I17383/((1+real_disc)^(C17383-Assumptions!$G$10))","v":1020.4369274989617},{"$f":"_xlfn.XLOOKUP(B17383,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":70884.787049999999},78591.230467903501,{"$f":"_xlfn.XLOOKUP(B17383,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17383)","v":70884.787049999999},{"$f":"_xlfn.XLOOKUP($B17383,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17383,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171210541,2032,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17391)","v":2081.7773482498601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17391)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17391)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17391)","v":98.229158661071295},2180.0065069109314,{"$f":"I17391/((1+real_disc)^(C17391-Assumptions!$G$10))","v":1599.5382936954425},{"$f":"_xlfn.XLOOKUP(B17391,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":70884.787049999999},78591.230467903501,{"$f":"_xlfn.XLOOKUP(B17391,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17391)","v":70884.787049999999},{"$f":"_xlfn.XLOOKUP($B17391,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17391,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171210541,2041,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17400)","v":2081.7773482498601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17400)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17400)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17400)","v":98.229158661071295},2180.0065069109314,{"$f":"I17400/((1+real_disc)^(C17400-Assumptions!$G$10))","v":1173.6307872876735},{"$f":"_xlfn.XLOOKUP(B17400,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":70884.787049999999},78591.230467903501,{"$f":"_xlfn.XLOOKUP(B17400,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17400)","v":70884.787049999999},{"$f":"_xlfn.XLOOKUP($B17400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171309449,2026,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17409)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17409)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17409)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17409)","v":763.60051502156796},763.60051502156796,{"$f":"I17409/((1+real_disc)^(C17409-Assumptions!$G$10))","v":688.72391456804837},{"$f":"_xlfn.XLOOKUP(B17409,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":234086.46290000001},259535.84571275429,{"$f":"_xlfn.XLOOKUP(B17409,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17409)","v":234086.46290000001},{"$f":"_xlfn.XLOOKUP($B17409,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17409,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171309449,2035,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17418)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17418)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17418)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17418)","v":763.60051502156796},763.60051502156796,{"$f":"I17418/((1+real_disc)^(C17418-Assumptions!$G$10))","v":505.33806740625084},{"$f":"_xlfn.XLOOKUP(B17418,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":234086.46290000001},259535.84571275429,{"$f":"_xlfn.XLOOKUP(B17418,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17418)","v":234086.46290000001},{"$f":"_xlfn.XLOOKUP($B17418,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17418,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171309449,2036,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17419)","v":763.60051502156796},763.60051502156796,{"$f":"I17419/((1+real_disc)^(C17419-Assumptions!$G$10))","v":488.24934048913133},{"$f":"_xlfn.XLOOKUP(B17419,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":234086.46290000001},259535.84571275429,{"$f":"_xlfn.XLOOKUP(B17419,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17419)","v":234086.46290000001},{"$f":"_xlfn.XLOOKUP($B17419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171309449,2045,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17428)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17428)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17428)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17428)","v":763.60051502156796},763.60051502156796,{"$f":"I17428/((1+real_disc)^(C17428-Assumptions!$G$10))","v":358.24366326802823},{"$f":"_xlfn.XLOOKUP(B17428,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":234086.46290000001},259535.84571275429,{"$f":"_xlfn.XLOOKUP(B17428,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17428)","v":234086.46290000001},{"$f":"_xlfn.XLOOKUP($B17428,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17428,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171338632,2030,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17437)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17437)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17437)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17437)","v":102.096481288897},102.096481288897,{"$f":"I17437/((1+real_disc)^(C17437-Assumptions!$G$10))","v":80.24691141069772},{"$f":"_xlfn.XLOOKUP(B17437,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":92608.979099999997},102677.23051367138,{"$f":"_xlfn.XLOOKUP(B17437,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17437)","v":92608.979099999997},{"$f":"_xlfn.XLOOKUP($B17437,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17437,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171338632,2040,"KRT012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17447)","v":272.85780932907602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17447)","v":102.096481288897},374.95429061797302,{"$f":"I17447/((1+real_disc)^(C17447-Assumptions!$G$10))","v":208.92594784754544},{"$f":"_xlfn.XLOOKUP(B17447,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":92608.979099999997},102677.23051367138,{"$f":"_xlfn.XLOOKUP(B17447,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17447)","v":92608.979099999997},{"$f":"_xlfn.XLOOKUP($B17447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171744023,2025,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17456)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17456)","v":4.3452780043406296},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17456)","v":15.738468093844601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17456)","v":1117.0354473534701},1137.1191934516553,{"$f":"I17456/((1+real_disc)^(C17456-Assumptions!$G$10))","v":1061.5129346791341},{"$f":"_xlfn.XLOOKUP(B17456,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":652778.73424999998},723747.45108284953,{"$f":"_xlfn.XLOOKUP(B17456,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17456)","v":652778.73424999998},{"$f":"_xlfn.XLOOKUP($B17456,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17456,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171744023,2034,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17465)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17465)","v":7.9395503656264097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17465)","v":21.1615074085204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17465)","v":1117.0354473534701},1146.1365051276168,{"$f":"I17465/((1+real_disc)^(C17465-Assumptions!$G$10))","v":785.04128653578198},{"$f":"_xlfn.XLOOKUP(B17465,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":652778.73424999998},723747.45108284953,{"$f":"_xlfn.XLOOKUP(B17465,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17465)","v":652778.73424999998},{"$f":"_xlfn.XLOOKUP($B17465,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17465,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,171744023,2043,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17474)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17474)","v":7.9395503656264097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17474)","v":21.1615074085204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17474)","v":1117.0354473534701},1146.1365051276168,{"$f":"I17474/((1+real_disc)^(C17474-Assumptions!$G$10))","v":576.00910637888478},{"$f":"_xlfn.XLOOKUP(B17474,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":652778.73424999998},723747.45108284953,{"$f":"_xlfn.XLOOKUP(B17474,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17474)","v":652778.73424999998},{"$f":"_xlfn.XLOOKUP($B17474,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17474,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,175478803,2028,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17483)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17483)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17483)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17483)","v":548.39724916560795},548.39724916560795,{"$f":"I17483/((1+real_disc)^(C17483-Assumptions!$G$10))","v":461.73576857647009},{"$f":"_xlfn.XLOOKUP(B17483,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":224069.61666000003},248429.98923533977,{"$f":"_xlfn.XLOOKUP(B17483,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17483)","v":224069.61666000003},{"$f":"_xlfn.XLOOKUP($B17483,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17483,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,175478803,2029,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17484)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17484)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17484)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17484)","v":548.39724916560795},548.39724916560795,{"$f":"I17484/((1+real_disc)^(C17484-Assumptions!$G$10))","v":446.12151553282132},{"$f":"_xlfn.XLOOKUP(B17484,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":224069.61666000003},248429.98923533977,{"$f":"_xlfn.XLOOKUP(B17484,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17484)","v":224069.61666000003},{"$f":"_xlfn.XLOOKUP($B17484,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17484,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,175478803,2045,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17500)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17500)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17500)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17500)","v":548.39724916560795},548.39724916560795,{"$f":"I17500/((1+real_disc)^(C17500-Assumptions!$G$10))","v":257.28091535093847},{"$f":"_xlfn.XLOOKUP(B17500,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":224069.61666000003},248429.98923533977,{"$f":"_xlfn.XLOOKUP(B17500,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17500)","v":224069.61666000003},{"$f":"_xlfn.XLOOKUP($B17500,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17500,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,176883310,2024,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17503)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17503)","v":3.4727049932949199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17503)","v":11.058311232082501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17503)","v":10335.8295050089},10350.360521234277,{"$f":"I17503/((1+real_disc)^(C17503-Assumptions!$G$10))","v":10000.348329694954},{"$f":"_xlfn.XLOOKUP(B17503,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1206426.86803},1337587.0334651268,{"$f":"_xlfn.XLOOKUP(B17503,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17503)","v":1206426.86803},{"$f":"_xlfn.XLOOKUP($B17503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,176883310,2033,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17512)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17512)","v":5.3359223299914698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17512)","v":7.7595373281316},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17512)","v":10335.8295050089},10348.924964667023,{"$f":"I17512/((1+real_disc)^(C17512-Assumptions!$G$10))","v":7336.5476091231922},{"$f":"_xlfn.XLOOKUP(B17512,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1206426.86803},1337587.0334651268,{"$f":"_xlfn.XLOOKUP(B17512,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17512)","v":1206426.86803},{"$f":"_xlfn.XLOOKUP($B17512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,176883310,2042,"WND012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17521)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17521)","v":7.4287921173659699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17521)","v":7.6168613358991397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17521)","v":10335.8295050089},10350.875158462166,{"$f":"I17521/((1+real_disc)^(C17521-Assumptions!$G$10))","v":5384.0666141572492},{"$f":"_xlfn.XLOOKUP(B17521,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1206426.86803},1337587.0334651268,{"$f":"_xlfn.XLOOKUP(B17521,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17521)","v":1206426.86803},{"$f":"_xlfn.XLOOKUP($B17521,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17521,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,176947367,2027,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17530)","v":23969.028295092401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17530)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17530)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17530)","v":17457.347619577999},41426.375914670396,{"$f":"I17530/((1+real_disc)^(C17530-Assumptions!$G$10))","v":36100.693312558855},{"$f":"_xlfn.XLOOKUP(B17530,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2407413.77886},2669142.6891433783,{"$f":"_xlfn.XLOOKUP(B17530,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17530)","v":2407413.77886},{"$f":"_xlfn.XLOOKUP($B17530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,176947367,2036,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17539)","v":23969.028295092401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17539)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17539)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17539)","v":17457.347619577999},41426.375914670396,{"$f":"I17539/((1+real_disc)^(C17539-Assumptions!$G$10))","v":26488.196800942911},{"$f":"_xlfn.XLOOKUP(B17539,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2407413.77886},2669142.6891433783,{"$f":"_xlfn.XLOOKUP(B17539,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17539)","v":2407413.77886},{"$f":"_xlfn.XLOOKUP($B17539,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17539,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,176947367,2045,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17548)","v":23969.028295092401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17548)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17548)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17548)","v":17457.347619577999},41426.375914670396,{"$f":"I17548/((1+real_disc)^(C17548-Assumptions!$G$10))","v":19435.210390305667},{"$f":"_xlfn.XLOOKUP(B17548,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2407413.77886},2669142.6891433783,{"$f":"_xlfn.XLOOKUP(B17548,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17548)","v":2407413.77886},{"$f":"_xlfn.XLOOKUP($B17548,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17548,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,176947367,2046,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17549)","v":23969.028295092401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17549)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17549)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17549)","v":17457.347619577999},41426.375914670396,{"$f":"I17549/((1+real_disc)^(C17549-Assumptions!$G$10))","v":18777.981053435429},{"$f":"_xlfn.XLOOKUP(B17549,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2407413.77886},2669142.6891433783,{"$f":"_xlfn.XLOOKUP(B17549,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17549)","v":2407413.77886},{"$f":"_xlfn.XLOOKUP($B17549,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17549,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,176990801,2038,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17565)","v":1224.90327350129},1224.90327350129,{"$f":"I17565/((1+real_disc)^(C17565-Assumptions!$G$10))","v":731.13327267573356},{"$f":"_xlfn.XLOOKUP(B17565,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":258549.56573000003},286658.52509833837,{"$f":"_xlfn.XLOOKUP(B17565,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17565)","v":258549.56573000003},{"$f":"_xlfn.XLOOKUP($B17565,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17565,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,176990801,2041,"PLD006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17568)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17568)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17568)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17568)","v":1224.90327350129},1224.90327350129,{"$f":"I17568/((1+real_disc)^(C17568-Assumptions!$G$10))","v":659.44032216106723},{"$f":"_xlfn.XLOOKUP(B17568,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":258549.56573000003},286658.52509833837,{"$f":"_xlfn.XLOOKUP(B17568,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17568)","v":258549.56573000003},{"$f":"_xlfn.XLOOKUP($B17568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,177012578,2026,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17577)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17577)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17577)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17577)","v":414.83403553509697},414.83403553509697,{"$f":"I17577/((1+real_disc)^(C17577-Assumptions!$G$10))","v":374.1565324137099},{"$f":"_xlfn.XLOOKUP(B17577,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":202318.91245999999},224314.59469496217,{"$f":"_xlfn.XLOOKUP(B17577,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17577)","v":202318.91245999999},{"$f":"_xlfn.XLOOKUP($B17577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,177012578,2035,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17586)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17586)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17586)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17586)","v":414.83403553509697},414.83403553509697,{"$f":"I17586/((1+real_disc)^(C17586-Assumptions!$G$10))","v":274.5302362790062},{"$f":"_xlfn.XLOOKUP(B17586,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":202318.91245999999},224314.59469496217,{"$f":"_xlfn.XLOOKUP(B17586,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17586)","v":202318.91245999999},{"$f":"_xlfn.XLOOKUP($B17586,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17586,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,177012578,2044,"COB011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17595)","v":414.83403553509697},414.83403553509697,{"$f":"I17595/((1+real_disc)^(C17595-Assumptions!$G$10))","v":201.43133716043974},{"$f":"_xlfn.XLOOKUP(B17595,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":202318.91245999999},224314.59469496217,{"$f":"_xlfn.XLOOKUP(B17595,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17595)","v":202318.91245999999},{"$f":"_xlfn.XLOOKUP($B17595,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17595,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,177117291,2029,"GSB012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17604)","v":4384871.6046982501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17604)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17604)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17604)","v":11654.350701424901},4396525.9553996753,{"$f":"I17604/((1+real_disc)^(C17604-Assumptions!$G$10))","v":3576576.6974333944},{"$f":"_xlfn.XLOOKUP(B17604,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1429788.84191},1585232.4465011659,{"$f":"_xlfn.XLOOKUP(B17604,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17604)","v":1429788.84191},{"$f":"_xlfn.XLOOKUP($B17604,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B17604,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,177117291,2038,"GSB012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17613)","v":5336288.7462431798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17613)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17613)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17613)","v":11654.350701424901},5347943.096944605,{"$f":"I17613/((1+real_disc)^(C17613-Assumptions!$G$10))","v":3192137.0635055206},{"$f":"_xlfn.XLOOKUP(B17613,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1429788.84191},1585232.4465011659,{"$f":"_xlfn.XLOOKUP(B17613,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17613)","v":1429788.84191},{"$f":"_xlfn.XLOOKUP($B17613,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B17613,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,177117291,2040,"GSB012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17615)","v":5336288.7462431798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17615)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17615)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17615)","v":11654.350701424901},5347943.096944605,{"$f":"I17615/((1+real_disc)^(C17615-Assumptions!$G$10))","v":2979894.105818592},{"$f":"_xlfn.XLOOKUP(B17615,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1429788.84191},1585232.4465011659,{"$f":"_xlfn.XLOOKUP(B17615,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17615)","v":1429788.84191},{"$f":"_xlfn.XLOOKUP($B17615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2027},{"$f":"_xlfn.XLOOKUP($B17615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,177772115,2025,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17624)","v":62455.722409482798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17624)","v":0.10619766265382501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17624)","v":1.3486006206885699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17624)","v":25228.285097321001},87685.462305087131,{"$f":"I17624/((1+real_disc)^(C17624-Assumptions!$G$10))","v":81855.317328373727},{"$f":"_xlfn.XLOOKUP(B17624,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4577371.5581899993},5075013.6670818534,{"$f":"_xlfn.XLOOKUP(B17624,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17624)","v":4577371.5581899993},{"$f":"_xlfn.XLOOKUP($B17624,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17624,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,177772115,2034,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17633)","v":6265.1010159029302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17633)","v":92.208175802872205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17633)","v":166.505480601773},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17633)","v":25228.285097321001},31752.099769628578,{"$f":"I17633/((1+real_disc)^(C17633-Assumptions!$G$10))","v":21748.464639110553},{"$f":"_xlfn.XLOOKUP(B17633,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4577371.5581899993},5075013.6670818534,{"$f":"_xlfn.XLOOKUP(B17633,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17633)","v":4577371.5581899993},{"$f":"_xlfn.XLOOKUP($B17633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,177772115,2043,"NHL031",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17642)","v":6265.1010159029302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17642)","v":92.208175802872205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17642)","v":166.505480601773},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17642)","v":25228.285097321001},31752.099769628578,{"$f":"I17642/((1+real_disc)^(C17642-Assumptions!$G$10))","v":15957.522103286032},{"$f":"_xlfn.XLOOKUP(B17642,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":4577371.5581899993},5075013.6670818534,{"$f":"_xlfn.XLOOKUP(B17642,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17642)","v":4577371.5581899993},{"$f":"_xlfn.XLOOKUP($B17642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,177828198,2028,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17651)","v":2245.76782723204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17651)","v":0.30468357891058501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17651)","v":1.1372538836075601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17651)","v":15136.854682822601},17384.064447517158,{"$f":"I17651/((1+real_disc)^(C17651-Assumptions!$G$10))","v":14636.915795748702},{"$f":"_xlfn.XLOOKUP(B17651,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2188254.69252},2426157.0926495525,{"$f":"_xlfn.XLOOKUP(B17651,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17651)","v":2188254.69252},{"$f":"_xlfn.XLOOKUP($B17651,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17651,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,177828198,2037,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17660)","v":1082915.5539601699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17660)","v":103.311848180673},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17660)","v":225.85197744548799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17660)","v":15136.854682822601},1098381.5724686186,{"$f":"I17660/((1+real_disc)^(C17660-Assumptions!$G$10))","v":678560.13424657052},{"$f":"_xlfn.XLOOKUP(B17660,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2188254.69252},2426157.0926495525,{"$f":"_xlfn.XLOOKUP(B17660,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17660)","v":2188254.69252},{"$f":"_xlfn.XLOOKUP($B17660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,177828198,2046,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17669)","v":1082915.5539601699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17669)","v":103.311848180673},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17669)","v":225.85197744548799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17669)","v":15136.854682822601},1098381.5724686186,{"$f":"I17669/((1+real_disc)^(C17669-Assumptions!$G$10))","v":497880.58698985126},{"$f":"_xlfn.XLOOKUP(B17669,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2188254.69252},2426157.0926495525,{"$f":"_xlfn.XLOOKUP(B17669,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17669)","v":2188254.69252},{"$f":"_xlfn.XLOOKUP($B17669,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17669,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2027}]
[null,181401765,2031,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17678)","v":58452.751699850698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17678)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17678)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17678)","v":15485.4903315419},73938.242031392598,{"$f":"I17678/((1+real_disc)^(C17678-Assumptions!$G$10))","v":56149.555444953643},{"$f":"_xlfn.XLOOKUP(B17678,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3946860.47138},4375954.7547499314,{"$f":"_xlfn.XLOOKUP(B17678,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17678)","v":3946860.47138},{"$f":"_xlfn.XLOOKUP($B17678,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17678,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,181401765,2033,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17680)","v":206650.29869796999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17680)","v":2.5078569746973001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17680)","v":9.3441401494551304},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17680)","v":15485.4903315419},222147.64102663603,{"$f":"I17680/((1+real_disc)^(C17680-Assumptions!$G$10))","v":157484.64214502714},{"$f":"_xlfn.XLOOKUP(B17680,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3946860.47138},4375954.7547499314,{"$f":"_xlfn.XLOOKUP(B17680,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17680)","v":3946860.47138},{"$f":"_xlfn.XLOOKUP($B17680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,181401765,2042,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17689)","v":206650.29869796999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17689)","v":2.5078569746973001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17689)","v":9.3441401494551304},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17689)","v":15485.4903315419},222147.64102663603,{"$f":"I17689/((1+real_disc)^(C17689-Assumptions!$G$10))","v":115551.35958600423},{"$f":"_xlfn.XLOOKUP(B17689,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3946860.47138},4375954.7547499314,{"$f":"_xlfn.XLOOKUP(B17689,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17689)","v":3946860.47138},{"$f":"_xlfn.XLOOKUP($B17689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,181418726,2027,"GSB012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17698)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17698)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17698)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17698)","v":991.25471782428701},991.25471782428701,{"$f":"I17698/((1+real_disc)^(C17698-Assumptions!$G$10))","v":863.8212195175164},{"$f":"_xlfn.XLOOKUP(B17698,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":114636.72517999999},127099.78633852856,{"$f":"_xlfn.XLOOKUP(B17698,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17698)","v":114636.72517999999},{"$f":"_xlfn.XLOOKUP($B17698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,181418726,2036,"GSB012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17707)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17707)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17707)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17707)","v":991.25471782428701},991.25471782428701,{"$f":"I17707/((1+real_disc)^(C17707-Assumptions!$G$10))","v":633.81238319460545},{"$f":"_xlfn.XLOOKUP(B17707,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":114636.72517999999},127099.78633852856,{"$f":"_xlfn.XLOOKUP(B17707,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17707)","v":114636.72517999999},{"$f":"_xlfn.XLOOKUP($B17707,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17707,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,181418726,2045,"GSB012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17716)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17716)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17716)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17716)","v":991.25471782428701},991.25471782428701,{"$f":"I17716/((1+real_disc)^(C17716-Assumptions!$G$10))","v":465.04777610719412},{"$f":"_xlfn.XLOOKUP(B17716,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":114636.72517999999},127099.78633852856,{"$f":"_xlfn.XLOOKUP(B17716,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17716)","v":114636.72517999999},{"$f":"_xlfn.XLOOKUP($B17716,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17716,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,181894334,2030,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17725)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17725)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17725)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17725)","v":12682.0761505951},12682.0761505951,{"$f":"I17725/((1+real_disc)^(C17725-Assumptions!$G$10))","v":9967.9972170715937},{"$f":"_xlfn.XLOOKUP(B17725,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2501075.7383099999},2772987.3777931188,{"$f":"_xlfn.XLOOKUP(B17725,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17725)","v":2501075.7383099999},{"$f":"_xlfn.XLOOKUP($B17725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,181894334,2039,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17734)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17734)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17734)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17734)","v":12682.0761505951},12682.0761505951,{"$f":"I17734/((1+real_disc)^(C17734-Assumptions!$G$10))","v":7313.8282888653093},{"$f":"_xlfn.XLOOKUP(B17734,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2501075.7383099999},{"$f":"K17734/((1 + real_disc) ^ (2023 - 2026))","v":2772987.3777931188},{"$f":"_xlfn.XLOOKUP(B17734,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17734)","v":2501075.7383099999},{"$f":"_xlfn.XLOOKUP($B17734,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17734,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,181907744,2024,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17743)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17743)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17743)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17743)","v":10972.708716987099},10972.708716987099,{"$f":"I17743/((1+real_disc)^(C17743-Assumptions!$G$10))","v":10601.650934287054},{"$f":"_xlfn.XLOOKUP(B17743,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1685994.8418599998},1869292.6183279797,{"$f":"_xlfn.XLOOKUP(B17743,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17743)","v":1685994.8418599998},{"$f":"_xlfn.XLOOKUP($B17743,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17743,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,181907744,2026,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17745)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17745)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17745)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17745)","v":10972.708716987099},10972.708716987099,{"$f":"I17745/((1+real_disc)^(C17745-Assumptions!$G$10))","v":9896.7545887064389},{"$f":"_xlfn.XLOOKUP(B17745,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1685994.8418599998},1869292.6183279797,{"$f":"_xlfn.XLOOKUP(B17745,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17745)","v":1685994.8418599998},{"$f":"_xlfn.XLOOKUP($B17745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,181907744,2035,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17754)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17754)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17754)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17754)","v":10972.708716987099},10972.708716987099,{"$f":"I17754/((1+real_disc)^(C17754-Assumptions!$G$10))","v":7261.5553658935996},{"$f":"_xlfn.XLOOKUP(B17754,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1685994.8418599998},1869292.6183279797,{"$f":"_xlfn.XLOOKUP(B17754,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17754)","v":1685994.8418599998},{"$f":"_xlfn.XLOOKUP($B17754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,181907744,2044,"CLC006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17763)","v":10972.708716987099},10972.708716987099,{"$f":"I17763/((1+real_disc)^(C17763-Assumptions!$G$10))","v":5328.0280782258205},{"$f":"_xlfn.XLOOKUP(B17763,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1685994.8418599998},1869292.6183279797,{"$f":"_xlfn.XLOOKUP(B17763,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17763)","v":1685994.8418599998},{"$f":"_xlfn.XLOOKUP($B17763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,182057941,2029,"SHP012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17772)","v":0.27249097454364202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17772)","v":0.50718725582366997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17772)","v":4949.8772402035602},4950.6569184339278,{"$f":"I17772/((1+real_disc)^(C17772-Assumptions!$G$10))","v":4027.362592892634},{"$f":"_xlfn.XLOOKUP(B17772,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1976110.8398},2190949.4110675207,{"$f":"_xlfn.XLOOKUP(B17772,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17772)","v":1976110.8398},{"$f":"_xlfn.XLOOKUP($B17772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,182057941,2038,"SHP012",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17781)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17781)","v":0.43696883377906098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17781)","v":3.9157682643131899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17781,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17781)","v":4949.8772402035602},4954.2299773016521,{"$f":"I17781/((1+real_disc)^(C17781-Assumptions!$G$10))","v":2957.1333959611366},{"$f":"_xlfn.XLOOKUP(B17781,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1976110.8398},2190949.4110675207,{"$f":"_xlfn.XLOOKUP(B17781,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17781)","v":1976110.8398},{"$f":"_xlfn.XLOOKUP($B17781,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17781,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,182422326,2023,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17790)","v":3326.1612195329499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17790)","v":5.3168068222807801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17790)","v":9.2535562569627103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17790,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17790)","v":16532.870832144901},19873.602414757093,{"$f":"I17790/((1+real_disc)^(C17790-Assumptions!$G$10))","v":19873.602414757093},{"$f":"_xlfn.XLOOKUP(B17790,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1973966.7288599999},2188572.1969423597,{"$f":"_xlfn.XLOOKUP(B17790,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17790)","v":1973966.7288599999},{"$f":"_xlfn.XLOOKUP($B17790,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17790,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,182422326,2030,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17797,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17797)","v":6.9643849656396899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17797,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17797)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17797,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17797)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17797,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17797)","v":16532.870832144901},16539.83521711054,{"$f":"I17797/((1+real_disc)^(C17797-Assumptions!$G$10))","v":13000.160971848778},{"$f":"_xlfn.XLOOKUP(B17797,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1973966.7288599999},2188572.1969423597,{"$f":"_xlfn.XLOOKUP(B17797,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17797)","v":1973966.7288599999},{"$f":"_xlfn.XLOOKUP($B17797,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17797,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,182422326,2042,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17809)","v":717.57363099220504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17809)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17809)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17809,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17809)","v":16532.870832144901},17250.444463137108,{"$f":"I17809/((1+real_disc)^(C17809-Assumptions!$G$10))","v":8972.9168492018725},{"$f":"_xlfn.XLOOKUP(B17809,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1973966.7288599999},2188572.1969423597,{"$f":"_xlfn.XLOOKUP(B17809,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17809)","v":1973966.7288599999},{"$f":"_xlfn.XLOOKUP($B17809,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17809,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,182422326,2043,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17810)","v":717.57363099220504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17810)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17810,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17810)","v":16532.870832144901},17250.444463137108,{"$f":"I17810/((1+real_disc)^(C17810-Assumptions!$G$10))","v":8669.4848784559163},{"$f":"_xlfn.XLOOKUP(B17810,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1973966.7288599999},2188572.1969423597,{"$f":"_xlfn.XLOOKUP(B17810,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17810)","v":1973966.7288599999},{"$f":"_xlfn.XLOOKUP($B17810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17810,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,182432574,2028,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17819)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17819)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17819)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17819,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17819)","v":2662.83425341466},2662.83425341466,{"$f":"I17819/((1+real_disc)^(C17819-Assumptions!$G$10))","v":2242.0349891668952},{"$f":"_xlfn.XLOOKUP(B17819,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1418503.1968700001},1572719.8501144128,{"$f":"_xlfn.XLOOKUP(B17819,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17819)","v":1418503.1968700001},{"$f":"_xlfn.XLOOKUP($B17819,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17819,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,182432574,2037,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17828)","v":546.15259613529099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17828)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17828,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17828)","v":2662.83425341466},3208.9868495499509,{"$f":"I17828/((1+real_disc)^(C17828-Assumptions!$G$10))","v":1982.4536408892693},{"$f":"_xlfn.XLOOKUP(B17828,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1418503.1968700001},1572719.8501144128,{"$f":"_xlfn.XLOOKUP(B17828,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17828)","v":1418503.1968700001},{"$f":"_xlfn.XLOOKUP($B17828,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17828,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,182432574,2046,"BGO023",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17837)","v":546.15259613529099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17837)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17837)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17837,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17837)","v":2662.83425341466},3208.9868495499509,{"$f":"I17837/((1+real_disc)^(C17837-Assumptions!$G$10))","v":1454.587637250524},{"$f":"_xlfn.XLOOKUP(B17837,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1418503.1968700001},1572719.8501144128,{"$f":"_xlfn.XLOOKUP(B17837,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17837)","v":1418503.1968700001},{"$f":"_xlfn.XLOOKUP($B17837,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17837,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,182632546,2031,"BAN006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17846)","v":4221394.4328532303},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17846)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17846)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17846,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17846)","v":10260.8936672624},4231655.3265204923,{"$f":"I17846/((1+real_disc)^(C17846-Assumptions!$G$10))","v":3213567.9568837131},{"$f":"_xlfn.XLOOKUP(B17846,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1895607.2953699999},2101693.6923571234,{"$f":"_xlfn.XLOOKUP(B17846,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17846)","v":1895607.2953699999},{"$f":"_xlfn.XLOOKUP($B17846,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B17846,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,182632546,2036,"BAN006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17851)","v":4221394.4328532303},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17851)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17851)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17851,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17851)","v":10260.8936672624},4231655.3265204923,{"$f":"I17851/((1+real_disc)^(C17851-Assumptions!$G$10))","v":2705737.989572457},{"$f":"_xlfn.XLOOKUP(B17851,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1895607.2953699999},2101693.6923571234,{"$f":"_xlfn.XLOOKUP(B17851,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17851)","v":1895607.2953699999},{"$f":"_xlfn.XLOOKUP($B17851,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2026},{"$f":"_xlfn.XLOOKUP($B17851,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,182632597,2026,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17865,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17865)","v":424444.044489711},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17865,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17865)","v":5.5469554245466401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17865,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17865)","v":45.257086361464602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17865,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17865)","v":4938.5968063307901},429433.44533782778,{"$f":"I17865/((1+real_disc)^(C17865-Assumptions!$G$10))","v":387324.36359234119},{"$f":"_xlfn.XLOOKUP(B17865,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2645294.6415600004},2932885.4537392897,{"$f":"_xlfn.XLOOKUP(B17865,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17865)","v":2645294.6415600004},{"$f":"_xlfn.XLOOKUP($B17865,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17865,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,182632597,2035,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17874)","v":319847.96919062699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17874)","v":58.399493309092101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17874)","v":124.394055056456},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17874,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17874)","v":4938.5968063307901},324969.3595453233,{"$f":"I17874/((1+real_disc)^(C17874-Assumptions!$G$10))","v":215059.29460280988},{"$f":"_xlfn.XLOOKUP(B17874,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2645294.6415600004},2932885.4537392897,{"$f":"_xlfn.XLOOKUP(B17874,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17874)","v":2645294.6415600004},{"$f":"_xlfn.XLOOKUP($B17874,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17874,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,182632597,2036,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17875)","v":319847.96919062699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17875)","v":58.399493309092101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17875)","v":124.394055056456},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17875,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17875)","v":4938.5968063307901},324969.3595453233,{"$f":"I17875/((1+real_disc)^(C17875-Assumptions!$G$10))","v":207786.75807034777},{"$f":"_xlfn.XLOOKUP(B17875,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2645294.6415600004},2932885.4537392897,{"$f":"_xlfn.XLOOKUP(B17875,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17875)","v":2645294.6415600004},{"$f":"_xlfn.XLOOKUP($B17875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17875,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,182632597,2045,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17884)","v":319847.96919062699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17884)","v":58.399493309092101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17884)","v":124.394055056456},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17884,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17884)","v":4938.5968063307901},324969.3595453233,{"$f":"I17884/((1+real_disc)^(C17884-Assumptions!$G$10))","v":152459.58000708441},{"$f":"_xlfn.XLOOKUP(B17884,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2645294.6415600004},2932885.4537392897,{"$f":"_xlfn.XLOOKUP(B17884,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17884)","v":2645294.6415600004},{"$f":"_xlfn.XLOOKUP($B17884,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17884,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,183129040,2030,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17893)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17893)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17893)","v":0.19079254527335601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17893,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17893)","v":2233.7616746518302},2233.9524671971035,{"$f":"I17893/((1+real_disc)^(C17893-Assumptions!$G$10))","v":1755.8664458142393},{"$f":"_xlfn.XLOOKUP(B17893,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":641935.80868000002},711725.70568609599,{"$f":"_xlfn.XLOOKUP(B17893,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17893)","v":641935.80868000002},{"$f":"_xlfn.XLOOKUP($B17893,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17893,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,183129040,2039,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17902)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17902)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17902)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17902,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17902)","v":2233.7616746518302},2233.7616746518302,{"$f":"I17902/((1+real_disc)^(C17902-Assumptions!$G$10))","v":1288.2235631336343},{"$f":"_xlfn.XLOOKUP(B17902,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":641935.80868000002},711725.70568609599,{"$f":"_xlfn.XLOOKUP(B17902,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17902)","v":641935.80868000002},{"$f":"_xlfn.XLOOKUP($B17902,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17902,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,184015682,2024,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17911)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17911)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17911)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17911,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17911)","v":1413.3613871918001},1413.3613871918001,{"$f":"I17911/((1+real_disc)^(C17911-Assumptions!$G$10))","v":1365.566557673237},{"$f":"_xlfn.XLOOKUP(B17911,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":291093.57256},322740.64719488146,{"$f":"_xlfn.XLOOKUP(B17911,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17911)","v":291093.57256},{"$f":"_xlfn.XLOOKUP($B17911,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17911,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,184015682,2029,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17916)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17916)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17916)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17916,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17916)","v":1413.3613871918001},1413.3613871918001,{"$f":"I17916/((1+real_disc)^(C17916-Assumptions!$G$10))","v":1149.7703991202286},{"$f":"_xlfn.XLOOKUP(B17916,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":291093.57256},322740.64719488146,{"$f":"_xlfn.XLOOKUP(B17916,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17916)","v":291093.57256},{"$f":"_xlfn.XLOOKUP($B17916,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17916,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,184015682,2043,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17930)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17930)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17930)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17930,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17930)","v":1413.3613871918001},1413.3613871918001,{"$f":"I17930/((1+real_disc)^(C17930-Assumptions!$G$10))","v":710.30721557561992},{"$f":"_xlfn.XLOOKUP(B17930,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":291093.57256},322740.64719488146,{"$f":"_xlfn.XLOOKUP(B17930,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17930)","v":291093.57256},{"$f":"_xlfn.XLOOKUP($B17930,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17930,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,184479483,2028,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17939)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17939)","v":40.217200517523203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17939)","v":78.995308034287504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17939,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17939)","v":4366.0440209558001},4485.256529507611,{"$f":"I17939/((1+real_disc)^(C17939-Assumptions!$G$10))","v":3776.4656443223967},{"$f":"_xlfn.XLOOKUP(B17939,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2614621.7383599998},2898877.8576833042,{"$f":"_xlfn.XLOOKUP(B17939,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17939)","v":2614621.7383599998},{"$f":"_xlfn.XLOOKUP($B17939,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17939,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,184479483,2029,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17940)","v":1268.20720002383},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17940)","v":37.012651621556699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17940)","v":97.960922808093102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17940,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17940)","v":4366.0440209558001},5769.22479540928,{"$f":"I17940/((1+real_disc)^(C17940-Assumptions!$G$10))","v":4693.2680882217128},{"$f":"_xlfn.XLOOKUP(B17940,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2614621.7383599998},2898877.8576833042,{"$f":"_xlfn.XLOOKUP(B17940,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17940)","v":2614621.7383599998},{"$f":"_xlfn.XLOOKUP($B17940,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17940,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,184479483,2038,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17949)","v":1268.20720002383},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17949)","v":37.012651621556699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17949)","v":97.960922808093102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17949,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17949)","v":4366.0440209558001},5769.22479540928,{"$f":"I17949/((1+real_disc)^(C17949-Assumptions!$G$10))","v":3443.5961571174089},{"$f":"_xlfn.XLOOKUP(B17949,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2614621.7383599998},2898877.8576833042,{"$f":"_xlfn.XLOOKUP(B17949,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17949)","v":2614621.7383599998},{"$f":"_xlfn.XLOOKUP($B17949,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17949,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,184565263,2023,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17958)","v":1270083.58232636},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17958)","v":22.347930151730498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17958)","v":101.31588311666199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17958,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17958)","v":524.50365619168394},1270731.7497958201,{"$f":"I17958/((1+real_disc)^(C17958-Assumptions!$G$10))","v":1270731.7497958201},{"$f":"_xlfn.XLOOKUP(B17958,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":625521.56028999994},693526.93509141298,{"$f":"_xlfn.XLOOKUP(B17958,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17958)","v":625521.56028999994},{"$f":"_xlfn.XLOOKUP($B17958,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17958,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,184565263,2032,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17967)","v":1863.58678638638},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17967)","v":3.4476083247051502E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17967)","v":0.44572153773772299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17967,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17967)","v":524.50365619168394},2388.5706401990487,{"$f":"I17967/((1+real_disc)^(C17967-Assumptions!$G$10))","v":1752.5682579768172},{"$f":"_xlfn.XLOOKUP(B17967,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":625521.56028999994},693526.93509141298,{"$f":"_xlfn.XLOOKUP(B17967,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17967)","v":625521.56028999994},{"$f":"_xlfn.XLOOKUP($B17967,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17967,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,184565263,2040,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17975)","v":1863.58678638638},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17975)","v":3.4476083247051502E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17975)","v":0.44572153773772299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17975,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17975)","v":524.50365619168394},2388.5706401990487,{"$f":"I17975/((1+real_disc)^(C17975-Assumptions!$G$10))","v":1330.9205881653779},{"$f":"_xlfn.XLOOKUP(B17975,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":625521.56028999994},693526.93509141298,{"$f":"_xlfn.XLOOKUP(B17975,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17975)","v":625521.56028999994},{"$f":"_xlfn.XLOOKUP($B17975,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17975,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,185848916,2027,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17986)","v":36053.639806065301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17986)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17986)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17986,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17986)","v":2885.2995407393701},38938.939346804669,{"$f":"I17986/((1+real_disc)^(C17986-Assumptions!$G$10))","v":33933.036048599053},{"$f":"_xlfn.XLOOKUP(B17986,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":832998.16871999996},923559.95950212958,{"$f":"_xlfn.XLOOKUP(B17986,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17986)","v":832998.16871999996},{"$f":"_xlfn.XLOOKUP($B17986,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17986,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,185848916,2036,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17995)","v":20302.959205255},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17995)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17995)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B17995,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C17995)","v":2885.2995407393701},23188.258745994368,{"$f":"I17995/((1+real_disc)^(C17995-Assumptions!$G$10))","v":14826.668941551592},{"$f":"_xlfn.XLOOKUP(B17995,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":832998.16871999996},923559.95950212958,{"$f":"_xlfn.XLOOKUP(B17995,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K17995)","v":832998.16871999996},{"$f":"_xlfn.XLOOKUP($B17995,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B17995,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,185848916,2045,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18004,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18004)","v":20302.959205255},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18004,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18004)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18004,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18004)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18004,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18004)","v":2885.2995407393701},23188.258745994368,{"$f":"I18004/((1+real_disc)^(C18004-Assumptions!$G$10))","v":10878.786216818207},{"$f":"_xlfn.XLOOKUP(B18004,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":832998.16871999996},923559.95950212958,{"$f":"_xlfn.XLOOKUP(B18004,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18004)","v":832998.16871999996},{"$f":"_xlfn.XLOOKUP($B18004,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18004,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,185848916,2046,"WIN022",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18005)","v":20302.959205255},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18005)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18005)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18005,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18005)","v":2885.2995407393701},23188.258745994368,{"$f":"I18005/((1+real_disc)^(C18005-Assumptions!$G$10))","v":10510.904557312277},{"$f":"_xlfn.XLOOKUP(B18005,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":832998.16871999996},923559.95950212958,{"$f":"_xlfn.XLOOKUP(B18005,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18005)","v":832998.16871999996},{"$f":"_xlfn.XLOOKUP($B18005,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18005,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,186007897,2031,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18014)","v":22.514997764794401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18014)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18014)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18014,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18014)","v":1162.63037562467},1185.1453733894643,{"$f":"I18014/((1+real_disc)^(C18014-Assumptions!$G$10))","v":900.01309234818245},{"$f":"_xlfn.XLOOKUP(B18014,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":522631.74732000002},579451.16029616725,{"$f":"_xlfn.XLOOKUP(B18014,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18014)","v":522631.74732000002},{"$f":"_xlfn.XLOOKUP($B18014,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18014,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,186007897,2040,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18023)","v":22.514997764794401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18023)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18023)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18023,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18023)","v":1162.63037562467},1185.1453733894643,{"$f":"I18023/((1+real_disc)^(C18023-Assumptions!$G$10))","v":660.36748123201289},{"$f":"_xlfn.XLOOKUP(B18023,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":522631.74732000002},579451.16029616725,{"$f":"_xlfn.XLOOKUP(B18023,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18023)","v":522631.74732000002},{"$f":"_xlfn.XLOOKUP($B18023,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18023,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,186007897,2046,"TRG013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18029)","v":22.514997764794401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18029)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18029)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18029,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18029)","v":1162.63037562467},1185.1453733894643,{"$f":"I18029/((1+real_disc)^(C18029-Assumptions!$G$10))","v":537.20937146213032},{"$f":"_xlfn.XLOOKUP(B18029,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":522631.74732000002},579451.16029616725,{"$f":"_xlfn.XLOOKUP(B18029,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18029)","v":522631.74732000002},{"$f":"_xlfn.XLOOKUP($B18029,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18029,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,186998791,2035,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18042,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18042)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18042,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18042)","v":21.9473612014209},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18042,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18042)","v":40.507789704557801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18042,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18042)","v":1275.8483110536599},1338.3034619596385,{"$f":"I18042/((1+real_disc)^(C18042-Assumptions!$G$10))","v":885.66687916740943},{"$f":"_xlfn.XLOOKUP(B18042,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":779736.08770000003},864507.33821555751,{"$f":"_xlfn.XLOOKUP(B18042,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18042)","v":779736.08770000003},{"$f":"_xlfn.XLOOKUP($B18042,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18042,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,186998791,2044,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18051)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18051)","v":21.9473612014209},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18051)","v":40.507789704557801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18051,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18051)","v":1275.8483110536599},1338.3034619596385,{"$f":"I18051/((1+real_disc)^(C18051-Assumptions!$G$10))","v":649.841220287645},{"$f":"_xlfn.XLOOKUP(B18051,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":779736.08770000003},864507.33821555751,{"$f":"_xlfn.XLOOKUP(B18051,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18051)","v":779736.08770000003},{"$f":"_xlfn.XLOOKUP($B18051,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18051,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,187173693,2029,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18060,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18060)","v":2348724.4182405099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18060,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18060)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18060,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18060)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18060,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18060)","v":13502.0697465677},2362226.4879870778,{"$f":"I18060/((1+real_disc)^(C18060-Assumptions!$G$10))","v":1921672.7699783279},{"$f":"_xlfn.XLOOKUP(B18060,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054899.4480099999},2278303.7493363195,{"$f":"_xlfn.XLOOKUP(B18060,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18060)","v":2054899.4480099999},{"$f":"_xlfn.XLOOKUP($B18060,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18060,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,187173693,2038,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18069,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18069)","v":2348724.4182405099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18069,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18069)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18069,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18069)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18069,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18069)","v":13502.0697465677},2362226.4879870778,{"$f":"I18069/((1+real_disc)^(C18069-Assumptions!$G$10))","v":1409990.8297465071},{"$f":"_xlfn.XLOOKUP(B18069,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054899.4480099999},2278303.7493363195,{"$f":"_xlfn.XLOOKUP(B18069,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18069)","v":2054899.4480099999},{"$f":"_xlfn.XLOOKUP($B18069,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18069,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,187173693,2039,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18070)","v":2348724.4182405099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18070)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18070)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18070,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18070)","v":13502.0697465677},2362226.4879870778,{"$f":"I18070/((1+real_disc)^(C18070-Assumptions!$G$10))","v":1362309.9804314082},{"$f":"_xlfn.XLOOKUP(B18070,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2054899.4480099999},2278303.7493363195,{"$f":"_xlfn.XLOOKUP(B18070,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18070)","v":2054899.4480099999},{"$f":"_xlfn.XLOOKUP($B18070,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18070,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2026}]
[null,188648707,2024,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18079)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18079)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18079)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18079,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18079)","v":2162.61604653119},2162.61604653119,{"$f":"I18079/((1+real_disc)^(C18079-Assumptions!$G$10))","v":2089.4841029286863},{"$f":"_xlfn.XLOOKUP(B18079,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":282650.76326000004},313379.95360875526,{"$f":"_xlfn.XLOOKUP(B18079,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18079)","v":282650.76326000004},{"$f":"_xlfn.XLOOKUP($B18079,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18079,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,188648707,2033,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18088)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18088)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18088)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18088,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18088)","v":2162.61604653119},2162.61604653119,{"$f":"I18088/((1+real_disc)^(C18088-Assumptions!$G$10))","v":1533.1192022166088},{"$f":"_xlfn.XLOOKUP(B18088,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":282650.76326000004},313379.95360875526,{"$f":"_xlfn.XLOOKUP(B18088,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18088)","v":282650.76326000004},{"$f":"_xlfn.XLOOKUP($B18088,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18088,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,188648707,2039,"STL007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18094)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18094)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18094)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18094,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18094)","v":2162.61604653119},2162.61604653119,{"$f":"I18094/((1+real_disc)^(C18094-Assumptions!$G$10))","v":1247.1934588037993},{"$f":"_xlfn.XLOOKUP(B18094,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":282650.76326000004},313379.95360875526,{"$f":"_xlfn.XLOOKUP(B18094,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18094)","v":282650.76326000004},{"$f":"_xlfn.XLOOKUP($B18094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18094,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,190649714,2028,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18107)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18107)","v":1.32241611587704},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18107)","v":1.7424969096102101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18107,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18107)","v":374.753507705468},377.81842073095527,{"$f":"I18107/((1+real_disc)^(C18107-Assumptions!$G$10))","v":318.11297220032867},{"$f":"_xlfn.XLOOKUP(B18107,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":390304.54758000001},432737.6285957339,{"$f":"_xlfn.XLOOKUP(B18107,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18107)","v":390304.54758000001},{"$f":"_xlfn.XLOOKUP($B18107,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18107,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,190649714,2037,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18116)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18116)","v":2.0069745209948402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18116)","v":1.3195708280879299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18116,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18116)","v":374.753507705468},378.08005305455077,{"$f":"I18116/((1+real_disc)^(C18116-Assumptions!$G$10))","v":233.57097204393989},{"$f":"_xlfn.XLOOKUP(B18116,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":390304.54758000001},432737.6285957339,{"$f":"_xlfn.XLOOKUP(B18116,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18116)","v":390304.54758000001},{"$f":"_xlfn.XLOOKUP($B18116,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18116,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,190649714,2046,"KGT003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18125,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18125)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18125,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18125)","v":2.0069745209948402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18125,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18125)","v":1.3195708280879299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18125,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18125)","v":374.753507705468},378.08005305455077,{"$f":"I18125/((1+real_disc)^(C18125-Assumptions!$G$10))","v":171.37825639307323},{"$f":"_xlfn.XLOOKUP(B18125,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":390304.54758000001},432737.6285957339,{"$f":"_xlfn.XLOOKUP(B18125,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18125)","v":390304.54758000001},{"$f":"_xlfn.XLOOKUP($B18125,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18125,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,192389838,2031,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18134,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18134)","v":36168.086314769003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18134,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18134)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18134,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18134)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18134,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18134)","v":13136.8454253697},49304.931740138702,{"$f":"I18134/((1+real_disc)^(C18134-Assumptions!$G$10))","v":37442.734941914736},{"$f":"_xlfn.XLOOKUP(B18134,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2362668.93114},2619533.2766620615,{"$f":"_xlfn.XLOOKUP(B18134,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18134)","v":2362668.93114},{"$f":"_xlfn.XLOOKUP($B18134,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18134,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,192389838,2032,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18135)","v":36168.086314769003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18135)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18135)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18135,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18135)","v":13136.8454253697},49304.931740138702,{"$f":"I18135/((1+real_disc)^(C18135-Assumptions!$G$10))","v":36176.555499434537},{"$f":"_xlfn.XLOOKUP(B18135,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2362668.93114},2619533.2766620615,{"$f":"_xlfn.XLOOKUP(B18135,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18135)","v":2362668.93114},{"$f":"_xlfn.XLOOKUP($B18135,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18135,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,192389838,2041,"CHA006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18144)","v":36168.086314769003},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18144)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18144)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18144,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18144)","v":13136.8454253697},49304.931740138702,{"$f":"I18144/((1+real_disc)^(C18144-Assumptions!$G$10))","v":26543.859237071629},{"$f":"_xlfn.XLOOKUP(B18144,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2362668.93114},2619533.2766620615,{"$f":"_xlfn.XLOOKUP(B18144,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18144)","v":2362668.93114},{"$f":"_xlfn.XLOOKUP($B18144,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18144,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,192850737,2030,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18157)","v":2153.9624738903299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18157)","v":22.896035723251401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18157)","v":34.725336010546499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18157,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18157)","v":5404.7597572723598},7616.3436028964879,{"$f":"I18157/((1+real_disc)^(C18157-Assumptions!$G$10))","v":5986.3772253386715},{"$f":"_xlfn.XLOOKUP(B18157,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1308290.40918},1450524.9623489298,{"$f":"_xlfn.XLOOKUP(B18157,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18157)","v":1308290.40918},{"$f":"_xlfn.XLOOKUP($B18157,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18157,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,192850737,2036,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18163)","v":2704.1396384141999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18163)","v":0.32470147611526501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18163)","v":5.1873996524480104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18163,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18163)","v":5404.7597572723598},8114.4114968151234,{"$f":"I18163/((1+real_disc)^(C18163-Assumptions!$G$10))","v":5188.3884096981083},{"$f":"_xlfn.XLOOKUP(B18163,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1308290.40918},1450524.9623489298,{"$f":"_xlfn.XLOOKUP(B18163,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18163)","v":1308290.40918},{"$f":"_xlfn.XLOOKUP($B18163,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18163,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,192850737,2045,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18172)","v":2704.1396384141999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18172)","v":0.32470147611526501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18172)","v":5.1873996524480104},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18172,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18172)","v":5404.7597572723598},8114.4114968151234,{"$f":"I18172/((1+real_disc)^(C18172-Assumptions!$G$10))","v":3806.8812719451184},{"$f":"_xlfn.XLOOKUP(B18172,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1308290.40918},1450524.9623489298,{"$f":"_xlfn.XLOOKUP(B18172,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18172)","v":1308290.40918},{"$f":"_xlfn.XLOOKUP($B18172,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18172,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,193634827,2030,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18181)","v":1257.4996757388501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18181)","v":5.9512177486522102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18181)","v":21.645789684977998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18181,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18181)","v":552.78437859064195},1837.881061763122,{"$f":"I18181/((1+real_disc)^(C18181-Assumptions!$G$10))","v":1444.557901357794},{"$f":"_xlfn.XLOOKUP(B18181,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":398935.87135000003},442307.3315444453,{"$f":"_xlfn.XLOOKUP(B18181,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18181)","v":398935.87135000003},{"$f":"_xlfn.XLOOKUP($B18181,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18181,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,193634827,2039,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18190)","v":1257.4996757388501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18190)","v":5.9512177486522102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18190)","v":21.645789684977998},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18190,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18190)","v":552.78437859064195},1837.881061763122,{"$f":"I18190/((1+real_disc)^(C18190-Assumptions!$G$10))","v":1059.916873347443},{"$f":"_xlfn.XLOOKUP(B18190,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":398935.87135000003},442307.3315444453,{"$f":"_xlfn.XLOOKUP(B18190,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18190)","v":398935.87135000003},{"$f":"_xlfn.XLOOKUP($B18190,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18190,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,194566231,2024,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18199)","v":4.5863474314506298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18199)","v":0.210672709127705},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18199)","v":0.43173492510813499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18199,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18199)","v":1779.1750296287701},1784.4037846944566,{"$f":"I18199/((1+real_disc)^(C18199-Assumptions!$G$10))","v":1724.0616277241127},{"$f":"_xlfn.XLOOKUP(B18199,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":711168.82719999994},788485.59085942595,{"$f":"_xlfn.XLOOKUP(B18199,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18199)","v":711168.82719999994},{"$f":"_xlfn.XLOOKUP($B18199,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18199,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,194566231,2025,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18200)","v":4.5863474314506298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18200)","v":5.4266890302220303E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18200)","v":0.29486314561265897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18200,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18200)","v":1779.1750296287701},1784.1105070961355,{"$f":"I18200/((1+real_disc)^(C18200-Assumptions!$G$10))","v":1665.4862490103719},{"$f":"_xlfn.XLOOKUP(B18200,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":711168.82719999994},788485.59085942595,{"$f":"_xlfn.XLOOKUP(B18200,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18200)","v":711168.82719999994},{"$f":"_xlfn.XLOOKUP($B18200,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18200,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,194566231,2041,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18216)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18216)","v":131.57098076912999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18216)","v":295.60233474952202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18216,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18216)","v":1779.1750296287701},2206.3483451474222,{"$f":"I18216/((1+real_disc)^(C18216-Assumptions!$G$10))","v":1187.8122093385207},{"$f":"_xlfn.XLOOKUP(B18216,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":711168.82719999994},788485.59085942595,{"$f":"_xlfn.XLOOKUP(B18216,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18216)","v":711168.82719999994},{"$f":"_xlfn.XLOOKUP($B18216,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18216,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,194566231,2044,"ECA007",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18219)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18219)","v":131.57098076912999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18219)","v":295.60233474952202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18219,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18219)","v":1779.1750296287701},2206.3483451474222,{"$f":"I18219/((1+real_disc)^(C18219-Assumptions!$G$10))","v":1071.3385579162968},{"$f":"_xlfn.XLOOKUP(B18219,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":711168.82719999994},788485.59085942595,{"$f":"_xlfn.XLOOKUP(B18219,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18219)","v":711168.82719999994},{"$f":"_xlfn.XLOOKUP($B18219,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18219,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,194655826,2029,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18228)","v":364.11664982904199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18228)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18228)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18228,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18228)","v":1746.79061897971},2110.9072688087517,{"$f":"I18228/((1+real_disc)^(C18228-Assumptions!$G$10))","v":1717.2244232498383},{"$f":"_xlfn.XLOOKUP(B18228,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406265.44878999999},450433.76506837003,{"$f":"_xlfn.XLOOKUP(B18228,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18228)","v":406265.44878999999},{"$f":"_xlfn.XLOOKUP($B18228,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18228,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,194655826,2038,"BET004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18237)","v":364.11664982904199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18237)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18237)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18237,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18237)","v":1746.79061897971},2110.9072688087517,{"$f":"I18237/((1+real_disc)^(C18237-Assumptions!$G$10))","v":1259.9807455388532},{"$f":"_xlfn.XLOOKUP(B18237,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":406265.44878999999},450433.76506837003,{"$f":"_xlfn.XLOOKUP(B18237,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18237)","v":406265.44878999999},{"$f":"_xlfn.XLOOKUP($B18237,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18237,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,195085692,2023,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18246)","v":523448.01069262897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18246)","v":5.7301103878294102},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18246)","v":10.817575901420501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18246,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18246)","v":15511.087392461801},538975.64577138005,{"$f":"I18246/((1+real_disc)^(C18246-Assumptions!$G$10))","v":538975.64577138005},{"$f":"_xlfn.XLOOKUP(B18246,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1575199.09944},{"$f":"K18246/((1 + real_disc) ^ (2023 - 2026))","v":1746451.3982330302},{"$f":"_xlfn.XLOOKUP(B18246,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18246)","v":1575199.09944},{"$f":"_xlfn.XLOOKUP($B18246,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B18246,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,195085692,2032,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18255)","v":366052.23192235699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18255)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18255)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18255,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18255)","v":15511.087392461801},381563.31931481877,{"$f":"I18255/((1+real_disc)^(C18255-Assumptions!$G$10))","v":279964.82523275819},{"$f":"_xlfn.XLOOKUP(B18255,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1575199.09944},1746451.3982330302,{"$f":"_xlfn.XLOOKUP(B18255,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18255)","v":1575199.09944},{"$f":"_xlfn.XLOOKUP($B18255,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B18255,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,195085692,2041,"HSM004",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18264)","v":366052.23192235699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18264)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18264)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18264,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18264)","v":15511.087392461801},381563.31931481877,{"$f":"I18264/((1+real_disc)^(C18264-Assumptions!$G$10))","v":205418.86339692704},{"$f":"_xlfn.XLOOKUP(B18264,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1575199.09944},1746451.3982330302,{"$f":"_xlfn.XLOOKUP(B18264,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18264)","v":1575199.09944},{"$f":"_xlfn.XLOOKUP($B18264,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":2029},{"$f":"_xlfn.XLOOKUP($B18264,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2028}]
[null,196924497,2023,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18270)","v":7.8010903459600698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18270)","v":0.933201642807578},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18270)","v":3.0582133998456902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18270,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18270)","v":1561.32587228329},1573.1183776719033,{"$f":"I18270/((1+real_disc)^(C18270-Assumptions!$G$10))","v":1573.1183776719033},{"$f":"_xlfn.XLOOKUP(B18270,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18270,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18270)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18270,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18270,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2027,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18274)","v":32.771529750166302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18274)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18274)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18274,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18274)","v":1561.32587228329},1594.0974020334563,{"$f":"I18274/((1+real_disc)^(C18274-Assumptions!$G$10))","v":1389.163791196542},{"$f":"_xlfn.XLOOKUP(B18274,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18274,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18274)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18274,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18274,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2028,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18275)","v":25.769581060209202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18275)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18275)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18275,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18275)","v":1561.32587228329},1587.0954533434992,{"$f":"I18275/((1+real_disc)^(C18275-Assumptions!$G$10))","v":1336.2917849583912},{"$f":"_xlfn.XLOOKUP(B18275,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18275,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18275)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18275,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18275,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2029,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18276)","v":7.0439693465725197},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18276)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18276)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18276,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18276)","v":1561.32587228329},1568.3698416298625,{"$f":"I18276/((1+real_disc)^(C18276-Assumptions!$G$10))","v":1275.8698766787413},{"$f":"_xlfn.XLOOKUP(B18276,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18276,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18276)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18276,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18276,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2030,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18277)","v":4.2597729657098498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18277)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18277)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18277,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18277)","v":1561.32587228329},1565.5856452489998,{"$f":"I18277/((1+real_disc)^(C18277-Assumptions!$G$10))","v":1230.5361653420582},{"$f":"_xlfn.XLOOKUP(B18277,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18277,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18277)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18277,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18277,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2031,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18278)","v":3.0865958783230898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18278)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18278)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18278,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18278)","v":1561.32587228329},1564.4124681616131,{"$f":"I18278/((1+real_disc)^(C18278-Assumptions!$G$10))","v":1188.0329070107161},{"$f":"_xlfn.XLOOKUP(B18278,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18278,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18278)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18278,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18278,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2032,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18279)","v":2.7297565094929301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18279)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18279)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18279,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18279)","v":1561.32587228329},1564.055628792783,{"$f":"I18279/((1+real_disc)^(C18279-Assumptions!$G$10))","v":1147.5960570727668},{"$f":"_xlfn.XLOOKUP(B18279,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18279,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18279)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18279,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18279,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2033,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18280)","v":0.98448641091579103},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18280)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18280)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18280,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18280)","v":1561.32587228329},1562.3103586942057,{"$f":"I18280/((1+real_disc)^(C18280-Assumptions!$G$10))","v":1107.5512061319848},{"$f":"_xlfn.XLOOKUP(B18280,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18280,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18280)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18280,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18280,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2034,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18281)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18281)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18281)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18281,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18281)","v":1561.32587228329},1561.32587228329,{"$f":"I18281/((1+real_disc)^(C18281-Assumptions!$G$10))","v":1069.4234639550195},{"$f":"_xlfn.XLOOKUP(B18281,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18281,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18281)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18281,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18281,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2035,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18282)","v":0.96661333107525205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18282)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18282)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18282,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18282)","v":1561.32587228329},1562.2924856143652,{"$f":"I18282/((1+real_disc)^(C18282-Assumptions!$G$10))","v":1033.8990740221961},{"$f":"_xlfn.XLOOKUP(B18282,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18282,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18282)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18282,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18282,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2036,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18283)","v":0.96661333107525205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18283)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18283)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18283,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18283)","v":1561.32587228329},1562.2924856143652,{"$f":"I18283/((1+real_disc)^(C18283-Assumptions!$G$10))","v":998.93630340308835},{"$f":"_xlfn.XLOOKUP(B18283,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18283,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18283)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18283,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18283,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2037,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18284)","v":0.96661333107525205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18284)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18284,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18284)","v":1561.32587228329},1562.2924856143652,{"$f":"I18284/((1+real_disc)^(C18284-Assumptions!$G$10))","v":965.15584869863596},{"$f":"_xlfn.XLOOKUP(B18284,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18284,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18284)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18284,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18284,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2038,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18285,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18285)","v":0.96661333107525205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18285,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18285)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18285,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18285)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18285,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18285)","v":1561.32587228329},1562.2924856143652,{"$f":"I18285/((1+real_disc)^(C18285-Assumptions!$G$10))","v":932.51772821124257},{"$f":"_xlfn.XLOOKUP(B18285,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18285,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18285)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18285,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18285,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2039,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18286)","v":0.96661333107525205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18286)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18286)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18286,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18286)","v":1561.32587228329},1562.2924856143652,{"$f":"I18286/((1+real_disc)^(C18286-Assumptions!$G$10))","v":900.98331228139398},{"$f":"_xlfn.XLOOKUP(B18286,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18286,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18286)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18286,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18286,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2040,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18287)","v":0.96661333107525205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18287)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18287)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18287,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18287)","v":1561.32587228329},1562.2924856143652,{"$f":"I18287/((1+real_disc)^(C18287-Assumptions!$G$10))","v":870.51527756656424},{"$f":"_xlfn.XLOOKUP(B18287,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18287,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18287)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18287,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18287,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2041,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18288)","v":0.96661333107525205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18288)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18288)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18288,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18288)","v":1561.32587228329},1562.2924856143652,{"$f":"I18288/((1+real_disc)^(C18288-Assumptions!$G$10))","v":841.07756286624578},{"$f":"_xlfn.XLOOKUP(B18288,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18288,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18288)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18288,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18288,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2042,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18289)","v":0.96661333107525205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18289)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18289,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18289)","v":1561.32587228329},1562.2924856143652,{"$f":"I18289/((1+real_disc)^(C18289-Assumptions!$G$10))","v":812.63532644081727},{"$f":"_xlfn.XLOOKUP(B18289,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18289,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18289)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18289,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2043,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18290)","v":0.96661333107525205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18290)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18290)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18290,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18290)","v":1561.32587228329},1562.2924856143652,{"$f":"I18290/((1+real_disc)^(C18290-Assumptions!$G$10))","v":785.15490477373658},{"$f":"_xlfn.XLOOKUP(B18290,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18290,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18290)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18290,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18290,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2044,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18291)","v":0.96661333107525205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18291)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18291)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18291,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18291)","v":1561.32587228329},1562.2924856143652,{"$f":"I18291/((1+real_disc)^(C18291-Assumptions!$G$10))","v":758.60377272824803},{"$f":"_xlfn.XLOOKUP(B18291,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18291,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18291)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18291,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18291,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2045,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18292)","v":0.96661333107525205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18292)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18292)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18292,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18292)","v":1561.32587228329},1562.2924856143652,{"$f":"I18292/((1+real_disc)^(C18292-Assumptions!$G$10))","v":732.95050505144729},{"$f":"_xlfn.XLOOKUP(B18292,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18292,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18292)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18292,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18292,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,196924497,2046,"SHP011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18293)","v":0.96661333107525205},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18293)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18293,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18293)","v":1561.32587228329},1562.2924856143652,{"$f":"I18293/((1+real_disc)^(C18293-Assumptions!$G$10))","v":708.16473918014231},{"$f":"_xlfn.XLOOKUP(B18293,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":669999.76549999998},742840.71625565807,{"$f":"_xlfn.XLOOKUP(B18293,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18293)","v":669999.76549999998},{"$f":"_xlfn.XLOOKUP($B18293,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18293,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2023,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18294)","v":11580.5220090453},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18294)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18294)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18294,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18294)","v":3358.9344755751299},14939.45648462043,{"$f":"I18294/((1+real_disc)^(C18294-Assumptions!$G$10))","v":14939.45648462043},{"$f":"_xlfn.XLOOKUP(B18294,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18294,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18294)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18294,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18294,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2024,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18295)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18295)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18295)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18295,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18295)","v":3358.9344755751299},19763.817696388029,{"$f":"I18295/((1+real_disc)^(C18295-Assumptions!$G$10))","v":19095.476035157517},{"$f":"_xlfn.XLOOKUP(B18295,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18295,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18295)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18295,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18295,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2025,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18296)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18296)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18296)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18296,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18296)","v":3358.9344755751299},19763.817696388029,{"$f":"I18296/((1+real_disc)^(C18296-Assumptions!$G$10))","v":18449.735299669101},{"$f":"_xlfn.XLOOKUP(B18296,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18296,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18296)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18296,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18296,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2026,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18297)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18297)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18297)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18297,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18297)","v":3358.9344755751299},19763.817696388029,{"$f":"I18297/((1+real_disc)^(C18297-Assumptions!$G$10))","v":17825.831207409759},{"$f":"_xlfn.XLOOKUP(B18297,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18297,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18297)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18297,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18297,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2027,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18298)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18298)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18298,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18298)","v":3358.9344755751299},19763.817696388029,{"$f":"I18298/((1+real_disc)^(C18298-Assumptions!$G$10))","v":17223.02532116885},{"$f":"_xlfn.XLOOKUP(B18298,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18298,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18298)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18298,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18298,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2028,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18299)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18299)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18299)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18299,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18299)","v":3358.9344755751299},19763.817696388029,{"$f":"I18299/((1+real_disc)^(C18299-Assumptions!$G$10))","v":16640.604175042372},{"$f":"_xlfn.XLOOKUP(B18299,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18299,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18299)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18299,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18299,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2029,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18300,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18300)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18300,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18300)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18300,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18300)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18300,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18300)","v":3358.9344755751299},19763.817696388029,{"$f":"I18300/((1+real_disc)^(C18300-Assumptions!$G$10))","v":16077.878429992628},{"$f":"_xlfn.XLOOKUP(B18300,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18300,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18300)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18300,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18300,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2030,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18301)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18301)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18301)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18301,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18301)","v":3358.9344755751299},19763.817696388029,{"$f":"I18301/((1+real_disc)^(C18301-Assumptions!$G$10))","v":15534.182057963893},{"$f":"_xlfn.XLOOKUP(B18301,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18301,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18301)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18301,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2031,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18302)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18302)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18302)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18302,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18302)","v":3358.9344755751299},19763.817696388029,{"$f":"I18302/((1+real_disc)^(C18302-Assumptions!$G$10))","v":15008.871553588306},{"$f":"_xlfn.XLOOKUP(B18302,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18302,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18302)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18302,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18302,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2032,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18303)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18303)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18303)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18303,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18303)","v":3358.9344755751299},19763.817696388029,{"$f":"I18303/((1+real_disc)^(C18303-Assumptions!$G$10))","v":14501.32517254909},{"$f":"_xlfn.XLOOKUP(B18303,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18303,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18303)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18303,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18303,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2033,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18304)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18304)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18304)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18304,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18304)","v":3358.9344755751299},19763.817696388029,{"$f":"I18304/((1+real_disc)^(C18304-Assumptions!$G$10))","v":14010.942195699603},{"$f":"_xlfn.XLOOKUP(B18304,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18304,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18304)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18304,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18304,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2034,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18305)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18305)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18305)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18305,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18305)","v":3358.9344755751299},19763.817696388029,{"$f":"I18305/((1+real_disc)^(C18305-Assumptions!$G$10))","v":13537.142218067249},{"$f":"_xlfn.XLOOKUP(B18305,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18305,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18305)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18305,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18305,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2035,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18306)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18306)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18306)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18306,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18306)","v":3358.9344755751299},19763.817696388029,{"$f":"I18306/((1+real_disc)^(C18306-Assumptions!$G$10))","v":13079.364461900725},{"$f":"_xlfn.XLOOKUP(B18306,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18306,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18306)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18306,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18306,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2036,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18307)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18307)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18307)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18307,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18307)","v":3358.9344755751299},19763.817696388029,{"$f":"I18307/((1+real_disc)^(C18307-Assumptions!$G$10))","v":12637.067112947563},{"$f":"_xlfn.XLOOKUP(B18307,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18307,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18307)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18307,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2037,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18308)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18308)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18308)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18308,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18308)","v":3358.9344755751299},19763.817696388029,{"$f":"I18308/((1+real_disc)^(C18308-Assumptions!$G$10))","v":12209.726679176389},{"$f":"_xlfn.XLOOKUP(B18308,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18308,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18308)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18308,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18308,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2038,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18309,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18309)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18309,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18309)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18309,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18309)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18309,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18309)","v":3358.9344755751299},19763.817696388029,{"$f":"I18309/((1+real_disc)^(C18309-Assumptions!$G$10))","v":11796.837371184918},{"$f":"_xlfn.XLOOKUP(B18309,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18309,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18309)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18309,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18309,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2039,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18310)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18310)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18310)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18310,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18310)","v":3358.9344755751299},19763.817696388029,{"$f":"I18310/((1+real_disc)^(C18310-Assumptions!$G$10))","v":11397.91050356031},{"$f":"_xlfn.XLOOKUP(B18310,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},{"$f":"K18310/((1 + real_disc) ^ (2023 - 2026))","v":1096924.9937414036},{"$f":"_xlfn.XLOOKUP(B18310,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18310)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18310,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18310,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2040,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18311)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18311)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18311)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18311,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18311)","v":3358.9344755751299},{"$f":"SUM(E18311:H18311)","v":19763.817696388029},{"$f":"I18311/((1+real_disc)^(C18311-Assumptions!$G$10))","v":11012.47391648339},{"$f":"_xlfn.XLOOKUP(B18311,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18311,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18311)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18311,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18311,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2041,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18312)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18312)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18312)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18312,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18312)","v":3358.9344755751299},19763.817696388029,{"$f":"I18312/((1+real_disc)^(C18312-Assumptions!$G$10))","v":10640.071416892166},{"$f":"_xlfn.XLOOKUP(B18312,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18312,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18312)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18312,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18312,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2042,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18313)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18313)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18313)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18313,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18313)","v":3358.9344755751299},19763.817696388029,{"$f":"I18313/((1+real_disc)^(C18313-Assumptions!$G$10))","v":10280.262238543157},{"$f":"_xlfn.XLOOKUP(B18313,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18313,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18313)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18313,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18313,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2043,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18314)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18314)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18314)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18314,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18314)","v":3358.9344755751299},19763.817696388029,{"$f":"I18314/((1+real_disc)^(C18314-Assumptions!$G$10))","v":9932.6205203315531},{"$f":"_xlfn.XLOOKUP(B18314,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18314,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18314)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18314,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18314,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2044,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18315,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18315)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18315,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18315)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18315,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18315)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18315,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18315)","v":3358.9344755751299},19763.817696388029,{"$f":"I18315/((1+real_disc)^(C18315-Assumptions!$G$10))","v":9596.7348022527094},{"$f":"_xlfn.XLOOKUP(B18315,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18315,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18315)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18315,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18315,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2045,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18316)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18316)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18316)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18316,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18316)","v":3358.9344755751299},19763.817696388029,{"$f":"I18316/((1+real_disc)^(C18316-Assumptions!$G$10))","v":9272.2075384084146},{"$f":"_xlfn.XLOOKUP(B18316,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18316,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18316)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18316,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18316,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197821077,2046,"WND013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18317)","v":16404.883220812899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18317)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18317)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18317,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18317)","v":3358.9344755751299},19763.817696388029,{"$f":"I18317/((1+real_disc)^(C18317-Assumptions!$G$10))","v":8958.6546264815606},{"$f":"_xlfn.XLOOKUP(B18317,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":989363.49676999997},1096924.9937414036,{"$f":"_xlfn.XLOOKUP(B18317,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18317)","v":989363.49676999997},{"$f":"_xlfn.XLOOKUP($B18317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18317,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,197834863,2023,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18318)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18318)","v":6.2545142286194094E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18318)","v":0.34870503978853101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18318,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18318)","v":1314.3612416400199},1314.7724918220947,{"$f":"I18318/((1+real_disc)^(C18318-Assumptions!$G$10))","v":1314.7724918220947},{"$f":"_xlfn.XLOOKUP(B18318,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18318,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18318)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18318,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18318,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2024,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18319)","v":41757.703168843502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18319)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18319)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18319,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18319)","v":1314.3612416400199},43072.064410483523,{"$f":"I18319/((1+real_disc)^(C18319-Assumptions!$G$10))","v":41615.521169549298},{"$f":"_xlfn.XLOOKUP(B18319,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18319,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18319)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18319,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18319,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2025,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18320)","v":44681.633686891699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18320)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18320)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18320,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18320)","v":1314.3612416400199},45995.99492853172,{"$f":"I18320/((1+real_disc)^(C18320-Assumptions!$G$10))","v":42937.75343978317},{"$f":"_xlfn.XLOOKUP(B18320,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18320,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18320)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18320,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18320,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2026,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18321)","v":47459.1038729879},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18321)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18321)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18321,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18321)","v":1314.3612416400199},48773.465114627921,{"$f":"I18321/((1+real_disc)^(C18321-Assumptions!$G$10))","v":43990.871090292407},{"$f":"_xlfn.XLOOKUP(B18321,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18321,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18321)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18321,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18321,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2027,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18322)","v":37819.098006677697},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18322)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18322)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18322,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18322)","v":1314.3612416400199},39133.459248317718,{"$f":"I18322/((1+real_disc)^(C18322-Assumptions!$G$10))","v":34102.548904905292},{"$f":"_xlfn.XLOOKUP(B18322,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18322,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18322)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18322,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18322,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2028,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18323)","v":37470.138258562503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18323)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18323)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18323,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18323)","v":1314.3612416400199},38784.499500202524,{"$f":"I18323/((1+real_disc)^(C18323-Assumptions!$G$10))","v":32655.507869208366},{"$f":"_xlfn.XLOOKUP(B18323,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18323,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18323)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18323,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18323,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2029,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18324)","v":37470.138258562503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18324)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18324)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18324,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18324)","v":1314.3612416400199},38784.499500202524,{"$f":"I18324/((1+real_disc)^(C18324-Assumptions!$G$10))","v":31551.21533256847},{"$f":"_xlfn.XLOOKUP(B18324,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18324,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18324)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18324,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18324,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2030,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18325)","v":37470.138258562503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18325)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18325)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18325,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18325)","v":1314.3612416400199},38784.499500202524,{"$f":"I18325/((1+real_disc)^(C18325-Assumptions!$G$10))","v":30484.266021805288},{"$f":"_xlfn.XLOOKUP(B18325,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18325,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18325)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18325,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18325,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2031,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18326)","v":35532.827183751302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18326)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18326)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18326,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18326)","v":1314.3612416400199},36847.188425391323,{"$f":"I18326/((1+real_disc)^(C18326-Assumptions!$G$10))","v":27982.180704319839},{"$f":"_xlfn.XLOOKUP(B18326,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18326,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18326)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18326,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18326,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2032,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18327)","v":35532.827183751302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18327)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18327)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18327,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18327)","v":1314.3612416400199},36847.188425391323,{"$f":"I18327/((1+real_disc)^(C18327-Assumptions!$G$10))","v":27035.923385816273},{"$f":"_xlfn.XLOOKUP(B18327,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18327,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18327)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18327,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18327,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2033,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18328)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18328)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18328)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18328,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18328)","v":1314.3612416400199},41633.021912253018,{"$f":"I18328/((1+real_disc)^(C18328-Assumptions!$G$10))","v":29514.43250518736},{"$f":"_xlfn.XLOOKUP(B18328,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18328,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18328)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18328,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18328,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2034,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18329)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18329)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18329)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18329,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18329)","v":1314.3612416400199},41633.021912253018,{"$f":"I18329/((1+real_disc)^(C18329-Assumptions!$G$10))","v":28516.359908393584},{"$f":"_xlfn.XLOOKUP(B18329,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18329,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18329)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18329,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18329,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2035,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18330)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18330)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18330)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18330,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18330)","v":1314.3612416400199},41633.021912253018,{"$f":"I18330/((1+real_disc)^(C18330-Assumptions!$G$10))","v":27552.038558834382},{"$f":"_xlfn.XLOOKUP(B18330,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18330,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18330)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18330,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18330,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2036,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18331)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18331)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18331)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18331,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18331)","v":1314.3612416400199},41633.021912253018,{"$f":"I18331/((1+real_disc)^(C18331-Assumptions!$G$10))","v":26620.327109984915},{"$f":"_xlfn.XLOOKUP(B18331,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18331,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18331)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18331,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18331,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2037,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18332)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18332)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18332)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18332,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18332)","v":1314.3612416400199},41633.021912253018,{"$f":"I18332/((1+real_disc)^(C18332-Assumptions!$G$10))","v":25720.122811579626},{"$f":"_xlfn.XLOOKUP(B18332,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18332,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18332)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18332,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18332,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2038,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18333)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18333)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18333)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18333,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18333)","v":1314.3612416400199},41633.021912253018,{"$f":"I18333/((1+real_disc)^(C18333-Assumptions!$G$10))","v":24850.360204424764},{"$f":"_xlfn.XLOOKUP(B18333,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18333,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18333)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18333,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18333,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2039,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18334)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18334)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18334)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18334,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18334)","v":1314.3612416400199},41633.021912253018,{"$f":"I18334/((1+real_disc)^(C18334-Assumptions!$G$10))","v":24010.009859347603},{"$f":"_xlfn.XLOOKUP(B18334,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18334,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18334)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18334,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18334,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2040,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18335)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18335)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18335)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18335,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18335)","v":1314.3612416400199},41633.021912253018,{"$f":"I18335/((1+real_disc)^(C18335-Assumptions!$G$10))","v":23198.077158789954},{"$f":"_xlfn.XLOOKUP(B18335,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18335,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18335)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18335,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18335,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2041,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18336)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18336)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18336)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18336,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18336)","v":1314.3612416400199},41633.021912253018,{"$f":"I18336/((1+real_disc)^(C18336-Assumptions!$G$10))","v":22413.601119603823},{"$f":"_xlfn.XLOOKUP(B18336,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18336,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18336)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18336,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18336,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2042,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18337)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18337)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18337)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18337,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18337)","v":1314.3612416400199},41633.021912253018,{"$f":"I18337/((1+real_disc)^(C18337-Assumptions!$G$10))","v":21655.65325565587},{"$f":"_xlfn.XLOOKUP(B18337,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18337,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18337)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18337,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18337,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2043,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18338,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18338)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18338,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18338)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18338,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18338)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18338,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18338)","v":1314.3612416400199},41633.021912253018,{"$f":"I18338/((1+real_disc)^(C18338-Assumptions!$G$10))","v":20923.336478894562},{"$f":"_xlfn.XLOOKUP(B18338,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18338,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18338)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18338,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18338,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2044,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18339)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18339)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18339)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18339,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18339)","v":1314.3612416400199},41633.021912253018,{"$f":"I18339/((1+real_disc)^(C18339-Assumptions!$G$10))","v":20215.784037579291},{"$f":"_xlfn.XLOOKUP(B18339,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18339,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18339)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18339,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18339,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2045,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18340)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18340)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18340)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18340,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18340)","v":1314.3612416400199},41633.021912253018,{"$f":"I18340/((1+real_disc)^(C18340-Assumptions!$G$10))","v":19532.158490414771},{"$f":"_xlfn.XLOOKUP(B18340,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18340,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18340)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18340,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18340,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,197834863,2046,"STN024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18341)","v":40318.660670612997},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18341)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18341)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18341,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18341)","v":1314.3612416400199},41633.021912253018,{"$f":"I18341/((1+real_disc)^(C18341-Assumptions!$G$10))","v":18871.650715376592},{"$f":"_xlfn.XLOOKUP(B18341,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":552451.32718999998},612512.66152302641,{"$f":"_xlfn.XLOOKUP(B18341,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18341)","v":552451.32718999998},{"$f":"_xlfn.XLOOKUP($B18341,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18341,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,198038345,2023,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18342)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18342)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18342)","v":6.7114730768556997E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18342,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18342)","v":572.68803593388304},572.69474740695989,{"$f":"I18342/((1+real_disc)^(C18342-Assumptions!$G$10))","v":572.69474740695989},{"$f":"_xlfn.XLOOKUP(B18342,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18342,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18342)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18342,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18342,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2024,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18343)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18343)","v":0.23194001385584301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18343)","v":0.57339498468524397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18343,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18343)","v":572.68803593388304},573.49337093242411,{"$f":"I18343/((1+real_disc)^(C18343-Assumptions!$G$10))","v":554.09987529702812},{"$f":"_xlfn.XLOOKUP(B18343,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18343,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18343)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18343,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18343,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2025,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18344)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18344)","v":2.9802601120167801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18344)","v":0.43485843387632001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18344,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18344)","v":572.68803593388304},573.15269696887958,{"$f":"I18344/((1+real_disc)^(C18344-Assumptions!$G$10))","v":535.04417556431156},{"$f":"_xlfn.XLOOKUP(B18344,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18344,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18344)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18344,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18344,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2026,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18345)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18345)","v":2.9802601120167801E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18345)","v":0.43485843387632001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18345,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18345)","v":572.68803593388304},573.15269696887958,{"$f":"I18345/((1+real_disc)^(C18345-Assumptions!$G$10))","v":516.95089426503534},{"$f":"_xlfn.XLOOKUP(B18345,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18345,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18345)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18345,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2027,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18346)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18346)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18346)","v":0.14391184694371401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18346,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18346)","v":572.68803593388304},572.83194778082679,{"$f":"I18346/((1+real_disc)^(C18346-Assumptions!$G$10))","v":499.18994867103601},{"$f":"_xlfn.XLOOKUP(B18346,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18346,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18346)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18346,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18346,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2028,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18347)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18347)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18347)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18347,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18347)","v":572.68803593388304},572.82240686558464,{"$f":"I18347/((1+real_disc)^(C18347-Assumptions!$G$10))","v":482.30109595613834},{"$f":"_xlfn.XLOOKUP(B18347,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18347,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18347)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18347,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18347,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2029,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18348)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18348)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18348)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18348,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18348)","v":572.68803593388304},572.82240686558464,{"$f":"I18348/((1+real_disc)^(C18348-Assumptions!$G$10))","v":465.99139705907083},{"$f":"_xlfn.XLOOKUP(B18348,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18348,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18348)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18348,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18348,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2030,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18349)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18349)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18349)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18349,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18349)","v":572.68803593388304},572.82240686558464,{"$f":"I18349/((1+real_disc)^(C18349-Assumptions!$G$10))","v":450.23323387349842},{"$f":"_xlfn.XLOOKUP(B18349,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18349,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18349)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18349,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18349,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2031,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18350)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18350)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18350)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18350,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18350)","v":572.68803593388304},572.82240686558464,{"$f":"I18350/((1+real_disc)^(C18350-Assumptions!$G$10))","v":435.00795543333186},{"$f":"_xlfn.XLOOKUP(B18350,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18350,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18350)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18350,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18350,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2032,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18351)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18351)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18351)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18351,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18351)","v":572.68803593388304},572.82240686558464,{"$f":"I18351/((1+real_disc)^(C18351-Assumptions!$G$10))","v":420.29754148148015},{"$f":"_xlfn.XLOOKUP(B18351,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18351,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18351)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18351,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18351,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2033,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18352)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18352)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18352)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18352,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18352)","v":572.68803593388304},572.82240686558464,{"$f":"I18352/((1+real_disc)^(C18352-Assumptions!$G$10))","v":406.08458114152671},{"$f":"_xlfn.XLOOKUP(B18352,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18352,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18352)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18352,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18352,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2034,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18353)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18353)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18353)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18353,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18353)","v":572.68803593388304},572.82240686558464,{"$f":"I18353/((1+real_disc)^(C18353-Assumptions!$G$10))","v":392.3522523106538},{"$f":"_xlfn.XLOOKUP(B18353,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18353,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18353)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18353,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18353,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2035,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18354)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18354)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18354)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18354,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18354)","v":572.68803593388304},572.82240686558464,{"$f":"I18354/((1+real_disc)^(C18354-Assumptions!$G$10))","v":379.08430174942401},{"$f":"_xlfn.XLOOKUP(B18354,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18354,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18354)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18354,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18354,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2036,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18355)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18355)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18355)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18355,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18355)","v":572.68803593388304},572.82240686558464,{"$f":"I18355/((1+real_disc)^(C18355-Assumptions!$G$10))","v":366.26502584485422},{"$f":"_xlfn.XLOOKUP(B18355,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18355,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18355)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18355,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2037,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18356,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18356)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18356,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18356)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18356,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18356)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18356,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18356)","v":572.68803593388304},572.82240686558464,{"$f":"I18356/((1+real_disc)^(C18356-Assumptions!$G$10))","v":353.87925202401368},{"$f":"_xlfn.XLOOKUP(B18356,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18356,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18356)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18356,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18356,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2038,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18357)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18357)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18357)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18357,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18357)","v":572.68803593388304},572.82240686558464,{"$f":"I18357/((1+real_disc)^(C18357-Assumptions!$G$10))","v":341.91232079614849},{"$f":"_xlfn.XLOOKUP(B18357,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18357,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18357)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18357,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18357,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2039,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18358)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18358)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18358)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18358,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18358)","v":572.68803593388304},572.82240686558464,{"$f":"I18358/((1+real_disc)^(C18358-Assumptions!$G$10))","v":330.35006840207592},{"$f":"_xlfn.XLOOKUP(B18358,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18358,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18358)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18358,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18358,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2040,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18359)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18359)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18359)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18359,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18359)","v":572.68803593388304},572.82240686558464,{"$f":"I18359/((1+real_disc)^(C18359-Assumptions!$G$10))","v":319.17881005031495},{"$f":"_xlfn.XLOOKUP(B18359,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18359,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18359)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18359,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18359,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2041,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18360)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18360)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18360)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18360,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18360)","v":572.68803593388304},572.82240686558464,{"$f":"I18360/((1+real_disc)^(C18360-Assumptions!$G$10))","v":308.38532372011105},{"$f":"_xlfn.XLOOKUP(B18360,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18360,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18360)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18360,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18360,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2042,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18361)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18361)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18361)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18361,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18361)","v":572.68803593388304},572.82240686558464,{"$f":"I18361/((1+real_disc)^(C18361-Assumptions!$G$10))","v":297.95683451218463},{"$f":"_xlfn.XLOOKUP(B18361,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18361,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18361)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18361,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18361,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2043,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18362)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18362)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18362)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18362,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18362)","v":572.68803593388304},572.82240686558464,{"$f":"I18362/((1+real_disc)^(C18362-Assumptions!$G$10))","v":287.88099952868083},{"$f":"_xlfn.XLOOKUP(B18362,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18362,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18362)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18362,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18362,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2044,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18363)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18363)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18363)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18363,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18363)","v":572.68803593388304},572.82240686558464,{"$f":"I18363/((1+real_disc)^(C18363-Assumptions!$G$10))","v":278.14589326442598},{"$f":"_xlfn.XLOOKUP(B18363,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18363,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18363)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18363,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18363,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2045,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18364)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18364)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18364)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18364,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18364)","v":572.68803593388304},572.82240686558464,{"$f":"I18364/((1+real_disc)^(C18364-Assumptions!$G$10))","v":268.73999349219901},{"$f":"_xlfn.XLOOKUP(B18364,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18364,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18364)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18364,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18364,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198038345,2046,"MNA014",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18365)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18365)","v":1.7944979585385899E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18365)","v":0.11642595211625199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18365,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18365)","v":572.68803593388304},572.82240686558464,{"$f":"I18365/((1+real_disc)^(C18365-Assumptions!$G$10))","v":259.65216762531304},{"$f":"_xlfn.XLOOKUP(B18365,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":166273.05713000003},184349.9105709272,{"$f":"_xlfn.XLOOKUP(B18365,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18365)","v":166273.05713000003},{"$f":"_xlfn.XLOOKUP($B18365,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18365,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2023,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18366)","v":823879.08249349799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18366)","v":0.53712435854918505},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18366)","v":2.0150259543032898},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18366,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18366)","v":6517.7661831935202},830399.40082700446,{"$f":"I18366/((1+real_disc)^(C18366-Assumptions!$G$10))","v":830399.40082700446},{"$f":"_xlfn.XLOOKUP(B18366,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18366,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18366)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18366,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18366,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2024,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18367)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18367)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18367)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18367,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18367)","v":6517.7661831935202},6517.7661831935202,{"$f":"I18367/((1+real_disc)^(C18367-Assumptions!$G$10))","v":6297.3586311048512},{"$f":"_xlfn.XLOOKUP(B18367,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18367,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18367)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18367,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18367,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2025,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18368,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18368)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18368,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18368)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18368,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18368)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18368,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18368)","v":6517.7661831935202},6517.7661831935202,{"$f":"I18368/((1+real_disc)^(C18368-Assumptions!$G$10))","v":6084.4044744974408},{"$f":"_xlfn.XLOOKUP(B18368,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18368,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18368)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18368,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18368,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2026,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18369)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18369)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18369)","v":3.33195105030134E-4},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18369,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18369)","v":6517.7661831935202},6517.766516388625,{"$f":"I18369/((1+real_disc)^(C18369-Assumptions!$G$10))","v":5878.6519667039975},{"$f":"_xlfn.XLOOKUP(B18369,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18369,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18369)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18369,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18369,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2027,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18370)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18370)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18370)","v":5.2889956224817999E-3},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18370,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18370)","v":6517.7661831935202},6517.7714721891425,{"$f":"I18370/((1+real_disc)^(C18370-Assumptions!$G$10))","v":5679.8612913547104},{"$f":"_xlfn.XLOOKUP(B18370,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18370,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18370)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18370,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18370,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2028,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18371)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18371)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18371)","v":4.90732533403027E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18371,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18371)","v":6517.7661831935202},6517.8152564468601,{"$f":"I18371/((1+real_disc)^(C18371-Assumptions!$G$10))","v":5487.8255524693668},{"$f":"_xlfn.XLOOKUP(B18371,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18371,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18371)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18371,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18371,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2029,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18372)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18372)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18372)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18372,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18372)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18372/((1+real_disc)^(C18372-Assumptions!$G$10))","v":5302.228570198552},{"$f":"_xlfn.XLOOKUP(B18372,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18372,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18372)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18372,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2030,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18373)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18373)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18373)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18373,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18373)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18373/((1+real_disc)^(C18373-Assumptions!$G$10))","v":5122.9261547812102},{"$f":"_xlfn.XLOOKUP(B18373,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18373,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18373)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18373,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2031,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18374,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18374)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18374,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18374)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18374,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18374)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18374,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18374)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18374/((1+real_disc)^(C18374-Assumptions!$G$10))","v":4949.6871060688027},{"$f":"_xlfn.XLOOKUP(B18374,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},{"$f":"K18374/((1 + real_disc) ^ (2023 - 2026))","v":2420416.8688221807},{"$f":"_xlfn.XLOOKUP(B18374,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18374)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18374,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18374,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2032,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18375)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18375)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18375)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18375,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18375)","v":6517.7661831935202},{"$f":"SUM(E18375:H18375)","v":6517.7927114126333},{"$f":"I18375/((1+real_disc)^(C18375-Assumptions!$G$10))","v":4782.3063826751732},{"$f":"_xlfn.XLOOKUP(B18375,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18375,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18375)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18375,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18375,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2033,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18376)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18376)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18376)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18376,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18376)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18376/((1+real_disc)^(C18376-Assumptions!$G$10))","v":4620.5858769808438},{"$f":"_xlfn.XLOOKUP(B18376,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18376,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18376)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18376,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18376,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2034,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18377)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18377)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18377)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18377,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18377)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18377/((1+real_disc)^(C18377-Assumptions!$G$10))","v":4464.3341806578192},{"$f":"_xlfn.XLOOKUP(B18377,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18377,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18377)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18377,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18377,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2035,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18378)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18378)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18378)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18378,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18378)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18378/((1+real_disc)^(C18378-Assumptions!$G$10))","v":4313.3663581234978},{"$f":"_xlfn.XLOOKUP(B18378,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18378,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18378)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18378,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18378,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2036,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18379)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18379)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18379)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18379,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18379)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18379/((1+real_disc)^(C18379-Assumptions!$G$10))","v":4167.503727655554},{"$f":"_xlfn.XLOOKUP(B18379,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18379,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18379)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18379,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18379,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2037,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18380,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18380)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18380,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18380)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18380,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18380)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18380,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18380)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18380/((1+real_disc)^(C18380-Assumptions!$G$10))","v":4026.5736499087475},{"$f":"_xlfn.XLOOKUP(B18380,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18380,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18380)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18380,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18380,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2038,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18381)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18381)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18381)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18381,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18381)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18381/((1+real_disc)^(C18381-Assumptions!$G$10))","v":3890.4093235833311},{"$f":"_xlfn.XLOOKUP(B18381,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18381,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18381)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18381,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18381,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2039,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18382)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18382)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18382)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18382,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18382)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18382/((1+real_disc)^(C18382-Assumptions!$G$10))","v":3758.8495880032197},{"$f":"_xlfn.XLOOKUP(B18382,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18382,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18382)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18382,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18382,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2040,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18383)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18383)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18383)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18383,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18383)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18383/((1+real_disc)^(C18383-Assumptions!$G$10))","v":3631.7387323702605},{"$f":"_xlfn.XLOOKUP(B18383,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18383,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18383)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18383,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18383,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2041,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18384)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18384)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18384)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18384,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18384)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18384/((1+real_disc)^(C18384-Assumptions!$G$10))","v":3508.9263114688511},{"$f":"_xlfn.XLOOKUP(B18384,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18384,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18384)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18384,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18384,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2042,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18385)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18385)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18385)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18385,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18385)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18385/((1+real_disc)^(C18385-Assumptions!$G$10))","v":3390.2669676027549},{"$f":"_xlfn.XLOOKUP(B18385,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18385,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18385)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18385,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18385,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2043,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18386)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18386)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18386)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18386,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18386)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18386/((1+real_disc)^(C18386-Assumptions!$G$10))","v":3275.6202585533865},{"$f":"_xlfn.XLOOKUP(B18386,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18386,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18386)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18386,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18386,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2044,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18387)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18387)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18387)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18387,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18387)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18387/((1+real_disc)^(C18387-Assumptions!$G$10))","v":3164.85049135593},{"$f":"_xlfn.XLOOKUP(B18387,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18387,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18387)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18387,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18387,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2045,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18388)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18388)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18388)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18388,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18388)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18388/((1+real_disc)^(C18388-Assumptions!$G$10))","v":3057.8265616965505},{"$f":"_xlfn.XLOOKUP(B18388,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18388,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18388)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18388,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18388,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198192939,2046,"STL005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18389)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18389)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18389)","v":2.6528219112643199E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18389,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18389)","v":6517.7661831935202},6517.7927114126333,{"$f":"I18389/((1+real_disc)^(C18389-Assumptions!$G$10))","v":2954.4217987406282},{"$f":"_xlfn.XLOOKUP(B18389,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2183077.3395100003},2420416.8688221807,{"$f":"_xlfn.XLOOKUP(B18389,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18389)","v":2183077.3395100003},{"$f":"_xlfn.XLOOKUP($B18389,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18389,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2023,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18390)","v":196.83992890677601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18390)","v":31.785370820344401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18390)","v":131.022075486804},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18390,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18390)","v":5342.9685794372499},5702.6159546511744,{"$f":"I18390/((1+real_disc)^(C18390-Assumptions!$G$10))","v":5702.6159546511744},{"$f":"_xlfn.XLOOKUP(B18390,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18390,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18390)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18390,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18390,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2024,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18391)","v":305.19320482206098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18391)","v":167.01210647342199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18391)","v":526.050585050775},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18391,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18391)","v":5342.9685794372499},6341.2244757835078,{"$f":"I18391/((1+real_disc)^(C18391-Assumptions!$G$10))","v":6126.7869331241627},{"$f":"_xlfn.XLOOKUP(B18391,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18391,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18391)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18391,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18391,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2025,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18392)","v":228.21496828848899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18392)","v":132.977045802302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18392)","v":554.07885969694098},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18392,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18392)","v":5342.9685794372499},6258.2394532249818,{"$f":"I18392/((1+real_disc)^(C18392-Assumptions!$G$10))","v":5842.1334950407081},{"$f":"_xlfn.XLOOKUP(B18392,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18392,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18392)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18392,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18392,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2026,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18393)","v":17.4572047095504},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18393)","v":67.928980375897396},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18393)","v":392.91456627715502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18393,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18393)","v":5342.9685794372499},5821.2693307998525,{"$f":"I18393/((1+real_disc)^(C18393-Assumptions!$G$10))","v":5250.4514106438974},{"$f":"_xlfn.XLOOKUP(B18393,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18393,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18393)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18393,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18393,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2027,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18394)","v":13.752382793606399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18394)","v":100.04352733440101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18394)","v":337.69895946875198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18394,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18394)","v":5342.9685794372499},5794.4634490340095,{"$f":"I18394/((1+real_disc)^(C18394-Assumptions!$G$10))","v":5049.5401363441506},{"$f":"_xlfn.XLOOKUP(B18394,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18394,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18394)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18394,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18394,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2028,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18395)","v":11.881314789509799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18395)","v":116.202706485734},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18395)","v":279.03094415486402},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18395,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18395)","v":5342.9685794372499},5750.0835448673579,{"$f":"I18395/((1+real_disc)^(C18395-Assumptions!$G$10))","v":4841.4160519730585},{"$f":"_xlfn.XLOOKUP(B18395,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18395,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18395)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18395,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18395,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2029,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18396)","v":10.7912893253189},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18396)","v":61.673898885051798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18396)","v":248.61505858401199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18396,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18396)","v":5342.9685794372499},5664.0488262316321,{"$f":"I18396/((1+real_disc)^(C18396-Assumptions!$G$10))","v":4607.7073695300032},{"$f":"_xlfn.XLOOKUP(B18396,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18396,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18396)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18396,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18396,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2030,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18397)","v":10.7912893253189},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18397)","v":61.673898885051798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18397)","v":248.61505858401199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18397,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18397)","v":5342.9685794372499},5664.0488262316321,{"$f":"I18397/((1+real_disc)^(C18397-Assumptions!$G$10))","v":4451.8911782898585},{"$f":"_xlfn.XLOOKUP(B18397,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18397,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18397)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18397,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18397,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2031,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18398,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18398)","v":10.7912893253189},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18398,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18398)","v":61.673898885051798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18398,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18398)","v":248.61505858401199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18398,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18398)","v":5342.9685794372499},5664.0488262316321,{"$f":"I18398/((1+real_disc)^(C18398-Assumptions!$G$10))","v":4301.344133613391},{"$f":"_xlfn.XLOOKUP(B18398,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18398,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18398)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18398,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18398,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2032,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18399)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18399)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18399)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18399,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18399)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18399/((1+real_disc)^(C18399-Assumptions!$G$10))","v":4191.2627753372535},{"$f":"_xlfn.XLOOKUP(B18399,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18399,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18399)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18399,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18399,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2033,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18400)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18400)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18400)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18400,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18400)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18400/((1+real_disc)^(C18400-Assumptions!$G$10))","v":4049.5292515335786},{"$f":"_xlfn.XLOOKUP(B18400,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18400,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18400)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18400,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2034,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18401)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18401)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18401)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18401,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18401)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18401/((1+real_disc)^(C18401-Assumptions!$G$10))","v":3912.5886488247133},{"$f":"_xlfn.XLOOKUP(B18401,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18401,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18401)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18401,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18401,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2035,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18402)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18402)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18402)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18402,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18402)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18402/((1+real_disc)^(C18402-Assumptions!$G$10))","v":3780.2788877533467},{"$f":"_xlfn.XLOOKUP(B18402,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18402,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18402)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18402,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18402,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2036,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18403)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18403)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18403)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18403,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18403)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18403/((1+real_disc)^(C18403-Assumptions!$G$10))","v":3652.4433698099974},{"$f":"_xlfn.XLOOKUP(B18403,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18403,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18403)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18403,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18403,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2037,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18404)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18404)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18404)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18404,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18404)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18404/((1+real_disc)^(C18404-Assumptions!$G$10))","v":3528.9307920869537},{"$f":"_xlfn.XLOOKUP(B18404,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18404,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18404)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18404,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18404,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2038,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18405)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18405)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18405)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18405,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18405)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18405/((1+real_disc)^(C18405-Assumptions!$G$10))","v":3409.5949681999555},{"$f":"_xlfn.XLOOKUP(B18405,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18405,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18405)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18405,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18405,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2039,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18406)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18406)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18406)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18406,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18406)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18406/((1+real_disc)^(C18406-Assumptions!$G$10))","v":3294.2946552656585},{"$f":"_xlfn.XLOOKUP(B18406,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18406,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18406)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18406,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18406,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2040,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18407)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18407)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18407)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18407,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18407)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18407/((1+real_disc)^(C18407-Assumptions!$G$10))","v":3182.8933867301048},{"$f":"_xlfn.XLOOKUP(B18407,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18407,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18407)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18407,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18407,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2041,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18408)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18408)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18408)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18408,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18408)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18408/((1+real_disc)^(C18408-Assumptions!$G$10))","v":3075.2593108503429},{"$f":"_xlfn.XLOOKUP(B18408,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18408,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18408)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18408,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18408,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2042,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18409)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18409)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18409)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18409,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18409)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18409/((1+real_disc)^(C18409-Assumptions!$G$10))","v":2971.2650346380128},{"$f":"_xlfn.XLOOKUP(B18409,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18409,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18409)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18409,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18409,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2043,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18410)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18410)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18410)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18410,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18410)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18410/((1+real_disc)^(C18410-Assumptions!$G$10))","v":2870.7874730802059},{"$f":"_xlfn.XLOOKUP(B18410,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18410,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18410)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18410,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18410,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2044,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18411)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18411)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18411)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18411,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18411)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18411/((1+real_disc)^(C18411-Assumptions!$G$10))","v":2773.7077034591366},{"$f":"_xlfn.XLOOKUP(B18411,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18411,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18411)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18411,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18411,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2045,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18412)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18412)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18412)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18412,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18412)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18412/((1+real_disc)^(C18412-Assumptions!$G$10))","v":2679.9108245981997},{"$f":"_xlfn.XLOOKUP(B18412,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18412,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18412)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18412,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18412,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,198543687,2046,"STL006",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18413)","v":197.04685732643699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18413)","v":28.907258039793199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18413)","v":143.33824850876101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18413,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18413)","v":5342.9685794372499},5712.2609433122416,{"$f":"I18413/((1+real_disc)^(C18413-Assumptions!$G$10))","v":2589.2858208678258},{"$f":"_xlfn.XLOOKUP(B18413,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2222338.3967899997},2463946.3048199145,{"$f":"_xlfn.XLOOKUP(B18413,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18413)","v":2222338.3967899997},{"$f":"_xlfn.XLOOKUP($B18413,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18413,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2023,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18414)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18414)","v":31.768987125249101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18414)","v":55.999839411310198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18414,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18414)","v":7733.8916171418005},7821.6846423040724,{"$f":"I18414/((1+real_disc)^(C18414-Assumptions!$G$10))","v":7821.6846423040724},{"$f":"_xlfn.XLOOKUP(B18414,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18414,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18414)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18414,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18414,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2024,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18415)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18415)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18415)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18415,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18415)","v":7733.8916171418005},7733.8916171418005,{"$f":"I18415/((1+real_disc)^(C18415-Assumptions!$G$10))","v":7472.3590503785517},{"$f":"_xlfn.XLOOKUP(B18415,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18415,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18415)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18415,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18415,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2025,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18416)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18416)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18416)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18416,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18416)","v":7733.8916171418005},7733.8916171418005,{"$f":"I18416/((1+real_disc)^(C18416-Assumptions!$G$10))","v":7219.6705800758955},{"$f":"_xlfn.XLOOKUP(B18416,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18416,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18416)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18416,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18416,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2026,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18417)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18417)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18417)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18417,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18417)","v":7733.8916171418005},7733.8916171418005,{"$f":"I18417/((1+real_disc)^(C18417-Assumptions!$G$10))","v":6975.5271305081124},{"$f":"_xlfn.XLOOKUP(B18417,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18417,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18417)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18417,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18417,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2027,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18418)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18418)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18418)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18418,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18418)","v":7733.8916171418005},7733.8916171418005,{"$f":"I18418/((1+real_disc)^(C18418-Assumptions!$G$10))","v":6739.6397396213652},{"$f":"_xlfn.XLOOKUP(B18418,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18418,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18418)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18418,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18418,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2028,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18419)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18419,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18419)","v":7733.8916171418005},7733.8916171418005,{"$f":"I18419/((1+real_disc)^(C18419-Assumptions!$G$10))","v":6511.7292170254741},{"$f":"_xlfn.XLOOKUP(B18419,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18419,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18419)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18419,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2029,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18420)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18420)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18420)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18420,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18420)","v":7733.8916171418005},7733.8916171418005,{"$f":"I18420/((1+real_disc)^(C18420-Assumptions!$G$10))","v":6291.5258135511831},{"$f":"_xlfn.XLOOKUP(B18420,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18420,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18420)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18420,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2030,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18421)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18421)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18421)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18421,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18421)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18421/((1+real_disc)^(C18421-Assumptions!$G$10))","v":6078.7879218828903},{"$f":"_xlfn.XLOOKUP(B18421,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18421,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18421)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18421,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18421,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2031,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18422)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18422)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18422)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18422,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18422)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18422/((1+real_disc)^(C18422-Assumptions!$G$10))","v":5873.2250452974795},{"$f":"_xlfn.XLOOKUP(B18422,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18422,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18422)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18422,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18422,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2032,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18423)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18423)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18423)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18423,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18423)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18423/((1+real_disc)^(C18423-Assumptions!$G$10))","v":5674.6135703357304},{"$f":"_xlfn.XLOOKUP(B18423,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18423,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18423)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18423,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18423,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2033,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18424)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18424)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18424)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18424,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18424)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18424/((1+real_disc)^(C18424-Assumptions!$G$10))","v":5482.7184254451504},{"$f":"_xlfn.XLOOKUP(B18424,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18424,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18424)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18424,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18424,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2034,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18425)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18425)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18425)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18425,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18425)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18425/((1+real_disc)^(C18425-Assumptions!$G$10))","v":5297.3124883528017},{"$f":"_xlfn.XLOOKUP(B18425,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18425,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18425)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18425,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18425,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2035,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18426)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18426)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18426)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18426,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18426)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18426/((1+real_disc)^(C18426-Assumptions!$G$10))","v":5118.1763172490846},{"$f":"_xlfn.XLOOKUP(B18426,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18426,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18426)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18426,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18426,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2036,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18427,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18427)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18427,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18427)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18427,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18427)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18427,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18427)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18427/((1+real_disc)^(C18427-Assumptions!$G$10))","v":4945.0978910619187},{"$f":"_xlfn.XLOOKUP(B18427,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18427,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18427)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18427,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18427,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2037,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18428)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18428)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18428)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18428,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18428)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18428/((1+real_disc)^(C18428-Assumptions!$G$10))","v":4777.8723585139305},{"$f":"_xlfn.XLOOKUP(B18428,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18428,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18428)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18428,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18428,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2038,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18429)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18429)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18429)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18429,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18429)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18429/((1+real_disc)^(C18429-Assumptions!$G$10))","v":4616.301795665634},{"$f":"_xlfn.XLOOKUP(B18429,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18429,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18429)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18429,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18429,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2039,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18430)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18430)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18430)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18430,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18430)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18430/((1+real_disc)^(C18430-Assumptions!$G$10))","v":4460.1949716576182},{"$f":"_xlfn.XLOOKUP(B18430,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18430,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18430)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18430,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18430,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2040,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18431)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18431)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18431)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18431,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18431)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18431/((1+real_disc)^(C18431-Assumptions!$G$10))","v":4309.3671223745105},{"$f":"_xlfn.XLOOKUP(B18431,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18431,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18431)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18431,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18431,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2041,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18432)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18432)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18432)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18432,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18432)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18432/((1+real_disc)^(C18432-Assumptions!$G$10))","v":4163.6397317628125},{"$f":"_xlfn.XLOOKUP(B18432,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18432,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18432)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18432,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18432,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2042,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18433)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18433)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18433)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18433,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18433)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18433/((1+real_disc)^(C18433-Assumptions!$G$10))","v":4022.8403205437803},{"$f":"_xlfn.XLOOKUP(B18433,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18433,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18433)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18433,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18433,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2043,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18434)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18434)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18434)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18434,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18434)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18434/((1+real_disc)^(C18434-Assumptions!$G$10))","v":3886.8022420712855},{"$f":"_xlfn.XLOOKUP(B18434,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18434,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18434)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18434,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18434,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2044,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18435)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18435)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18435)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18435,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18435)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18435/((1+real_disc)^(C18435-Assumptions!$G$10))","v":3755.3644850930305},{"$f":"_xlfn.XLOOKUP(B18435,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18435,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18435)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18435,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18435,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2045,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18436)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18436)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18436)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18436,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18436)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18436/((1+real_disc)^(C18436-Assumptions!$G$10))","v":3628.3714831816719},{"$f":"_xlfn.XLOOKUP(B18436,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18436,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18436)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18436,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18436,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199358270,2046,"OYN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18437)","v":2.4198625712644299E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18437)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18437)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18437,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18437)","v":7733.8916171418005},7733.9158157675129,{"$f":"I18437/((1+real_disc)^(C18437-Assumptions!$G$10))","v":3505.6729306103107},{"$f":"_xlfn.XLOOKUP(B18437,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1222891.99976},1355842.2193284074,{"$f":"_xlfn.XLOOKUP(B18437,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18437)","v":1222891.99976},{"$f":"_xlfn.XLOOKUP($B18437,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18437,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2023,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18438)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18438)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18438)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18438,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18438)","v":135.84949825845101},135.84949825845101,{"$f":"I18438/((1+real_disc)^(C18438-Assumptions!$G$10))","v":135.84949825845101},{"$f":"_xlfn.XLOOKUP(B18438,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},{"$f":"K18438/((1 + real_disc) ^ (2023 - 2026))","v":242851.66374040316},{"$f":"_xlfn.XLOOKUP(B18438,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18438)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18438,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2024,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18439,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18439)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18439,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18439)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18439,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18439)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18439,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18439)","v":135.84949825845101},{"$f":"SUM(E18439:H18439)","v":135.84949825845101},{"$f":"I18439/((1+real_disc)^(C18439-Assumptions!$G$10))","v":131.25555387289953},{"$f":"_xlfn.XLOOKUP(B18439,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18439,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18439)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18439,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18439,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2025,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18440)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18440)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18440)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18440,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18440)","v":135.84949825845101},135.84949825845101,{"$f":"I18440/((1+real_disc)^(C18440-Assumptions!$G$10))","v":126.81696026367105},{"$f":"_xlfn.XLOOKUP(B18440,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18440,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18440)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18440,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18440,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2026,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18441)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18441)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18441)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18441,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18441)","v":135.84949825845101},135.84949825845101,{"$f":"I18441/((1+real_disc)^(C18441-Assumptions!$G$10))","v":122.52846402287059},{"$f":"_xlfn.XLOOKUP(B18441,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18441,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18441)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18441,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18441,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2027,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18442)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18442)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18442)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18442,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18442)","v":135.84949825845101},135.84949825845101,{"$f":"I18442/((1+real_disc)^(C18442-Assumptions!$G$10))","v":118.38498939407788},{"$f":"_xlfn.XLOOKUP(B18442,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18442,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18442)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18442,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18442,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2028,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18443)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18443)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18443)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18443,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18443)","v":135.84949825845101},135.84949825845101,{"$f":"I18443/((1+real_disc)^(C18443-Assumptions!$G$10))","v":114.38163226480955},{"$f":"_xlfn.XLOOKUP(B18443,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18443,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18443)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18443,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18443,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2029,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18444)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18444)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18444)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18444,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18444)","v":135.84949825845101},135.84949825845101,{"$f":"I18444/((1+real_disc)^(C18444-Assumptions!$G$10))","v":110.51365436213483},{"$f":"_xlfn.XLOOKUP(B18444,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18444,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18444)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18444,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18444,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2030,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18445,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18445)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18445,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18445)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18445,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18445)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18445,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18445)","v":135.84949825845101},135.84949825845101,{"$f":"I18445/((1+real_disc)^(C18445-Assumptions!$G$10))","v":106.77647764457473},{"$f":"_xlfn.XLOOKUP(B18445,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18445,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18445)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18445,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18445,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2031,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18446)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18446)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18446)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18446,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18446)","v":135.84949825845101},135.84949825845101,{"$f":"I18446/((1+real_disc)^(C18446-Assumptions!$G$10))","v":103.1656788836471},{"$f":"_xlfn.XLOOKUP(B18446,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18446,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18446)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18446,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18446,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2032,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18447)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18447,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18447)","v":135.84949825845101},135.84949825845101,{"$f":"I18447/((1+real_disc)^(C18447-Assumptions!$G$10))","v":99.676984428644559},{"$f":"_xlfn.XLOOKUP(B18447,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18447,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18447)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18447,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2033,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18448)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18448)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18448)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18448,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18448)","v":135.84949825845101},135.84949825845101,{"$f":"I18448/((1+real_disc)^(C18448-Assumptions!$G$10))","v":96.306265148448844},{"$f":"_xlfn.XLOOKUP(B18448,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18448,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18448)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18448,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18448,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2034,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18449)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18449)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18449)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18449,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18449)","v":135.84949825845101},135.84949825845101,{"$f":"I18449/((1+real_disc)^(C18449-Assumptions!$G$10))","v":93.049531544395023},{"$f":"_xlfn.XLOOKUP(B18449,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18449,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18449)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18449,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18449,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2035,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18450)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18450)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18450)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18450,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18450)","v":135.84949825845101},135.84949825845101,{"$f":"I18450/((1+real_disc)^(C18450-Assumptions!$G$10))","v":89.90292902840099},{"$f":"_xlfn.XLOOKUP(B18450,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18450,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18450)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18450,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18450,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2036,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18451,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18451)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18451,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18451)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18451,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18451)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18451,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18451)","v":135.84949825845101},135.84949825845101,{"$f":"I18451/((1+real_disc)^(C18451-Assumptions!$G$10))","v":86.86273336077393},{"$f":"_xlfn.XLOOKUP(B18451,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18451,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18451)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18451,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18451,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2037,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18452)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18452,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18452)","v":135.84949825845101},135.84949825845101,{"$f":"I18452/((1+real_disc)^(C18452-Assumptions!$G$10))","v":83.925346242293642},{"$f":"_xlfn.XLOOKUP(B18452,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18452,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18452)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18452,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18452,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2038,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18453)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18453)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18453)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18453,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18453)","v":135.84949825845101},135.84949825845101,{"$f":"I18453/((1+real_disc)^(C18453-Assumptions!$G$10))","v":81.087291055356175},{"$f":"_xlfn.XLOOKUP(B18453,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18453,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18453)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18453,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18453,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2039,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18454)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18454)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18454)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18454,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18454)","v":135.84949825845101},135.84949825845101,{"$f":"I18454/((1+real_disc)^(C18454-Assumptions!$G$10))","v":78.345208749136418},{"$f":"_xlfn.XLOOKUP(B18454,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18454,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18454)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18454,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18454,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2040,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18455)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18455)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18455)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18455,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18455)","v":135.84949825845101},135.84949825845101,{"$f":"I18455/((1+real_disc)^(C18455-Assumptions!$G$10))","v":75.695853863899927},{"$f":"_xlfn.XLOOKUP(B18455,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18455,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18455)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18455,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18455,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2041,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18456)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18456)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18456)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18456,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18456)","v":135.84949825845101},135.84949825845101,{"$f":"I18456/((1+real_disc)^(C18456-Assumptions!$G$10))","v":73.13609068975839},{"$f":"_xlfn.XLOOKUP(B18456,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18456,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18456)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18456,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18456,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2042,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18457)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18457)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18457)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18457,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18457)","v":135.84949825845101},135.84949825845101,{"$f":"I18457/((1+real_disc)^(C18457-Assumptions!$G$10))","v":70.662889555322124},{"$f":"_xlfn.XLOOKUP(B18457,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18457,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18457)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18457,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18457,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2043,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18458)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18458)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18458)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18458,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18458)","v":135.84949825845101},135.84949825845101,{"$f":"I18458/((1+real_disc)^(C18458-Assumptions!$G$10))","v":68.273323241857128},{"$f":"_xlfn.XLOOKUP(B18458,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18458,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18458)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18458,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18458,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2044,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18459)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18459)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18459)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18459,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18459)","v":135.84949825845101},135.84949825845101,{"$f":"I18459/((1+real_disc)^(C18459-Assumptions!$G$10))","v":65.964563518702548},{"$f":"_xlfn.XLOOKUP(B18459,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18459,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18459)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18459,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18459,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2045,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18460)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18460)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18460)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18460,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18460)","v":135.84949825845101},135.84949825845101,{"$f":"I18460/((1+real_disc)^(C18460-Assumptions!$G$10))","v":63.733877795847874},{"$f":"_xlfn.XLOOKUP(B18460,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18460,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18460)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18460,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18460,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199367719,2046,"PLD001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18461)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18461)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18461)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18461,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18461)","v":135.84949825845101},135.84949825845101,{"$f":"I18461/((1+real_disc)^(C18461-Assumptions!$G$10))","v":61.578625889708093},{"$f":"_xlfn.XLOOKUP(B18461,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":219038.28667},242851.66374040316,{"$f":"_xlfn.XLOOKUP(B18461,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18461)","v":219038.28667},{"$f":"_xlfn.XLOOKUP($B18461,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18461,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199745387,2023,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18462)","v":210069.322839028},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18462)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18462)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18462,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18462)","v":2523.66650610646},212592.98934513447,{"$f":"I18462/((1+real_disc)^(C18462-Assumptions!$G$10))","v":212592.98934513447},{"$f":"_xlfn.XLOOKUP(B18462,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18462,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18462)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18462,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18462,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2024,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18463,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18463)","v":65558.6778239821},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18463,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18463)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18463,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18463)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18463,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18463)","v":2523.66650610646},68082.344330088556,{"$f":"I18463/((1+real_disc)^(C18463-Assumptions!$G$10))","v":65780.042831003448},{"$f":"_xlfn.XLOOKUP(B18463,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18463,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18463)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18463,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18463,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2025,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18464)","v":80361.658426367707},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18464)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18464,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18464)","v":2523.66650610646},82885.324932474163,{"$f":"I18464/((1+real_disc)^(C18464-Assumptions!$G$10))","v":77374.337727810838},{"$f":"_xlfn.XLOOKUP(B18464,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18464,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18464)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18464,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18464,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2026,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18465)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18465)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18465)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18465,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18465)","v":2523.66650610646},105036.75707026945,{"$f":"I18465/((1+real_disc)^(C18465-Assumptions!$G$10))","v":94737.136866553614},{"$f":"_xlfn.XLOOKUP(B18465,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18465,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18465)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18465,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18465,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2027,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18466)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18466)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18466)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18466,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18466)","v":2523.66650610646},105036.75707026945,{"$f":"I18466/((1+real_disc)^(C18466-Assumptions!$G$10))","v":91533.465571549386},{"$f":"_xlfn.XLOOKUP(B18466,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18466,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18466)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18466,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18466,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2028,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18467)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18467)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18467)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18467,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18467)","v":2523.66650610646},105036.75707026945,{"$f":"I18467/((1+real_disc)^(C18467-Assumptions!$G$10))","v":88438.130987004246},{"$f":"_xlfn.XLOOKUP(B18467,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18467,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18467)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18467,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18467,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2029,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18468)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18468)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18468)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18468,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18468)","v":2523.66650610646},105036.75707026945,{"$f":"I18468/((1+real_disc)^(C18468-Assumptions!$G$10))","v":85447.469552661103},{"$f":"_xlfn.XLOOKUP(B18468,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18468,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18468)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18468,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18468,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2030,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18469)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18469)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18469)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18469,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18469)","v":2523.66650610646},105036.75707026945,{"$f":"I18469/((1+real_disc)^(C18469-Assumptions!$G$10))","v":82557.941596774021},{"$f":"_xlfn.XLOOKUP(B18469,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18469,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18469)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18469,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18469,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2031,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18470)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18470)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18470)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18470,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18470)","v":2523.66650610646},105036.75707026945,{"$f":"I18470/((1+real_disc)^(C18470-Assumptions!$G$10))","v":79766.127146641578},{"$f":"_xlfn.XLOOKUP(B18470,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18470,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18470)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18470,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18470,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2032,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18471)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18471)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18471)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18471,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18471)","v":2523.66650610646},105036.75707026945,{"$f":"I18471/((1+real_disc)^(C18471-Assumptions!$G$10))","v":77068.721880813129},{"$f":"_xlfn.XLOOKUP(B18471,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18471,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18471)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18471,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18471,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2033,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18472)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18472)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18472)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18472,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18472)","v":2523.66650610646},105036.75707026945,{"$f":"I18472/((1+real_disc)^(C18472-Assumptions!$G$10))","v":74462.533218176948},{"$f":"_xlfn.XLOOKUP(B18472,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18472,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18472)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18472,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18472,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2034,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18473)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18473)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18473)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18473,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18473)","v":2523.66650610646},105036.75707026945,{"$f":"I18473/((1+real_disc)^(C18473-Assumptions!$G$10))","v":71944.476539301395},{"$f":"_xlfn.XLOOKUP(B18473,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18473,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18473)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18473,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18473,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2035,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18474)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18474)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18474)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18474,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18474)","v":2523.66650610646},105036.75707026945,{"$f":"I18474/((1+real_disc)^(C18474-Assumptions!$G$10))","v":69511.571535556912},{"$f":"_xlfn.XLOOKUP(B18474,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18474,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18474)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18474,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18474,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2036,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18475)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18475)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18475)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18475,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18475)","v":2523.66650610646},105036.75707026945,{"$f":"I18475/((1+real_disc)^(C18475-Assumptions!$G$10))","v":67160.938681697502},{"$f":"_xlfn.XLOOKUP(B18475,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18475,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18475)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18475,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18475,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2037,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18476)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18476)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18476)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18476,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18476)","v":2523.66650610646},105036.75707026945,{"$f":"I18476/((1+real_disc)^(C18476-Assumptions!$G$10))","v":64889.795827727052},{"$f":"_xlfn.XLOOKUP(B18476,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18476,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18476)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18476,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18476,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2038,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18477)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18477)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18477)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18477,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18477)","v":2523.66650610646},105036.75707026945,{"$f":"I18477/((1+real_disc)^(C18477-Assumptions!$G$10))","v":62695.454906016486},{"$f":"_xlfn.XLOOKUP(B18477,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18477,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18477)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18477,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18477,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2039,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18478)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18478)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18478)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18478,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18478)","v":2523.66650610646},105036.75707026945,{"$f":"I18478/((1+real_disc)^(C18478-Assumptions!$G$10))","v":60575.318749774393},{"$f":"_xlfn.XLOOKUP(B18478,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18478,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18478)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18478,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18478,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2040,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18479)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18479)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18479)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18479,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18479)","v":2523.66650610646},105036.75707026945,{"$f":"I18479/((1+real_disc)^(C18479-Assumptions!$G$10))","v":58526.878019105694},{"$f":"_xlfn.XLOOKUP(B18479,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18479,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18479)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18479,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18479,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2041,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18480)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18480)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18480)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18480,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18480)","v":2523.66650610646},105036.75707026945,{"$f":"I18480/((1+real_disc)^(C18480-Assumptions!$G$10))","v":56547.708231019998},{"$f":"_xlfn.XLOOKUP(B18480,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18480,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18480)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18480,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18480,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2042,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18481)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18481)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18481)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18481,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18481)","v":2523.66650610646},105036.75707026945,{"$f":"I18481/((1+real_disc)^(C18481-Assumptions!$G$10))","v":54635.466889874406},{"$f":"_xlfn.XLOOKUP(B18481,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18481,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18481)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18481,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18481,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2043,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18482)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18482)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18482)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18482,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18482)","v":2523.66650610646},105036.75707026945,{"$f":"I18482/((1+real_disc)^(C18482-Assumptions!$G$10))","v":52787.890714854504},{"$f":"_xlfn.XLOOKUP(B18482,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18482,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18482)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18482,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18482,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2044,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18483)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18483)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18483)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18483,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18483)","v":2523.66650610646},105036.75707026945,{"$f":"I18483/((1+real_disc)^(C18483-Assumptions!$G$10))","v":51002.792961212086},{"$f":"_xlfn.XLOOKUP(B18483,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18483,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18483)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18483,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18483,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2045,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18484)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18484)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18484)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18484,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18484)","v":2523.66650610646},105036.75707026945,{"$f":"I18484/((1+real_disc)^(C18484-Assumptions!$G$10))","v":49278.060832088973},{"$f":"_xlfn.XLOOKUP(B18484,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18484,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18484)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18484,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18484,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199745387,2046,"ART033",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18485)","v":102513.09056416299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18485)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18485)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18485,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18485)","v":2523.66650610646},105036.75707026945,{"$f":"I18485/((1+real_disc)^(C18485-Assumptions!$G$10))","v":47611.652977863741},{"$f":"_xlfn.XLOOKUP(B18485,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1347818.7484299999},1494350.7386444688,{"$f":"_xlfn.XLOOKUP(B18485,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18485)","v":1347818.7484299999},{"$f":"_xlfn.XLOOKUP($B18485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18485,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2030}]
[null,199934675,2023,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18486)","v":121241.737333464},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18486)","v":9.8322476732977702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18486)","v":35.234894695978397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18486,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18486)","v":4603.8618155901104},125890.66629142339,{"$f":"I18486/((1+real_disc)^(C18486-Assumptions!$G$10))","v":125890.66629142339},{"$f":"_xlfn.XLOOKUP(B18486,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18486,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18486)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18486,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18486,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2024,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18487)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18487)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18487)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18487,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18487)","v":4603.8618155901104},4603.8618155901104,{"$f":"I18487/((1+real_disc)^(C18487-Assumptions!$G$10))","v":4448.1756672368219},{"$f":"_xlfn.XLOOKUP(B18487,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18487,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18487)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18487,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18487,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2025,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18488)","v":2.2197544144087602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18488)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18488)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18488,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18488)","v":4603.8618155901104},4606.0815700045196,{"$f":"I18488/((1+real_disc)^(C18488-Assumptions!$G$10))","v":4299.8264323597004},{"$f":"_xlfn.XLOOKUP(B18488,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18488,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18488)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18488,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18488,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2026,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18489)","v":14.3026238884931},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18489)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18489)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18489,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18489)","v":4603.8618155901104},4618.1644394786035,{"$f":"I18489/((1+real_disc)^(C18489-Assumptions!$G$10))","v":4165.3197297631777},{"$f":"_xlfn.XLOOKUP(B18489,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18489,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18489)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18489,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18489,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2027,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18490)","v":12.3272242336957},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18490)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18490)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18490,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18490)","v":4603.8618155901104},4616.1890398238065,{"$f":"I18490/((1+real_disc)^(C18490-Assumptions!$G$10))","v":4022.7420603417918},{"$f":"_xlfn.XLOOKUP(B18490,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18490,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18490)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18490,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18490,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2028,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18491)","v":15.4840735441169},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18491)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18491)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18491,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18491)","v":4603.8618155901104},4619.345889134227,{"$f":"I18491/((1+real_disc)^(C18491-Assumptions!$G$10))","v":3889.3652870892502},{"$f":"_xlfn.XLOOKUP(B18491,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18491,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18491)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18491,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18491,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2029,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18492)","v":19.814805183515801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18492)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18492)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18492,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18492)","v":4603.8618155901104},4623.6766207736264,{"$f":"I18492/((1+real_disc)^(C18492-Assumptions!$G$10))","v":3761.3639100700379},{"$f":"_xlfn.XLOOKUP(B18492,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18492,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18492)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18492,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18492,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2030,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18493)","v":24.361823054422199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18493)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18493)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18493,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18493)","v":4603.8618155901104},4628.2236386445329,{"$f":"I18493/((1+real_disc)^(C18493-Assumptions!$G$10))","v":3637.7419439977775},{"$f":"_xlfn.XLOOKUP(B18493,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18493,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18493)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18493,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18493,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2031,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18494)","v":45.061124530288097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18494)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18494)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18494,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18494)","v":4603.8618155901104},4648.9229401203984,{"$f":"I18494/((1+real_disc)^(C18494-Assumptions!$G$10))","v":3530.4458046862587},{"$f":"_xlfn.XLOOKUP(B18494,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18494,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18494)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18494,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18494,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2032,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18495)","v":107.25761561814301},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18495)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18495)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18495,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18495)","v":4603.8618155901104},4711.1194312082534,{"$f":"I18495/((1+real_disc)^(C18495-Assumptions!$G$10))","v":3456.6942403618141},{"$f":"_xlfn.XLOOKUP(B18495,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18495,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18495)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18495,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18495,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2033,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18496)","v":241.892207013931},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18496)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18496)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18496,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18496)","v":4603.8618155901104},4845.754022604041,{"$f":"I18496/((1+real_disc)^(C18496-Assumptions!$G$10))","v":3435.2461932338133},{"$f":"_xlfn.XLOOKUP(B18496,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18496,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18496)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18496,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18496,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2034,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18497)","v":323.08022869251897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18497)","v":5.4388099737033999E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18497)","v":0.18540147769828599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18497,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18497)","v":4603.8618155901104},4927.1818338600642,{"$f":"I18497/((1+real_disc)^(C18497-Assumptions!$G$10))","v":3374.8520778670691},{"$f":"_xlfn.XLOOKUP(B18497,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18497,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18497)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18497,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18497,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2035,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18498)","v":350.35768595410099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18498)","v":4.3326059670412503E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18498)","v":0.582530808941636},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18498,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18498)","v":4603.8618155901104},4954.8453584128238,{"$f":"I18498/((1+real_disc)^(C18498-Assumptions!$G$10))","v":3279.0339038030202},{"$f":"_xlfn.XLOOKUP(B18498,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18498,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18498)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18498,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18498,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2036,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18499)","v":350.35768595410099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18499)","v":4.3326059670412503E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18499)","v":0.582530808941636},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18499,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18499)","v":4603.8618155901104},4954.8453584128238,{"$f":"I18499/((1+real_disc)^(C18499-Assumptions!$G$10))","v":3168.1486993265898},{"$f":"_xlfn.XLOOKUP(B18499,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18499,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18499)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18499,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18499,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2037,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18500)","v":350.35768595410099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18500)","v":4.3326059670412503E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18500)","v":0.582530808941636},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18500,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18500)","v":4603.8618155901104},4954.8453584128238,{"$f":"I18500/((1+real_disc)^(C18500-Assumptions!$G$10))","v":3061.0132360643379},{"$f":"_xlfn.XLOOKUP(B18500,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18500,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18500)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18500,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18500,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2038,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18501,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18501)","v":350.35768595410099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18501,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18501)","v":4.3326059670412503E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18501,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18501)","v":0.582530808941636},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18501,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18501)","v":4603.8618155901104},4954.8453584128238,{"$f":"I18501/((1+real_disc)^(C18501-Assumptions!$G$10))","v":2957.5007111732739},{"$f":"_xlfn.XLOOKUP(B18501,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18501,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18501)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18501,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18501,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2039,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18502)","v":350.35768595410099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18502)","v":4.3326059670412503E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18502)","v":0.582530808941636},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18502,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18502)","v":4603.8618155901104},4954.8453584128238,{"$f":"I18502/((1+real_disc)^(C18502-Assumptions!$G$10))","v":2857.4886098292504},{"$f":"_xlfn.XLOOKUP(B18502,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},{"$f":"K18502/((1 + real_disc) ^ (2023 - 2026))","v":753912.67422731617},{"$f":"_xlfn.XLOOKUP(B18502,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18502)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18502,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18502,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2040,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18503)","v":350.35768595410099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18503)","v":4.3326059670412503E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18503)","v":0.582530808941636},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18503,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18503)","v":4603.8618155901104},{"$f":"SUM(E18503:H18503)","v":4954.8453584128238},{"$f":"I18503/((1+real_disc)^(C18503-Assumptions!$G$10))","v":2760.858560221498},{"$f":"_xlfn.XLOOKUP(B18503,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18503,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18503)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18503,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2041,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18504,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18504)","v":350.35768595410099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18504,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18504)","v":4.3326059670412503E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18504,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18504)","v":0.582530808941636},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18504,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18504)","v":4603.8618155901104},4954.8453584128238,{"$f":"I18504/((1+real_disc)^(C18504-Assumptions!$G$10))","v":2667.4961934507232},{"$f":"_xlfn.XLOOKUP(B18504,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18504,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18504)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18504,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18504,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2042,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18505)","v":350.35768595410099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18505)","v":4.3326059670412503E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18505)","v":0.582530808941636},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18505,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18505)","v":4603.8618155901104},4954.8453584128238,{"$f":"I18505/((1+real_disc)^(C18505-Assumptions!$G$10))","v":2577.2910081649502},{"$f":"_xlfn.XLOOKUP(B18505,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18505,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18505)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18505,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18505,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2043,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18506)","v":350.35768595410099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18506)","v":4.3326059670412503E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18506)","v":0.582530808941636},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18506,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18506)","v":4603.8618155901104},4954.8453584128238,{"$f":"I18506/((1+real_disc)^(C18506-Assumptions!$G$10))","v":2490.136239772899},{"$f":"_xlfn.XLOOKUP(B18506,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18506,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18506)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18506,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18506,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2044,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18507)","v":350.35768595410099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18507)","v":4.3326059670412503E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18507)","v":0.582530808941636},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18507,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18507)","v":4603.8618155901104},4954.8453584128238,{"$f":"I18507/((1+real_disc)^(C18507-Assumptions!$G$10))","v":2405.9287340800961},{"$f":"_xlfn.XLOOKUP(B18507,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18507,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18507)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18507,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18507,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2045,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18508)","v":350.35768595410099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18508)","v":4.3326059670412503E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18508)","v":0.582530808941636},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18508,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18508)","v":4603.8618155901104},4954.8453584128238,{"$f":"I18508/((1+real_disc)^(C18508-Assumptions!$G$10))","v":2324.5688251981605},{"$f":"_xlfn.XLOOKUP(B18508,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18508,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18508)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18508,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18508,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,199934675,2046,"WIN011",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18509)","v":350.35768595410099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18509)","v":4.3326059670412503E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18509)","v":0.582530808941636},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18509,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18509)","v":4603.8618155901104},4954.8453584128238,{"$f":"I18509/((1+real_disc)^(C18509-Assumptions!$G$10))","v":2245.9602175827636},{"$f":"_xlfn.XLOOKUP(B18509,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":679986.0372299999},753912.67422731617,{"$f":"_xlfn.XLOOKUP(B18509,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18509)","v":679986.0372299999},{"$f":"_xlfn.XLOOKUP($B18509,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18509,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2023,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18510,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18510)","v":1.17404521070626},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18510,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18510)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18510,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18510)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18510,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18510)","v":190.99575792719401},192.16980313790026,{"$f":"I18510/((1+real_disc)^(C18510-Assumptions!$G$10))","v":192.16980313790026},{"$f":"_xlfn.XLOOKUP(B18510,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18510,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18510)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18510,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18510,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2024,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18511)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18511)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18511)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18511,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18511)","v":190.99575792719401},190.99575792719401,{"$f":"I18511/((1+real_disc)^(C18511-Assumptions!$G$10))","v":184.53696418086378},{"$f":"_xlfn.XLOOKUP(B18511,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18511,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18511)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18511,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18511,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2025,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18512)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18512)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18512)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18512,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18512)","v":190.99575792719401},190.99575792719401,{"$f":"I18512/((1+real_disc)^(C18512-Assumptions!$G$10))","v":178.29658374962685},{"$f":"_xlfn.XLOOKUP(B18512,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18512,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18512)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18512,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2026,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18513)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18513)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18513)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18513,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18513)","v":190.99575792719401},190.99575792719401,{"$f":"I18513/((1+real_disc)^(C18513-Assumptions!$G$10))","v":172.26723067596799},{"$f":"_xlfn.XLOOKUP(B18513,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18513,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18513)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18513,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18513,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2027,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18514)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18514)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18514)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18514,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18514)","v":190.99575792719401},190.99575792719401,{"$f":"I18514/((1+real_disc)^(C18514-Assumptions!$G$10))","v":166.44176876905121},{"$f":"_xlfn.XLOOKUP(B18514,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18514,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18514)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18514,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18514,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2028,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18515)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18515)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18515)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18515,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18515)","v":190.99575792719401},190.99575792719401,{"$f":"I18515/((1+real_disc)^(C18515-Assumptions!$G$10))","v":160.8133031585036},{"$f":"_xlfn.XLOOKUP(B18515,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18515,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18515)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18515,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18515,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2029,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18516,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18516)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18516,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18516)","v":9.3484485212177901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18516,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18516)","v":12.9583704120442},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18516,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18516)","v":190.99575792719401},213.30257686045599,{"$f":"I18516/((1+real_disc)^(C18516-Assumptions!$G$10))","v":173.52178370848489},{"$f":"_xlfn.XLOOKUP(B18516,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18516,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18516)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18516,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18516,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2030,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18517)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18517)","v":22.172863780043699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18517)","v":32.727661290760601},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18517,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18517)","v":190.99575792719401},245.8962829979983,{"$f":"I18517/((1+real_disc)^(C18517-Assumptions!$G$10))","v":193.27225570217695},{"$f":"_xlfn.XLOOKUP(B18517,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18517,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18517)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18517,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18517,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2031,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18518)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18518)","v":27.373060968246701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18518)","v":40.058555584886903},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18518,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18518)","v":190.99575792719401},258.42737448032761,{"$f":"I18518/((1+real_disc)^(C18518-Assumptions!$G$10))","v":196.25273462298534},{"$f":"_xlfn.XLOOKUP(B18518,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18518,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18518)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18518,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18518,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2032,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18519)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18519)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18519)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18519,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18519)","v":190.99575792719401},282.12610506994884,{"$f":"I18519/((1+real_disc)^(C18519-Assumptions!$G$10))","v":207.00466135304279},{"$f":"_xlfn.XLOOKUP(B18519,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18519,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18519)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18519,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18519,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2033,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18520)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18520)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18520)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18520,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18520)","v":190.99575792719401},282.12610506994884,{"$f":"I18520/((1+real_disc)^(C18520-Assumptions!$G$10))","v":200.00450372274668},{"$f":"_xlfn.XLOOKUP(B18520,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18520,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18520)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18520,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18520,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2034,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18521)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18521)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18521)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18521,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18521)","v":190.99575792719401},282.12610506994884,{"$f":"I18521/((1+real_disc)^(C18521-Assumptions!$G$10))","v":193.24106639878906},{"$f":"_xlfn.XLOOKUP(B18521,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18521,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18521)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18521,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18521,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2035,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18522)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18522)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18522)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18522,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18522)","v":190.99575792719401},282.12610506994884,{"$f":"I18522/((1+real_disc)^(C18522-Assumptions!$G$10))","v":186.7063443466561},{"$f":"_xlfn.XLOOKUP(B18522,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18522,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18522)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18522,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18522,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2036,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18523)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18523)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18523)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18523,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18523)","v":190.99575792719401},282.12610506994884,{"$f":"I18523/((1+real_disc)^(C18523-Assumptions!$G$10))","v":180.39260323348418},{"$f":"_xlfn.XLOOKUP(B18523,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18523,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18523)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18523,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18523,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2037,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18524)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18524)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18524)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18524,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18524)","v":190.99575792719401},282.12610506994884,{"$f":"I18524/((1+real_disc)^(C18524-Assumptions!$G$10))","v":174.29237027389775},{"$f":"_xlfn.XLOOKUP(B18524,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18524,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18524)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18524,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18524,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2038,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18525)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18525)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18525)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18525,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18525)","v":190.99575792719401},282.12610506994884,{"$f":"I18525/((1+real_disc)^(C18525-Assumptions!$G$10))","v":168.39842538540847},{"$f":"_xlfn.XLOOKUP(B18525,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18525,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18525)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18525,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18525,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2039,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18526)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18526)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18526)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18526,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18526)","v":190.99575792719401},282.12610506994884,{"$f":"I18526/((1+real_disc)^(C18526-Assumptions!$G$10))","v":162.70379264290676},{"$f":"_xlfn.XLOOKUP(B18526,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18526,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18526)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18526,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18526,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2040,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18527)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18527)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18527)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18527,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18527)","v":190.99575792719401},282.12610506994884,{"$f":"I18527/((1+real_disc)^(C18527-Assumptions!$G$10))","v":157.20173202213215},{"$f":"_xlfn.XLOOKUP(B18527,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18527,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18527)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18527,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18527,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2041,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18528,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18528)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18528,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18528)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18528,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18528)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18528,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18528)","v":190.99575792719401},282.12610506994884,{"$f":"I18528/((1+real_disc)^(C18528-Assumptions!$G$10))","v":151.88573142234992},{"$f":"_xlfn.XLOOKUP(B18528,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18528,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18528)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18528,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18528,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2042,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18529)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18529)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18529)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18529,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18529)","v":190.99575792719401},282.12610506994884,{"$f":"I18529/((1+real_disc)^(C18529-Assumptions!$G$10))","v":146.7494989587922},{"$f":"_xlfn.XLOOKUP(B18529,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18529,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18529)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18529,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18529,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2043,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18530)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18530)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18530)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18530,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18530)","v":190.99575792719401},282.12610506994884,{"$f":"I18530/((1+real_disc)^(C18530-Assumptions!$G$10))","v":141.78695551574128},{"$f":"_xlfn.XLOOKUP(B18530,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18530,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18530)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18530,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2044,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18531)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18531)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18531)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18531,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18531)","v":190.99575792719401},282.12610506994884,{"$f":"I18531/((1+real_disc)^(C18531-Assumptions!$G$10))","v":136.99222755144086},{"$f":"_xlfn.XLOOKUP(B18531,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18531,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18531)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18531,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18531,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2045,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18532)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18532)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18532)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18532,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18532)","v":190.99575792719401},282.12610506994884,{"$f":"I18532/((1+real_disc)^(C18532-Assumptions!$G$10))","v":132.35964014631969},{"$f":"_xlfn.XLOOKUP(B18532,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18532,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18532)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18532,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18532,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200307352,2046,"CDN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18533)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18533)","v":32.843755528504097},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18533)","v":58.286591614250703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18533,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18533)","v":190.99575792719401},282.12610506994884,{"$f":"I18533/((1+real_disc)^(C18533-Assumptions!$G$10))","v":127.88371028629921},{"$f":"_xlfn.XLOOKUP(B18533,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":240893.71468},267083.16744086583,{"$f":"_xlfn.XLOOKUP(B18533,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18533)","v":240893.71468},{"$f":"_xlfn.XLOOKUP($B18533,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18533,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2023,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18534)","v":258.02243009516701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18534)","v":4.2807521265006203},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18534)","v":13.527122551682201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18534,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18534)","v":25576.6145772854},25852.444882058749,{"$f":"I18534/((1+real_disc)^(C18534-Assumptions!$G$10))","v":25852.444882058749},{"$f":"_xlfn.XLOOKUP(B18534,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18534,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18534)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18534,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18534,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2024,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18535)","v":15.9146978724983},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18535)","v":0.71936928130867905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18535)","v":3.2741436514735298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18535,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18535)","v":25576.6145772854},25596.522788090679,{"$f":"I18535/((1+real_disc)^(C18535-Assumptions!$G$10))","v":24730.939891875052},{"$f":"_xlfn.XLOOKUP(B18535,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18535,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18535)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18535,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18535,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2025,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18536)","v":15.9146978724983},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18536)","v":0.71936928130867905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18536)","v":3.2741436514735298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18536,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18536)","v":25576.6145772854},25596.522788090679,{"$f":"I18536/((1+real_disc)^(C18536-Assumptions!$G$10))","v":23894.627914855126},{"$f":"_xlfn.XLOOKUP(B18536,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18536,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18536)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18536,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18536,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2026,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18537)","v":0.610411730962238},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18537)","v":0.73982311201744},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18537)","v":3.3326723376588201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18537,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18537)","v":25576.6145772854},25581.297484466038,{"$f":"I18537/((1+real_disc)^(C18537-Assumptions!$G$10))","v":23072.864667637874},{"$f":"_xlfn.XLOOKUP(B18537,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18537,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18537)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18537,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18537,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2027,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18538)","v":0.610411730962238},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18538)","v":0.71936928130867905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18538)","v":3.3164402924871599},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18538,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18538)","v":25576.6145772854},25581.26079859016,{"$f":"I18538/((1+real_disc)^(C18538-Assumptions!$G$10))","v":22292.590897661568},{"$f":"_xlfn.XLOOKUP(B18538,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18538,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18538)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18538,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18538,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2028,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18539)","v":1.1548053316106399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18539)","v":0.71936928130867905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18539)","v":3.3830130587058802},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18539,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18539)","v":25576.6145772854},25581.871764957024,{"$f":"I18539/((1+real_disc)^(C18539-Assumptions!$G$10))","v":21539.24958410953},{"$f":"_xlfn.XLOOKUP(B18539,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18539,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18539)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18539,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18539,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2029,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18540)","v":0.610411730962238},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18540)","v":0.71936928130867905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18540)","v":3.48302786688597},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18540,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18540)","v":25576.6145772854},25581.427386164556,{"$f":"I18540/((1+real_disc)^(C18540-Assumptions!$G$10))","v":20810.507660956857},{"$f":"_xlfn.XLOOKUP(B18540,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18540,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18540)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18540,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18540,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2030,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18541)","v":0.610411730962238},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18541)","v":0.71936928130867905},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18541)","v":3.6900092477847202},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18541,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18541)","v":25576.6145772854},25581.634367545455,{"$f":"I18541/((1+real_disc)^(C18541-Assumptions!$G$10))","v":20106.933372409258},{"$f":"_xlfn.XLOOKUP(B18541,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18541,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18541)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18541,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18541,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2031,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18542)","v":0.610411730962238},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18542)","v":0.72100870063977596},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18542)","v":4.5083314440185296},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18542,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18542)","v":25576.6145772854},25582.454329161021,{"$f":"I18542/((1+real_disc)^(C18542-Assumptions!$G$10))","v":19427.611453939327},{"$f":"_xlfn.XLOOKUP(B18542,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18542,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18542)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18542,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18542,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2032,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18543)","v":0.610411730962238},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18543)","v":0.82013853861247299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18543)","v":6.7101016345527},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18543,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18543)","v":25576.6145772854},25584.755229189526,{"$f":"I18543/((1+real_disc)^(C18543-Assumptions!$G$10))","v":18772.327327546547},{"$f":"_xlfn.XLOOKUP(B18543,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18543,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18543)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18543,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18543,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2033,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18544)","v":0.610411730962238},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18544)","v":0.78454345571962902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18544)","v":8.0906024692123193},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18544,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18544)","v":25576.6145772854},25586.100134941295,{"$f":"I18544/((1+real_disc)^(C18544-Assumptions!$G$10))","v":18138.467755122023},{"$f":"_xlfn.XLOOKUP(B18544,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18544,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18544)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18544,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18544,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2034,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18545)","v":0.610411730962238},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18545)","v":2.3086018097730099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18545)","v":10.820427118586201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18545,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18545)","v":25576.6145772854},25590.354017944723,{"$f":"I18545/((1+real_disc)^(C18545-Assumptions!$G$10))","v":17528.003297405288},{"$f":"_xlfn.XLOOKUP(B18545,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18545,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18545)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18545,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18545,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2035,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18546)","v":414.73961606737703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18546)","v":7.1325774028036797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18546)","v":20.090689062260001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18546,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18546)","v":25576.6145772854},26018.57745981784,{"$f":"I18546/((1+real_disc)^(C18546-Assumptions!$G$10))","v":17218.660008149436},{"$f":"_xlfn.XLOOKUP(B18546,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18546,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18546)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18546,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18546,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2036,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18547)","v":414.73961606737703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18547)","v":7.1325774028036797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18547)","v":20.090689062260001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18547,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18547)","v":25576.6145772854},26018.57745981784,{"$f":"I18547/((1+real_disc)^(C18547-Assumptions!$G$10))","v":16636.386481303809},{"$f":"_xlfn.XLOOKUP(B18547,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18547,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18547)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18547,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18547,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2037,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18548)","v":414.73961606737703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18548)","v":7.1325774028036797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18548)","v":20.090689062260001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18548,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18548)","v":25576.6145772854},26018.57745981784,{"$f":"I18548/((1+real_disc)^(C18548-Assumptions!$G$10))","v":16073.803363578556},{"$f":"_xlfn.XLOOKUP(B18548,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18548,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18548)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18548,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18548,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2038,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18549)","v":414.73961606737703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18549)","v":7.1325774028036797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18549)","v":20.090689062260001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18549,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18549)","v":25576.6145772854},26018.57745981784,{"$f":"I18549/((1+real_disc)^(C18549-Assumptions!$G$10))","v":15530.244795728076},{"$f":"_xlfn.XLOOKUP(B18549,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18549,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18549)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18549,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18549,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2039,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18550)","v":414.73961606737703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18550)","v":7.1325774028036797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18550)","v":20.090689062260001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18550,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18550)","v":25576.6145772854},26018.57745981784,{"$f":"I18550/((1+real_disc)^(C18550-Assumptions!$G$10))","v":15005.067435486068},{"$f":"_xlfn.XLOOKUP(B18550,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18550,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18550)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18550,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2040,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18551)","v":414.73961606737703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18551)","v":7.1325774028036797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18551)","v":20.090689062260001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18551,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18551)","v":25576.6145772854},26018.57745981784,{"$f":"I18551/((1+real_disc)^(C18551-Assumptions!$G$10))","v":14497.649696121804},{"$f":"_xlfn.XLOOKUP(B18551,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18551,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18551)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18551,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18551,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2041,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18552)","v":414.73961606737703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18552)","v":7.1325774028036797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18552)","v":20.090689062260001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18552,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18552)","v":25576.6145772854},26018.57745981784,{"$f":"I18552/((1+real_disc)^(C18552-Assumptions!$G$10))","v":14007.391010745705},{"$f":"_xlfn.XLOOKUP(B18552,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18552,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18552)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18552,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18552,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2042,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18553)","v":414.73961606737703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18553)","v":7.1325774028036797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18553)","v":20.090689062260001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18553,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18553)","v":25576.6145772854},26018.57745981784,{"$f":"I18553/((1+real_disc)^(C18553-Assumptions!$G$10))","v":13533.711121493438},{"$f":"_xlfn.XLOOKUP(B18553,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18553,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18553)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18553,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18553,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2043,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18554)","v":414.73961606737703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18554)","v":7.1325774028036797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18554)","v":20.090689062260001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18554,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18554)","v":25576.6145772854},26018.57745981784,{"$f":"I18554/((1+real_disc)^(C18554-Assumptions!$G$10))","v":13076.049392747283},{"$f":"_xlfn.XLOOKUP(B18554,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18554,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18554)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18554,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18554,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2044,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18555)","v":414.73961606737703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18555)","v":7.1325774028036797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18555)","v":20.090689062260001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18555,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18555)","v":25576.6145772854},26018.57745981784,{"$f":"I18555/((1+real_disc)^(C18555-Assumptions!$G$10))","v":12633.864147581919},{"$f":"_xlfn.XLOOKUP(B18555,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18555,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18555)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18555,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18555,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2045,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18556)","v":414.73961606737703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18556)","v":7.1325774028036797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18556)","v":20.090689062260001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18556,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18556)","v":25576.6145772854},26018.57745981784,{"$f":"I18556/((1+real_disc)^(C18556-Assumptions!$G$10))","v":12206.632026649197},{"$f":"_xlfn.XLOOKUP(B18556,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18556,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18556)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18556,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18556,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200847925,2046,"NHL015",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18557,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18557)","v":414.73961606737703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18557,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18557)","v":7.1325774028036797},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18557,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18557)","v":20.090689062260001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18557,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18557)","v":25576.6145772854},26018.57745981784,{"$f":"I18557/((1+real_disc)^(C18557-Assumptions!$G$10))","v":11793.847368743185},{"$f":"_xlfn.XLOOKUP(B18557,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2430608.7669500001},2694859.3870491739,{"$f":"_xlfn.XLOOKUP(B18557,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18557)","v":2430608.7669500001},{"$f":"_xlfn.XLOOKUP($B18557,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18557,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2023,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18558)","v":19569.520405676001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18558)","v":6.0867066631333699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18558)","v":13.1542416891517},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18558,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18558)","v":31129.7695695781},50718.530923606391,{"$f":"I18558/((1+real_disc)^(C18558-Assumptions!$G$10))","v":50718.530923606391},{"$f":"_xlfn.XLOOKUP(B18558,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18558,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18558)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18558,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18558,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2024,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18559)","v":208385.31348501999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18559)","v":4.0876117891459396},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18559)","v":8.8926734357135206},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18559,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18559)","v":31129.7695695781},239528.06333982293,{"$f":"I18559/((1+real_disc)^(C18559-Assumptions!$G$10))","v":231428.08052156807},{"$f":"_xlfn.XLOOKUP(B18559,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18559,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18559)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18559,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18559,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2025,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18560)","v":246860.42907896399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18560)","v":4.0876117891459396},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18560)","v":8.8926734357135206},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18560,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18560)","v":31129.7695695781},278003.17893376696,{"$f":"I18560/((1+real_disc)^(C18560-Assumptions!$G$10))","v":259518.94227054727},{"$f":"_xlfn.XLOOKUP(B18560,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18560,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18560)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18560,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18560,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2026,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18561)","v":194492.74817695},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18561)","v":4.0876117891459396},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18561)","v":8.8926734357135206},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18561,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18561)","v":31129.7695695781},225635.49803175294,{"$f":"I18561/((1+real_disc)^(C18561-Assumptions!$G$10))","v":203510.29158951098},{"$f":"_xlfn.XLOOKUP(B18561,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18561,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18561)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18561,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18561,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2027,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18562)","v":190247.48424887299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18562)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18562)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18562,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18562)","v":31129.7695695781},221377.25381845108,{"$f":"I18562/((1+real_disc)^(C18562-Assumptions!$G$10))","v":192917.4872293433},{"$f":"_xlfn.XLOOKUP(B18562,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18562,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18562)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18562,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18562,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2028,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18563)","v":184972.70551735201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18563)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18563)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18563,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18563)","v":31129.7695695781},216102.47508693009,{"$f":"I18563/((1+real_disc)^(C18563-Assumptions!$G$10))","v":181952.48531490786},{"$f":"_xlfn.XLOOKUP(B18563,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18563,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18563)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18563,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18563,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2029,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18564)","v":168669.105120291},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18564)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18564)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18564,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18564)","v":31129.7695695781},199798.87468986912,{"$f":"I18564/((1+real_disc)^(C18564-Assumptions!$G$10))","v":162536.51329217249},{"$f":"_xlfn.XLOOKUP(B18564,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18564,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18564)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18564,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18564,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2030,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18565)","v":131861.51695903999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18565)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18565,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18565)","v":31129.7695695781},162991.28652861807,{"$f":"I18565/((1+real_disc)^(C18565-Assumptions!$G$10))","v":128109.67788172016},{"$f":"_xlfn.XLOOKUP(B18565,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18565,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18565)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18565,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18565,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2031,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18566)","v":124201.533439298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18566)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18566)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18566,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18566)","v":31129.7695695781},155331.3030088761,{"$f":"I18566/((1+real_disc)^(C18566-Assumptions!$G$10))","v":117960.38654706856},{"$f":"_xlfn.XLOOKUP(B18566,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},{"$f":"K18566/((1 + real_disc) ^ (2023 - 2026))","v":3676931.6572539131},{"$f":"_xlfn.XLOOKUP(B18566,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18566)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18566,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18566,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2032,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18567)","v":146147.99659479401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18567)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18567)","v":0.106722208880894},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18567,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18567)","v":31129.7695695781},{"$f":"SUM(E18567:H18567)","v":177277.872886581},{"$f":"I18567/((1+real_disc)^(C18567-Assumptions!$G$10))","v":130074.26602077791},{"$f":"_xlfn.XLOOKUP(B18567,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18567,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18567)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18567,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18567,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2033,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18568)","v":146147.99659479401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18568)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18568)","v":0.106722208880894},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18568,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18568)","v":31129.7695695781},177277.872886581,{"$f":"I18568/((1+real_disc)^(C18568-Assumptions!$G$10))","v":125675.61934374679},{"$f":"_xlfn.XLOOKUP(B18568,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18568,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18568)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18568,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2034,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18569,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18569)","v":115081.93225045101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18569,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18569)","v":0.589311135449062},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18569,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18569)","v":4.9450571067529703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18569,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18569)","v":31129.7695695781},146217.23618827132,{"$f":"I18569/((1+real_disc)^(C18569-Assumptions!$G$10))","v":100150.86920049359},{"$f":"_xlfn.XLOOKUP(B18569,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18569,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18569)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18569,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18569,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2035,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18570)","v":86227.156347577198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18570)","v":5.90425262099048},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18570)","v":11.487888271838701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18570,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18570)","v":31129.7695695781},117374.31805804813,{"$f":"I18570/((1+real_disc)^(C18570-Assumptions!$G$10))","v":77676.363338892363},{"$f":"_xlfn.XLOOKUP(B18570,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18570,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18570)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18570,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18570,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2036,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18571)","v":86227.156347577198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18571)","v":5.90425262099048},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18571)","v":11.487888271838701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18571,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18571)","v":31129.7695695781},117374.31805804813,{"$f":"I18571/((1+real_disc)^(C18571-Assumptions!$G$10))","v":75049.626414388767},{"$f":"_xlfn.XLOOKUP(B18571,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18571,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18571)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18571,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18571,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2037,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18572)","v":86227.156347577198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18572)","v":5.90425262099048},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18572)","v":11.487888271838701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18572,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18572)","v":31129.7695695781},117374.31805804813,{"$f":"I18572/((1+real_disc)^(C18572-Assumptions!$G$10))","v":72511.716342404601},{"$f":"_xlfn.XLOOKUP(B18572,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18572,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18572)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18572,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18572,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2038,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18573)","v":86227.156347577198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18573)","v":5.90425262099048},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18573)","v":11.487888271838701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18573,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18573)","v":31129.7695695781},117374.31805804813,{"$f":"I18573/((1+real_disc)^(C18573-Assumptions!$G$10))","v":70059.629316332954},{"$f":"_xlfn.XLOOKUP(B18573,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18573,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18573)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18573,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18573,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2039,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18574)","v":86227.156347577198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18574)","v":5.90425262099048},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18574)","v":11.487888271838701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18574,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18574)","v":31129.7695695781},117374.31805804813,{"$f":"I18574/((1+real_disc)^(C18574-Assumptions!$G$10))","v":67690.463107568095},{"$f":"_xlfn.XLOOKUP(B18574,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18574,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18574)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18574,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18574,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2040,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18575)","v":86227.156347577198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18575)","v":5.90425262099048},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18575)","v":11.487888271838701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18575,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18575)","v":31129.7695695781},117374.31805804813,{"$f":"I18575/((1+real_disc)^(C18575-Assumptions!$G$10))","v":65401.413630500574},{"$f":"_xlfn.XLOOKUP(B18575,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18575,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18575)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18575,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18575,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2041,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18576)","v":86227.156347577198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18576)","v":5.90425262099048},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18576)","v":11.487888271838701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18576,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18576)","v":31129.7695695781},117374.31805804813,{"$f":"I18576/((1+real_disc)^(C18576-Assumptions!$G$10))","v":63189.771623672059},{"$f":"_xlfn.XLOOKUP(B18576,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18576,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18576)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18576,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18576,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2042,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18577)","v":86227.156347577198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18577)","v":5.90425262099048},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18577)","v":11.487888271838701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18577,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18577)","v":31129.7695695781},117374.31805804813,{"$f":"I18577/((1+real_disc)^(C18577-Assumptions!$G$10))","v":61052.919443161416},{"$f":"_xlfn.XLOOKUP(B18577,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18577,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18577)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18577,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2043,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18578)","v":86227.156347577198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18578)","v":5.90425262099048},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18578)","v":11.487888271838701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18578,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18578)","v":31129.7695695781},117374.31805804813,{"$f":"I18578/((1+real_disc)^(C18578-Assumptions!$G$10))","v":58988.327964407166},{"$f":"_xlfn.XLOOKUP(B18578,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18578,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18578)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18578,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18578,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2044,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18579)","v":86227.156347577198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18579)","v":5.90425262099048},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18579)","v":11.487888271838701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18579,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18579)","v":31129.7695695781},117374.31805804813,{"$f":"I18579/((1+real_disc)^(C18579-Assumptions!$G$10))","v":56993.553588799208},{"$f":"_xlfn.XLOOKUP(B18579,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18579,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18579)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18579,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18579,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2045,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18580)","v":86227.156347577198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18580)","v":5.90425262099048},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18580)","v":11.487888271838701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18580,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18580)","v":31129.7695695781},117374.31805804813,{"$f":"I18580/((1+real_disc)^(C18580-Assumptions!$G$10))","v":55066.23535149682},{"$f":"_xlfn.XLOOKUP(B18580,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18580,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18580)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18580,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18580,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,200921983,2046,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18581,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18581)","v":86227.156347577198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18581,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18581)","v":5.90425262099048},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18581,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18581)","v":11.487888271838701},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18581,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18581)","v":31129.7695695781},117374.31805804813,{"$f":"I18581/((1+real_disc)^(C18581-Assumptions!$G$10))","v":53204.092127050062},{"$f":"_xlfn.XLOOKUP(B18581,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3316381.6875},3676931.6572539131,{"$f":"_xlfn.XLOOKUP(B18581,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18581)","v":3316381.6875},{"$f":"_xlfn.XLOOKUP($B18581,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18581,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2023,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18582)","v":4729.5385988860198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18582)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18582)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18582,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18582)","v":6805.2568236041798},11534.795422490199,{"$f":"I18582/((1+real_disc)^(C18582-Assumptions!$G$10))","v":11534.795422490199},{"$f":"_xlfn.XLOOKUP(B18582,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18582,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18582)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18582,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18582,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2024,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18583)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18583)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18583)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18583,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18583)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18583/((1+real_disc)^(C18583-Assumptions!$G$10))","v":6575.1273658011405},{"$f":"_xlfn.XLOOKUP(B18583,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18583,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18583)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18583,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18583,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2025,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18584,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18584)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18584,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18584)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18584,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18584)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18584,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18584)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18584/((1+real_disc)^(C18584-Assumptions!$G$10))","v":6352.7800635759813},{"$f":"_xlfn.XLOOKUP(B18584,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18584,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18584)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18584,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18584,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2026,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18585)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18585,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18585)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18585/((1+real_disc)^(C18585-Assumptions!$G$10))","v":6137.9517522473252},{"$f":"_xlfn.XLOOKUP(B18585,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18585,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18585)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18585,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18585,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2027,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18586)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18586)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18586)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18586,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18586)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18586/((1+real_disc)^(C18586-Assumptions!$G$10))","v":5930.3881664225373},{"$f":"_xlfn.XLOOKUP(B18586,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18586,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18586)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18586,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18586,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2028,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18587)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18587)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18587)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18587,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18587)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18587/((1+real_disc)^(C18587-Assumptions!$G$10))","v":5729.8436390555926},{"$f":"_xlfn.XLOOKUP(B18587,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18587,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18587)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18587,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18587,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2029,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18588)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18588)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18588)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18588,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18588)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18588/((1+real_disc)^(C18588-Assumptions!$G$10))","v":5536.0808106817312},{"$f":"_xlfn.XLOOKUP(B18588,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18588,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18588)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18588,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18588,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2030,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18589)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18589)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18589)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18589,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18589)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18589/((1+real_disc)^(C18589-Assumptions!$G$10))","v":5348.8703484847647},{"$f":"_xlfn.XLOOKUP(B18589,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18589,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18589)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18589,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18589,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2031,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18590)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18590)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18590)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18590,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18590)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18590/((1+real_disc)^(C18590-Assumptions!$G$10))","v":5167.990674864508},{"$f":"_xlfn.XLOOKUP(B18590,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18590,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18590)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18590,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18590,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2032,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18591)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18591)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18591)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18591,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18591)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18591/((1+real_disc)^(C18591-Assumptions!$G$10))","v":4993.2277051831006},{"$f":"_xlfn.XLOOKUP(B18591,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18591,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18591)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18591,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18591,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2033,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18592)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18592)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18592)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18592,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18592)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18592/((1+real_disc)^(C18592-Assumptions!$G$10))","v":4824.3745943798076},{"$f":"_xlfn.XLOOKUP(B18592,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18592,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18592)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18592,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18592,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2034,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18593,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18593)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18593,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18593)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18593,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18593)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18593,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18593)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18593/((1+real_disc)^(C18593-Assumptions!$G$10))","v":4661.231492154403},{"$f":"_xlfn.XLOOKUP(B18593,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18593,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18593)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18593,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18593,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2035,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18594)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18594,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18594)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18594/((1+real_disc)^(C18594-Assumptions!$G$10))","v":4503.6053064293756},{"$f":"_xlfn.XLOOKUP(B18594,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18594,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18594)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18594,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18594,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2036,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18595)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18595,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18595)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18595/((1+real_disc)^(C18595-Assumptions!$G$10))","v":4351.3094748109916},{"$f":"_xlfn.XLOOKUP(B18595,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18595,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18595)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18595,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18595,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2037,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18596)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18596)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18596)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18596,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18596)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18596/((1+real_disc)^(C18596-Assumptions!$G$10))","v":4204.1637437787358},{"$f":"_xlfn.XLOOKUP(B18596,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18596,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18596)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18596,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18596,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2038,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18597)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18597)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18597)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18597,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18597)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18597/((1+real_disc)^(C18597-Assumptions!$G$10))","v":4061.9939553417739},{"$f":"_xlfn.XLOOKUP(B18597,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18597,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18597)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18597,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18597,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2039,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18598)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18598)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18598)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18598,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18598)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18598/((1+real_disc)^(C18598-Assumptions!$G$10))","v":3924.6318409099272},{"$f":"_xlfn.XLOOKUP(B18598,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18598,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18598)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18598,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18598,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2040,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18599,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18599)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18599,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18599)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18599,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18599)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18599,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18599)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18599/((1+real_disc)^(C18599-Assumptions!$G$10))","v":3791.9148221351957},{"$f":"_xlfn.XLOOKUP(B18599,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18599,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18599)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18599,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18599,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2041,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18600)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18600)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18600)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18600,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18600)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18600/((1+real_disc)^(C18600-Assumptions!$G$10))","v":3663.6858184881121},{"$f":"_xlfn.XLOOKUP(B18600,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18600,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18600)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18600,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18600,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2042,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18601)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18601)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18601)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18601,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18601)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18601/((1+real_disc)^(C18601-Assumptions!$G$10))","v":3539.7930613411713},{"$f":"_xlfn.XLOOKUP(B18601,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18601,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18601)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18601,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18601,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2043,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18602)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18602)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18602)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18602,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18602)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18602/((1+real_disc)^(C18602-Assumptions!$G$10))","v":3420.0899143392962},{"$f":"_xlfn.XLOOKUP(B18602,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18602,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18602)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18602,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18602,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2044,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18603)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18603)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18603)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18603,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18603)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18603/((1+real_disc)^(C18603-Assumptions!$G$10))","v":3304.4346998447313},{"$f":"_xlfn.XLOOKUP(B18603,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18603,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18603)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18603,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18603,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2045,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18604)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18604)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18604)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18604,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18604)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18604/((1+real_disc)^(C18604-Assumptions!$G$10))","v":3192.690531250948},{"$f":"_xlfn.XLOOKUP(B18604,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18604,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18604)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18604,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18604,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201013189,2046,"CLC013",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18605)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18605)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18605)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18605,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18605)","v":6805.2568236041798},6805.2568236041798,{"$f":"I18605/((1+real_disc)^(C18605-Assumptions!$G$10))","v":3084.7251509670996},{"$f":"_xlfn.XLOOKUP(B18605,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1356159.1538900002},1503597.8952627187,{"$f":"_xlfn.XLOOKUP(B18605,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18605)","v":1356159.1538900002},{"$f":"_xlfn.XLOOKUP($B18605,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18605,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2023,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18606)","v":3075.9943189445398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18606)","v":733.865196904914},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18606)","v":1174.75893402626},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18606,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18606)","v":8130.5869349186296},13115.205384794343,{"$f":"I18606/((1+real_disc)^(C18606-Assumptions!$G$10))","v":13115.205384794343},{"$f":"_xlfn.XLOOKUP(B18606,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18606,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18606)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18606,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2024,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18607)","v":52.627270381957899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18607)","v":385.04769394870999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18607)","v":921.00003889159404},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18607,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18607)","v":8130.5869349186296},9489.2619381408913,{"$f":"I18607/((1+real_disc)^(C18607-Assumptions!$G$10))","v":9168.369022358349},{"$f":"_xlfn.XLOOKUP(B18607,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18607,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18607)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18607,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18607,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2025,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18608)","v":73.956769988166897},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18608)","v":373.55896529849298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18608)","v":1101.6473018797101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18608,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18608)","v":8130.5869349186296},9679.7499720849992,{"$f":"I18608/((1+real_disc)^(C18608-Assumptions!$G$10))","v":9036.1501758127379},{"$f":"_xlfn.XLOOKUP(B18608,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18608,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18608)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18608,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18608,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2026,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18609)","v":109.15906150767201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18609)","v":276.45595428863999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18609)","v":862.25411370980999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18609,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18609)","v":8130.5869349186296},9378.4560644247522,{"$f":"I18609/((1+real_disc)^(C18609-Assumptions!$G$10))","v":8458.8300377359337},{"$f":"_xlfn.XLOOKUP(B18609,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18609,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18609)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18609,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18609,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2027,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18610)","v":107.90074011946901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18610)","v":344.19103677965398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18610)","v":803.53679239911298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18610,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18610)","v":8130.5869349186296},9386.2155042168652,{"$f":"I18610/((1+real_disc)^(C18610-Assumptions!$G$10))","v":8179.5445486536237},{"$f":"_xlfn.XLOOKUP(B18610,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18610,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18610)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18610,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18610,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2028,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18611)","v":74.503624781572299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18611)","v":533.56859864445596},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18611)","v":746.19857293422297},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18611,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18611)","v":8130.5869349186296},9484.8577312788802,{"$f":"I18611/((1+real_disc)^(C18611-Assumptions!$G$10))","v":7985.9957012074356},{"$f":"_xlfn.XLOOKUP(B18611,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18611,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18611)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18611,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18611,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2029,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18612)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18612)","v":493.29670563920899},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18612)","v":773.44222330914204},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18612,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18612)","v":8130.5869349186296},9397.3258638669813,{"$f":"I18612/((1+real_disc)^(C18612-Assumptions!$G$10))","v":7644.7306450256983},{"$f":"_xlfn.XLOOKUP(B18612,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18612,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18612)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18612,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18612,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2030,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18613)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18613)","v":498.69312869010503},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18613)","v":858.57132255084798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18613,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18613)","v":8130.5869349186296},9487.851386159582,{"$f":"I18613/((1+real_disc)^(C18613-Assumptions!$G$10))","v":7457.3654258328752},{"$f":"_xlfn.XLOOKUP(B18613,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18613,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18613)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18613,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18613,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2031,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18614)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18614)","v":666.87317283744596},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18614)","v":1211.52548090511},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18614,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18614)","v":8130.5869349186296},10008.985588661186,{"$f":"I18614/((1+real_disc)^(C18614-Assumptions!$G$10))","v":7600.9393220312159},{"$f":"_xlfn.XLOOKUP(B18614,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18614,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18614)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18614,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18614,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2032,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18615)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18615)","v":666.87317283744596},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18615)","v":1211.52548090511},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18615,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18615)","v":8130.5869349186296},10008.985588661186,{"$f":"I18615/((1+real_disc)^(C18615-Assumptions!$G$10))","v":7343.9027266002095},{"$f":"_xlfn.XLOOKUP(B18615,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18615,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18615)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18615,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2033,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18616)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18616)","v":931.57546276965502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18616)","v":1508.88933831644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18616,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18616)","v":8130.5869349186296},10571.051736004725,{"$f":"I18616/((1+real_disc)^(C18616-Assumptions!$G$10))","v":7494.0174563530973},{"$f":"_xlfn.XLOOKUP(B18616,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18616,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18616)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18616,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18616,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2034,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18617)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18617)","v":931.57546276965502},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18617)","v":1508.88933831644},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18617,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18617)","v":8130.5869349186296},10571.051736004725,{"$f":"I18617/((1+real_disc)^(C18617-Assumptions!$G$10))","v":7240.5965761865673},{"$f":"_xlfn.XLOOKUP(B18617,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18617,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18617)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18617,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18617,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2035,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18618)","v":3.0210622634901401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18618)","v":951.50011165479498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18618)","v":1518.9509973327399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18618,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18618)","v":8130.5869349186296},10604.059106169654,{"$f":"I18618/((1+real_disc)^(C18618-Assumptions!$G$10))","v":7017.5892105338271},{"$f":"_xlfn.XLOOKUP(B18618,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18618,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18618)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18618,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18618,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2036,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18619)","v":3.0210622634901401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18619)","v":951.50011165479498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18619)","v":1518.9509973327399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18619,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18619)","v":8130.5869349186296},10604.059106169654,{"$f":"I18619/((1+real_disc)^(C18619-Assumptions!$G$10))","v":6780.2794304674671},{"$f":"_xlfn.XLOOKUP(B18619,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18619,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18619)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18619,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18619,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2037,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18620)","v":3.0210622634901401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18620)","v":951.50011165479498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18620)","v":1518.9509973327399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18620,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18620)","v":8130.5869349186296},10604.059106169654,{"$f":"I18620/((1+real_disc)^(C18620-Assumptions!$G$10))","v":6550.9946188091462},{"$f":"_xlfn.XLOOKUP(B18620,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18620,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18620)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18620,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18620,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2038,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18621)","v":3.0210622634901401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18621)","v":951.50011165479498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18621)","v":1518.9509973327399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18621,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18621)","v":8130.5869349186296},10604.059106169654,{"$f":"I18621/((1+real_disc)^(C18621-Assumptions!$G$10))","v":6329.4633998156005},{"$f":"_xlfn.XLOOKUP(B18621,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18621,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18621)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18621,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18621,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2039,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18622)","v":3.0210622634901401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18622)","v":951.50011165479498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18622)","v":1518.9509973327399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18622,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18622)","v":8130.5869349186296},10604.059106169654,{"$f":"I18622/((1+real_disc)^(C18622-Assumptions!$G$10))","v":6115.4235747010653},{"$f":"_xlfn.XLOOKUP(B18622,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18622,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18622)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18622,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18622,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2040,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18623)","v":3.0210622634901401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18623)","v":951.50011165479498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18623)","v":1518.9509973327399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18623,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18623)","v":8130.5869349186296},10604.059106169654,{"$f":"I18623/((1+real_disc)^(C18623-Assumptions!$G$10))","v":5908.6218113053765},{"$f":"_xlfn.XLOOKUP(B18623,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18623,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18623)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18623,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18623,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2041,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18624)","v":3.0210622634901401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18624)","v":951.50011165479498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18624)","v":1518.9509973327399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18624,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18624)","v":8130.5869349186296},10604.059106169654,{"$f":"I18624/((1+real_disc)^(C18624-Assumptions!$G$10))","v":5708.8133442564031},{"$f":"_xlfn.XLOOKUP(B18624,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18624,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18624)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18624,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18624,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2042,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18625)","v":3.0210622634901401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18625)","v":951.50011165479498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18625)","v":1518.9509973327399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18625,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18625)","v":8130.5869349186296},10604.059106169654,{"$f":"I18625/((1+real_disc)^(C18625-Assumptions!$G$10))","v":5515.7616852718875},{"$f":"_xlfn.XLOOKUP(B18625,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18625,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18625)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18625,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18625,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2043,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18626)","v":3.0210622634901401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18626)","v":951.50011165479498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18626)","v":1518.9509973327399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18626,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18626)","v":8130.5869349186296},10604.059106169654,{"$f":"I18626/((1+real_disc)^(C18626-Assumptions!$G$10))","v":5329.2383432578636},{"$f":"_xlfn.XLOOKUP(B18626,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18626,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18626)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18626,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18626,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2044,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18627)","v":3.0210622634901401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18627)","v":951.50011165479498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18627)","v":1518.9509973327399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18627,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18627)","v":8130.5869349186296},10604.059106169654,{"$f":"I18627/((1+real_disc)^(C18627-Assumptions!$G$10))","v":5149.0225538723325},{"$f":"_xlfn.XLOOKUP(B18627,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18627,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18627)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18627,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18627,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2045,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18628)","v":3.0210622634901401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18628)","v":951.50011165479498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18628)","v":1518.9509973327399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18628,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18628)","v":8130.5869349186296},10604.059106169654,{"$f":"I18628/((1+real_disc)^(C18628-Assumptions!$G$10))","v":4974.9010182341372},{"$f":"_xlfn.XLOOKUP(B18628,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18628,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18628)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18628,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18628,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,201854154,2046,"MRO005",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18629)","v":3.0210622634901401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18629)","v":951.50011165479498},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18629)","v":1518.9509973327399},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18629,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18629)","v":8130.5869349186296},10604.059106169654,{"$f":"I18629/((1+real_disc)^(C18629-Assumptions!$G$10))","v":4806.6676504677653},{"$f":"_xlfn.XLOOKUP(B18629,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1900759.2017000001},2107405.7029955201,{"$f":"_xlfn.XLOOKUP(B18629,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18629)","v":1900759.2017000001},{"$f":"_xlfn.XLOOKUP($B18629,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18629,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2023,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18630)","v":14270.561348355801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18630)","v":5.8034082758028704},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18630)","v":37.312760979867001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18630,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18630)","v":1245.3081661009401},15558.98568371241,{"$f":"I18630/((1+real_disc)^(C18630-Assumptions!$G$10))","v":15558.98568371241},{"$f":"_xlfn.XLOOKUP(B18630,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},{"$f":"K18630/((1 + real_disc) ^ (2023 - 2026))","v":2278706.8656071373},{"$f":"_xlfn.XLOOKUP(B18630,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18630)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18630,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18630,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2024,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18631)","v":255.135711532149},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18631)","v":3.14903189524289},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18631)","v":19.2643512047817},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18631,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18631)","v":1245.3081661009401},{"$f":"SUM(E18631:H18631)","v":1522.8572607331137},{"$f":"I18631/((1+real_disc)^(C18631-Assumptions!$G$10))","v":1471.3596722059071},{"$f":"_xlfn.XLOOKUP(B18631,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18631,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18631)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18631,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18631,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2025,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18632)","v":255.135711532149},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18632)","v":3.1668550302428198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18632)","v":19.475798000454901},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18632,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18632)","v":1245.3081661009401},1523.0865306637868,{"$f":"I18632/((1+real_disc)^(C18632-Assumptions!$G$10))","v":1421.8175739585865},{"$f":"_xlfn.XLOOKUP(B18632,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18632,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18632)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18632,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18632,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2026,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18633)","v":255.135711532149},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18633)","v":3.2194113229423702},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18633)","v":20.319910352750298},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18633,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18633)","v":1245.3081661009401},1523.9831993087819,{"$f":"I18633/((1+real_disc)^(C18633-Assumptions!$G$10))","v":1374.5455301771717},{"$f":"_xlfn.XLOOKUP(B18633,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18633,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18633)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18633,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2027,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18634)","v":255.135711532149},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18634)","v":3.2709989641247001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18634)","v":20.529563662964499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18634,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18634)","v":1245.3081661009401},1524.2444402601782,{"$f":"I18634/((1+real_disc)^(C18634-Assumptions!$G$10))","v":1328.2909705774932},{"$f":"_xlfn.XLOOKUP(B18634,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18634,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18634)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18634,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18634,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2028,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18635)","v":255.135711532149},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18635)","v":3.2822100657347999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18635)","v":20.854978506491602},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18635,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18635)","v":1245.3081661009401},1524.5810662053154,{"$f":"I18635/((1+real_disc)^(C18635-Assumptions!$G$10))","v":1283.6563484454348},{"$f":"_xlfn.XLOOKUP(B18635,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18635,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18635)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18635,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18635,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2029,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18636)","v":255.135711532149},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18636)","v":3.2110064490650201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18636)","v":19.928567801307299},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18636,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18636)","v":1245.3081661009401},1523.5834518834613,{"$f":"I18636/((1+real_disc)^(C18636-Assumptions!$G$10))","v":1239.4361197638259},{"$f":"_xlfn.XLOOKUP(B18636,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18636,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18636)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18636,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18636,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2030,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18637)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18637)","v":1.33513156001246},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18637)","v":8.0876164367074495},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18637,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18637)","v":1245.3081661009401},1254.7309140976599,{"$f":"I18637/((1+real_disc)^(C18637-Assumptions!$G$10))","v":986.20715657130631},{"$f":"_xlfn.XLOOKUP(B18637,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18637,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18637)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18637,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18637,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2031,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18638)","v":22167.7340068144},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18638)","v":20.1472958947591},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18638)","v":51.1643116968878},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18638,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18638)","v":1245.3081661009401},23484.353780506986,{"$f":"I18638/((1+real_disc)^(C18638-Assumptions!$G$10))","v":17834.289651187799},{"$f":"_xlfn.XLOOKUP(B18638,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18638,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18638)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18638,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18638,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2032,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18639)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18639)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18639)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18639,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18639)","v":1245.3081661009401},50660.659543386806,{"$f":"I18639/((1+real_disc)^(C18639-Assumptions!$G$10))","v":37171.294978536258},{"$f":"_xlfn.XLOOKUP(B18639,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18639,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18639)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18639,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18639,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2033,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18640,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18640)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18640,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18640)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18640,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18640)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18640,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18640)","v":1245.3081661009401},50660.659543386806,{"$f":"I18640/((1+real_disc)^(C18640-Assumptions!$G$10))","v":35914.294665252426},{"$f":"_xlfn.XLOOKUP(B18640,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18640,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18640)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18640,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18640,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2034,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18641)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18641)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18641)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18641,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18641)","v":1245.3081661009401},50660.659543386806,{"$f":"I18641/((1+real_disc)^(C18641-Assumptions!$G$10))","v":34699.801608939539},{"$f":"_xlfn.XLOOKUP(B18641,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18641,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18641)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18641,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18641,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2035,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18642)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18642)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18642)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18642,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18642)","v":1245.3081661009401},50660.659543386806,{"$f":"I18642/((1+real_disc)^(C18642-Assumptions!$G$10))","v":33526.378366125158},{"$f":"_xlfn.XLOOKUP(B18642,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18642,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18642)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18642,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2036,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18643)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18643)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18643)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18643,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18643)","v":1245.3081661009401},50660.659543386806,{"$f":"I18643/((1+real_disc)^(C18643-Assumptions!$G$10))","v":32392.636102536395},{"$f":"_xlfn.XLOOKUP(B18643,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18643,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18643)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18643,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18643,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2037,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18644)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18644)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18644)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18644,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18644)","v":1245.3081661009401},50660.659543386806,{"$f":"I18644/((1+real_disc)^(C18644-Assumptions!$G$10))","v":31297.232949310521},{"$f":"_xlfn.XLOOKUP(B18644,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18644,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18644)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18644,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18644,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2038,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18645)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18645)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18645)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18645,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18645)","v":1245.3081661009401},50660.659543386806,{"$f":"I18645/((1+real_disc)^(C18645-Assumptions!$G$10))","v":30238.872414792779},{"$f":"_xlfn.XLOOKUP(B18645,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18645,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18645)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18645,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18645,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2039,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18646,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18646)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18646,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18646)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18646,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18646)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18646,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18646)","v":1245.3081661009401},50660.659543386806,{"$f":"I18646/((1+real_disc)^(C18646-Assumptions!$G$10))","v":29216.301850041338},{"$f":"_xlfn.XLOOKUP(B18646,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18646,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18646)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18646,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18646,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2040,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18647)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18647)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18647)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18647,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18647)","v":1245.3081661009401},50660.659543386806,{"$f":"I18647/((1+real_disc)^(C18647-Assumptions!$G$10))","v":28228.310966223515},{"$f":"_xlfn.XLOOKUP(B18647,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18647,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18647)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18647,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18647,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2041,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18648)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18648)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18648)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18648,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18648)","v":1245.3081661009401},50660.659543386806,{"$f":"I18648/((1+real_disc)^(C18648-Assumptions!$G$10))","v":27273.730402148325},{"$f":"_xlfn.XLOOKUP(B18648,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18648,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18648)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18648,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18648,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2042,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18649)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18649)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18649)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18649,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18649)","v":1245.3081661009401},50660.659543386806,{"$f":"I18649/((1+real_disc)^(C18649-Assumptions!$G$10))","v":26351.430340239931},{"$f":"_xlfn.XLOOKUP(B18649,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18649,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18649)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18649,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18649,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2043,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18650)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18650)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18650)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18650,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18650)","v":1245.3081661009401},50660.659543386806,{"$f":"I18650/((1+real_disc)^(C18650-Assumptions!$G$10))","v":25460.319169313945},{"$f":"_xlfn.XLOOKUP(B18650,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18650,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18650)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18650,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18650,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2044,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18651)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18651)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18651)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18651,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18651)","v":1245.3081661009401},50660.659543386806,{"$f":"I18651/((1+real_disc)^(C18651-Assumptions!$G$10))","v":24599.342192573866},{"$f":"_xlfn.XLOOKUP(B18651,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18651,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18651)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18651,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18651,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2045,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18652)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18652)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18652)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18652,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18652)","v":1245.3081661009401},50660.659543386806,{"$f":"I18652/((1+real_disc)^(C18652-Assumptions!$G$10))","v":23767.48037929842},{"$f":"_xlfn.XLOOKUP(B18652,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18652,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18652)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18652,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18652,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202042623,2046,"CLC003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18653)","v":49328.147106491902},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18653)","v":11.535981653115501},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18653)","v":75.668289140849595},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18653,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18653)","v":1245.3081661009401},50660.659543386806,{"$f":"I18653/((1+real_disc)^(C18653-Assumptions!$G$10))","v":22963.749158742434},{"$f":"_xlfn.XLOOKUP(B18653,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":2055263.0357899999},2278706.8656071373,{"$f":"_xlfn.XLOOKUP(B18653,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18653)","v":2055263.0357899999},{"$f":"_xlfn.XLOOKUP($B18653,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18653,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2023,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18654)","v":1123.4167301437999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18654)","v":71.329623273092594},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18654)","v":146.20740409439799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18654,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18654)","v":4610.4401626252102},5951.393920136501,{"$f":"I18654/((1+real_disc)^(C18654-Assumptions!$G$10))","v":5951.393920136501},{"$f":"_xlfn.XLOOKUP(B18654,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18654,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18654)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18654,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18654,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2024,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18655,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18655)","v":2299.79779936963},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18655,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18655)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18655,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18655)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18655,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18655)","v":4610.4401626252102},6910.2379619948406,{"$f":"I18655/((1+real_disc)^(C18655-Assumptions!$G$10))","v":6676.5584173863199},{"$f":"_xlfn.XLOOKUP(B18655,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18655,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18655)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18655,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18655,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2025,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18656)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18656)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18656)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18656,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18656)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18656/((1+real_disc)^(C18656-Assumptions!$G$10))","v":8402.1989026466235},{"$f":"_xlfn.XLOOKUP(B18656,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18656,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18656)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18656,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18656,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2026,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18657)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18657)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18657)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18657,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18657)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18657/((1+real_disc)^(C18657-Assumptions!$G$10))","v":8118.0665726054349},{"$f":"_xlfn.XLOOKUP(B18657,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18657,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18657)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18657,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18657,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2027,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18658,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18658)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18658,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18658)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18658,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18658)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18658,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18658)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18658/((1+real_disc)^(C18658-Assumptions!$G$10))","v":7843.5425822274738},{"$f":"_xlfn.XLOOKUP(B18658,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18658,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18658)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18658,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18658,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2028,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18659)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18659)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18659)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18659,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18659)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18659/((1+real_disc)^(C18659-Assumptions!$G$10))","v":7578.3020118139857},{"$f":"_xlfn.XLOOKUP(B18659,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18659,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18659)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18659,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18659,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2029,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18660)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18660)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18660)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18660,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18660)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18660/((1+real_disc)^(C18660-Assumptions!$G$10))","v":7322.0309292888742},{"$f":"_xlfn.XLOOKUP(B18660,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18660,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18660)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18660,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2030,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18661)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18661)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18661)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18661,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18661)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18661/((1+real_disc)^(C18661-Assumptions!$G$10))","v":7074.4260186365946},{"$f":"_xlfn.XLOOKUP(B18661,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18661,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18661)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18661,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18661,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2031,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18662)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18662)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18662)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18662,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18662)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18662/((1+real_disc)^(C18662-Assumptions!$G$10))","v":6835.194220904923},{"$f":"_xlfn.XLOOKUP(B18662,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18662,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18662)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18662,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18662,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2032,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18663)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18663)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18663)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18663,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18663)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18663/((1+real_disc)^(C18663-Assumptions!$G$10))","v":6604.0523873477532},{"$f":"_xlfn.XLOOKUP(B18663,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18663,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18663)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18663,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18663,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2033,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18664,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18664)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18664,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18664)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18664,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18664)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18664,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18664)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18664/((1+real_disc)^(C18664-Assumptions!$G$10))","v":6380.7269442973457},{"$f":"_xlfn.XLOOKUP(B18664,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18664,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18664)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18664,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18664,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2034,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18665)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18665)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18665)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18665,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18665)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18665/((1+real_disc)^(C18665-Assumptions!$G$10))","v":6164.9535693694161},{"$f":"_xlfn.XLOOKUP(B18665,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18665,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18665)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18665,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18665,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2035,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18666)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18666)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18666)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18666,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18666)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18666/((1+real_disc)^(C18666-Assumptions!$G$10))","v":5956.4768786177938},{"$f":"_xlfn.XLOOKUP(B18666,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18666,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18666)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18666,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18666,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2036,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18667)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18667)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18667)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18667,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18667)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18667/((1+real_disc)^(C18667-Assumptions!$G$10))","v":5755.0501242684013},{"$f":"_xlfn.XLOOKUP(B18667,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18667,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18667)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18667,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18667,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2037,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18668)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18668)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18668)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18668,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18668)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18668/((1+real_disc)^(C18668-Assumptions!$G$10))","v":5560.4349026747832},{"$f":"_xlfn.XLOOKUP(B18668,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18668,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18668)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18668,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18668,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2038,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18669)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18669)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18669)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18669,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18669)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18669/((1+real_disc)^(C18669-Assumptions!$G$10))","v":5372.4008721495493},{"$f":"_xlfn.XLOOKUP(B18669,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18669,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18669)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18669,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18669,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2039,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18670)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18670)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18670)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18670,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18670)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18670/((1+real_disc)^(C18670-Assumptions!$G$10))","v":5190.72548033773},{"$f":"_xlfn.XLOOKUP(B18670,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18670,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18670)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18670,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18670,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2040,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18671)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18671)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18671,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18671)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18671/((1+real_disc)^(C18671-Assumptions!$G$10))","v":5015.193700809401},{"$f":"_xlfn.XLOOKUP(B18671,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18671,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18671)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18671,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18671,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2041,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18672)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18672)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18672)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18672,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18672)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18672/((1+real_disc)^(C18672-Assumptions!$G$10))","v":4845.5977785598088},{"$f":"_xlfn.XLOOKUP(B18672,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18672,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18672)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18672,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18672,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2042,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18673)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18673)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18673)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18673,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18673)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18673/((1+real_disc)^(C18673-Assumptions!$G$10))","v":4681.736984115757},{"$f":"_xlfn.XLOOKUP(B18673,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18673,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18673)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18673,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18673,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2043,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18674)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18674)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18674)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18674,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18674)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18674/((1+real_disc)^(C18674-Assumptions!$G$10))","v":4523.4173759572541},{"$f":"_xlfn.XLOOKUP(B18674,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18674,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18674)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18674,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18674,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2044,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18675)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18675)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18675)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18675,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18675)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18675/((1+real_disc)^(C18675-Assumptions!$G$10))","v":4370.4515709731932},{"$f":"_xlfn.XLOOKUP(B18675,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18675,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18675)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18675,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18675,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2045,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18676)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18676)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18676)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18676,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18676)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18676/((1+real_disc)^(C18676-Assumptions!$G$10))","v":4222.6585226794132},{"$f":"_xlfn.XLOOKUP(B18676,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18676,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18676)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18676,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18676,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969526,2046,"EHK024",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18677)","v":4390.2053568624196},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18677)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18677)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18677,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18677)","v":4610.4401626252102},9000.6455194876289,{"$f":"I18677/((1+real_disc)^(C18677-Assumptions!$G$10))","v":4079.8633069366315},{"$f":"_xlfn.XLOOKUP(B18677,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1322531.04574},1466313.8106543804,{"$f":"_xlfn.XLOOKUP(B18677,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18677)","v":1322531.04574},{"$f":"_xlfn.XLOOKUP($B18677,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18677,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2023,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18678)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18678)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18678)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18678,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18678)","v":2748.9673276851699},2748.9673276851699,{"$f":"I18678/((1+real_disc)^(C18678-Assumptions!$G$10))","v":2748.9673276851699},{"$f":"_xlfn.XLOOKUP(B18678,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18678,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18678)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18678,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18678,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2024,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18679)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18679)","v":7.6661268209763295E-2},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18679)","v":0.31184571837999198},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18679,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18679)","v":2748.9673276851699},2749.3558346717596,{"$f":"I18679/((1+real_disc)^(C18679-Assumptions!$G$10))","v":2656.3824489582221},{"$f":"_xlfn.XLOOKUP(B18679,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18679,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18679)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18679,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18679,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2025,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18680)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18680)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18680)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18680,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18680)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18680/((1+real_disc)^(C18680-Assumptions!$G$10))","v":2566.6405501908621},{"$f":"_xlfn.XLOOKUP(B18680,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18680,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18680)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18680,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2026,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18681)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18681)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18681)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18681,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18681)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18681/((1+real_disc)^(C18681-Assumptions!$G$10))","v":2479.8459422133938},{"$f":"_xlfn.XLOOKUP(B18681,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18681,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18681)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18681,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18681,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2027,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18682)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18682)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18682)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18682,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18682)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18682/((1+real_disc)^(C18682-Assumptions!$G$10))","v":2395.9864175974817},{"$f":"_xlfn.XLOOKUP(B18682,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18682,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18682)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18682,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18682,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2028,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18683)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18683)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18683)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18683,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18683)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18683/((1+real_disc)^(C18683-Assumptions!$G$10))","v":2314.962722316408},{"$f":"_xlfn.XLOOKUP(B18683,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18683,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18683)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18683,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18683,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2029,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18684)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18684)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18684)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18684,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18684)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18684/((1+real_disc)^(C18684-Assumptions!$G$10))","v":2236.6789587598141},{"$f":"_xlfn.XLOOKUP(B18684,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18684,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18684)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18684,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18684,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2030,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18685)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18685)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18685)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18685,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18685)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18685/((1+real_disc)^(C18685-Assumptions!$G$10))","v":2161.0424722317048},{"$f":"_xlfn.XLOOKUP(B18685,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18685,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18685)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18685,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18685,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2031,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18686)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18686)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18686)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18686,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18686)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18686/((1+real_disc)^(C18686-Assumptions!$G$10))","v":2087.9637412866718},{"$f":"_xlfn.XLOOKUP(B18686,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18686,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18686)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18686,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18686,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2032,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18687)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18687)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18687)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18687,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18687)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18687/((1+real_disc)^(C18687-Assumptions!$G$10))","v":2017.3562717745624},{"$f":"_xlfn.XLOOKUP(B18687,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18687,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18687)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18687,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18687,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2033,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18688)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18688)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18688)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18688,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18688)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18688/((1+real_disc)^(C18688-Assumptions!$G$10))","v":1949.1364944681764},{"$f":"_xlfn.XLOOKUP(B18688,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18688,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18688)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18688,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18688,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2034,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18689)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18689)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18689)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18689,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18689)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18689/((1+real_disc)^(C18689-Assumptions!$G$10))","v":1883.2236661528273},{"$f":"_xlfn.XLOOKUP(B18689,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18689,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18689)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18689,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2035,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18690)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18690)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18690)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18690,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18690)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18690/((1+real_disc)^(C18690-Assumptions!$G$10))","v":1819.5397740607027},{"$f":"_xlfn.XLOOKUP(B18690,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18690,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18690)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18690,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18690,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2036,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18691)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18691)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18691)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18691,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18691)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18691/((1+real_disc)^(C18691-Assumptions!$G$10))","v":1758.0094435369112},{"$f":"_xlfn.XLOOKUP(B18691,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18691,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18691)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18691,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18691,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2037,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18692)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18692)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18692)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18692,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18692)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18692/((1+real_disc)^(C18692-Assumptions!$G$10))","v":1698.5598488279334},{"$f":"_xlfn.XLOOKUP(B18692,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18692,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18692)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18692,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18692,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2038,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18693)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18693)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18693)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18693,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18693)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18693/((1+real_disc)^(C18693-Assumptions!$G$10))","v":1641.1206268868923},{"$f":"_xlfn.XLOOKUP(B18693,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18693,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18693)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18693,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18693,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2039,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18694)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18694)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18694)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18694,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18694)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18694/((1+real_disc)^(C18694-Assumptions!$G$10))","v":1585.6237940936162},{"$f":"_xlfn.XLOOKUP(B18694,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},{"$f":"K18694/((1 + real_disc) ^ (2023 - 2026))","v":721900.16640553088},{"$f":"_xlfn.XLOOKUP(B18694,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18694)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18694,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18694,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2040,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18695)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18695)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18695)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18695,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18695)","v":2748.9673276851699},{"$f":"SUM(E18695:H18695)","v":2749.4495233782059},{"$f":"I18695/((1+real_disc)^(C18695-Assumptions!$G$10))","v":1532.0036657909336},{"$f":"_xlfn.XLOOKUP(B18695,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18695,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18695)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18695,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18695,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2041,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18696)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18696)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18696)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18696,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18696)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18696/((1+real_disc)^(C18696-Assumptions!$G$10))","v":1480.1967785419649},{"$f":"_xlfn.XLOOKUP(B18696,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18696,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18696)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18696,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18696,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2042,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18697)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18697)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18697)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18697,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18697)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18697/((1+real_disc)^(C18697-Assumptions!$G$10))","v":1430.1418150163913},{"$f":"_xlfn.XLOOKUP(B18697,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18697,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18697)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18697,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18697,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2043,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18698)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18698)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18698)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18698,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18698)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18698/((1+real_disc)^(C18698-Assumptions!$G$10))","v":1381.7795314168034},{"$f":"_xlfn.XLOOKUP(B18698,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18698,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18698)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18698,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2044,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18699)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18699)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18699)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18699,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18699)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18699/((1+real_disc)^(C18699-Assumptions!$G$10))","v":1335.0526873592305},{"$f":"_xlfn.XLOOKUP(B18699,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18699,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18699)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18699,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18699,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2045,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18700)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18700)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18700)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18700,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18700)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18700/((1+real_disc)^(C18700-Assumptions!$G$10))","v":1289.9059781248604},{"$f":"_xlfn.XLOOKUP(B18700,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18700,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18700)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18700,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18700,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,202969717,2046,"CTN001",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18701)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18701)","v":0.11105002276255201},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18701)","v":0.37114567027342699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18701,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18701)","v":2748.9673276851699},2749.4495233782059,{"$f":"I18701/((1+real_disc)^(C18701-Assumptions!$G$10))","v":1246.2859692027637},{"$f":"_xlfn.XLOOKUP(B18701,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":651112.58931000007},721900.16640553088,{"$f":"_xlfn.XLOOKUP(B18701,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18701)","v":651112.58931000007},{"$f":"_xlfn.XLOOKUP($B18701,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18701,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2023,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18702)","v":99338.373356765995},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18702)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18702)","v":0.10725640520264999},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18702,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18702)","v":14884.9456865253},114223.4262996965,{"$f":"I18702/((1+real_disc)^(C18702-Assumptions!$G$10))","v":114223.4262996965},{"$f":"_xlfn.XLOOKUP(B18702,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18702,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18702)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18702,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18702,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2024,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18703)","v":231083.607781181},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18703)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18703)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18703,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18703)","v":14884.9456865253},245968.55346770628,{"$f":"I18703/((1+real_disc)^(C18703-Assumptions!$G$10))","v":237650.77629730076},{"$f":"_xlfn.XLOOKUP(B18703,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18703,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18703)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18703,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18703,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2025,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18704)","v":275259.54719522397},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18704)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18704)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18704,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18704)","v":14884.9456865253},290144.49288174929,{"$f":"I18704/((1+real_disc)^(C18704-Assumptions!$G$10))","v":270852.98875749664},{"$f":"_xlfn.XLOOKUP(B18704,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18704,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18704)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18704,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18704,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2026,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18705)","v":163522.56003007799},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18705)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18705)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18705,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18705)","v":14884.9456865253},178407.50571660328,{"$f":"I18705/((1+real_disc)^(C18705-Assumptions!$G$10))","v":160913.34841751633},{"$f":"_xlfn.XLOOKUP(B18705,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18705,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18705)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18705,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18705,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2027,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18706)","v":164847.46295664401},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18706)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18706)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18706,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18706)","v":14884.9456865253},179732.4086431693,{"$f":"I18706/((1+real_disc)^(C18706-Assumptions!$G$10))","v":156626.41057763359},{"$f":"_xlfn.XLOOKUP(B18706,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18706,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18706)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18706,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18706,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2028,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18707)","v":169862.08582082801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18707)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18707)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18707,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18707)","v":14884.9456865253},184747.0315073533,{"$f":"I18707/((1+real_disc)^(C18707-Assumptions!$G$10))","v":155552.04318595779},{"$f":"_xlfn.XLOOKUP(B18707,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18707,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18707)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18707,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18707,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2029,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18708)","v":161657.80965117499},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18708)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18708)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18708,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18708)","v":14884.9456865253},176542.75533770028,{"$f":"I18708/((1+real_disc)^(C18708-Assumptions!$G$10))","v":143617.64521508513},{"$f":"_xlfn.XLOOKUP(B18708,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18708,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18708)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18708,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18708,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2030,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18709)","v":135426.35982579199},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18709)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18709)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18709,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18709)","v":14884.9456865253},150311.30551231728,{"$f":"I18709/((1+real_disc)^(C18709-Assumptions!$G$10))","v":118143.32742126531},{"$f":"_xlfn.XLOOKUP(B18709,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18709,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18709)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18709,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18709,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2031,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18710)","v":123999.82688041699},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18710)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18710)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18710,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18710)","v":14884.9456865253},138884.77256694229,{"$f":"I18710/((1+real_disc)^(C18710-Assumptions!$G$10))","v":105470.70126980168},{"$f":"_xlfn.XLOOKUP(B18710,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18710,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18710)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18710,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18710,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2032,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18711,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18711)","v":134772.92116185001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18711,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18711)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18711,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18711)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18711,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18711)","v":14884.9456865253},149657.8668483753,{"$f":"I18711/((1+real_disc)^(C18711-Assumptions!$G$10))","v":109808.61213848223},{"$f":"_xlfn.XLOOKUP(B18711,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18711,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18711)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18711,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18711,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2033,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18712)","v":134772.92116185001},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18712)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18712)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18712,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18712)","v":14884.9456865253},149657.8668483753,{"$f":"I18712/((1+real_disc)^(C18712-Assumptions!$G$10))","v":106095.27742848526},{"$f":"_xlfn.XLOOKUP(B18712,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18712,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18712)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18712,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18712,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2034,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18713)","v":108292.155376223},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18713)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18713)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18713,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18713)","v":14884.9456865253},123177.1010627483,{"$f":"I18713/((1+real_disc)^(C18713-Assumptions!$G$10))","v":84369.627402523911},{"$f":"_xlfn.XLOOKUP(B18713,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18713,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18713)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18713,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18713,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2035,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18714)","v":76101.592030912798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18714)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18714)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18714,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18714)","v":14884.9456865253},90986.537717438099,{"$f":"I18714/((1+real_disc)^(C18714-Assumptions!$G$10))","v":60213.371030554423},{"$f":"_xlfn.XLOOKUP(B18714,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18714,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18714)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18714,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18714,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2036,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18715)","v":76101.592030912798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18715)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18715)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18715,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18715)","v":14884.9456865253},90986.537717438099,{"$f":"I18715/((1+real_disc)^(C18715-Assumptions!$G$10))","v":58177.170077830371},{"$f":"_xlfn.XLOOKUP(B18715,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18715,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18715)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18715,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18715,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2037,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18716)","v":76101.592030912798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18716)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18716)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18716,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18716)","v":14884.9456865253},90986.537717438099,{"$f":"I18716/((1+real_disc)^(C18716-Assumptions!$G$10))","v":56209.826162154946},{"$f":"_xlfn.XLOOKUP(B18716,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18716,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18716)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18716,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18716,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2038,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18717)","v":76101.592030912798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18717)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18717)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18717,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18717)","v":14884.9456865253},90986.537717438099,{"$f":"I18717/((1+real_disc)^(C18717-Assumptions!$G$10))","v":54309.01078469077},{"$f":"_xlfn.XLOOKUP(B18717,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18717,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18717)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18717,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18717,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2039,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18718)","v":76101.592030912798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18718)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18718)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18718,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18718)","v":14884.9456865253},90986.537717438099,{"$f":"I18718/((1+real_disc)^(C18718-Assumptions!$G$10))","v":52472.474188107037},{"$f":"_xlfn.XLOOKUP(B18718,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18718,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18718)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18718,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18718,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2040,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18719)","v":76101.592030912798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18719)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18719)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18719,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18719)","v":14884.9456865253},90986.537717438099,{"$f":"I18719/((1+real_disc)^(C18719-Assumptions!$G$10))","v":50698.042693823227},{"$f":"_xlfn.XLOOKUP(B18719,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18719,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18719)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18719,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18719,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2041,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18720,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18720)","v":76101.592030912798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18720,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18720)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18720,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18720)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18720,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18720)","v":14884.9456865253},90986.537717438099,{"$f":"I18720/((1+real_disc)^(C18720-Assumptions!$G$10))","v":48983.616129297807},{"$f":"_xlfn.XLOOKUP(B18720,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18720,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18720)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18720,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18720,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2042,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18721)","v":76101.592030912798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18721)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18721)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18721,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18721)","v":14884.9456865253},90986.537717438099,{"$f":"I18721/((1+real_disc)^(C18721-Assumptions!$G$10))","v":47327.16534231673},{"$f":"_xlfn.XLOOKUP(B18721,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18721,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18721)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18721,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18721,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2043,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18722)","v":76101.592030912798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18722)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18722)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18722,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18722)","v":14884.9456865253},90986.537717438099,{"$f":"I18722/((1+real_disc)^(C18722-Assumptions!$G$10))","v":45726.729799339839},{"$f":"_xlfn.XLOOKUP(B18722,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18722,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18722)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18722,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18722,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2044,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18723,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18723)","v":76101.592030912798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18723,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18723)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18723,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18723)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18723,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18723)","v":14884.9456865253},90986.537717438099,{"$f":"I18723/((1+real_disc)^(C18723-Assumptions!$G$10))","v":44180.415265062657},{"$f":"_xlfn.XLOOKUP(B18723,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18723,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18723)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18723,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18723,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2045,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18724)","v":76101.592030912798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18724)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18724)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18724,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18724)","v":14884.9456865253},90986.537717438099,{"$f":"I18724/((1+real_disc)^(C18724-Assumptions!$G$10))","v":42686.391560447009},{"$f":"_xlfn.XLOOKUP(B18724,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18724,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18724)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18724,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18724,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203313132,2046,"HSM003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18725)","v":76101.592030912798},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18725)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18725)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18725,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18725)","v":14884.9456865253},90986.537717438099,{"$f":"I18725/((1+real_disc)^(C18725-Assumptions!$G$10))","v":41242.890396567156},{"$f":"_xlfn.XLOOKUP(B18725,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":3232430.7295999997},3583853.7296068105,{"$f":"_xlfn.XLOOKUP(B18725,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18725)","v":3232430.7295999997},{"$f":"_xlfn.XLOOKUP($B18725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18725,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203377333,2023,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18726)","v":51558.2433328076},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18726)","v":3.3593445365107302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18726)","v":9.9146053065212101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18726,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18726)","v":919.28721185030395},52490.804494500939,{"$f":"I18726/((1+real_disc)^(C18726-Assumptions!$G$10))","v":52490.804494500939},{"$f":"_xlfn.XLOOKUP(B18726,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18726,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18726)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18726,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18726,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2024,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18727)","v":51558.2433328076},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18727)","v":3.3593445365107302},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18727)","v":9.9146053065212101},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18727,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18727)","v":919.28721185030395},52490.804494500939,{"$f":"I18727/((1+real_disc)^(C18727-Assumptions!$G$10))","v":50715.753134783517},{"$f":"_xlfn.XLOOKUP(B18727,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18727,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18727)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18727,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18727,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2025,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18728)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18728)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18728)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18728,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18728)","v":919.28721185030395},67239.778028834698,{"$f":"I18728/((1+real_disc)^(C18728-Assumptions!$G$10))","v":62769.052280178963},{"$f":"_xlfn.XLOOKUP(B18728,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18728,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18728)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18728,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18728,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2026,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18729,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18729)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18729,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18729)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18729,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18729)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18729,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18729)","v":919.28721185030395},67239.778028834698,{"$f":"I18729/((1+real_disc)^(C18729-Assumptions!$G$10))","v":60646.427323844415},{"$f":"_xlfn.XLOOKUP(B18729,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18729,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18729)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18729,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18729,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2027,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18730)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18730)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18730)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18730,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18730)","v":919.28721185030395},67239.778028834698,{"$f":"I18730/((1+real_disc)^(C18730-Assumptions!$G$10))","v":58595.581955405236},{"$f":"_xlfn.XLOOKUP(B18730,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18730,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18730)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18730,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18730,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2028,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18731)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18731)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18731)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18731,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18731)","v":919.28721185030395},67239.778028834698,{"$f":"I18731/((1+real_disc)^(C18731-Assumptions!$G$10))","v":56614.088845802165},{"$f":"_xlfn.XLOOKUP(B18731,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18731,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18731)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18731,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18731,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2029,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18732,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18732)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18732,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18732)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18732,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18732)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18732,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18732)","v":919.28721185030395},67239.778028834698,{"$f":"I18732/((1+real_disc)^(C18732-Assumptions!$G$10))","v":54699.602749567304},{"$f":"_xlfn.XLOOKUP(B18732,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18732,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18732)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18732,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18732,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2030,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18733)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18733)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18733)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18733,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18733)","v":919.28721185030395},67239.778028834698,{"$f":"I18733/((1+real_disc)^(C18733-Assumptions!$G$10))","v":52849.857729050542},{"$f":"_xlfn.XLOOKUP(B18733,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18733,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18733)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18733,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18733,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2031,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18734)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18734)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18734)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18734,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18734)","v":919.28721185030395},67239.778028834698,{"$f":"I18734/((1+real_disc)^(C18734-Assumptions!$G$10))","v":51062.66447251261},{"$f":"_xlfn.XLOOKUP(B18734,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18734,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18734)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18734,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18734,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2032,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18735,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18735)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18735,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18735)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18735,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18735)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18735,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18735)","v":919.28721185030395},67239.778028834698,{"$f":"I18735/((1+real_disc)^(C18735-Assumptions!$G$10))","v":49335.907702910743},{"$f":"_xlfn.XLOOKUP(B18735,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18735,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18735)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18735,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18735,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2033,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18736)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18736)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18736)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18736,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18736)","v":919.28721185030395},67239.778028834698,{"$f":"I18736/((1+real_disc)^(C18736-Assumptions!$G$10))","v":47667.543674309898},{"$f":"_xlfn.XLOOKUP(B18736,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18736,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18736)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18736,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2034,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18737)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18737)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18737)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18737,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18737)","v":919.28721185030395},67239.778028834698,{"$f":"I18737/((1+real_disc)^(C18737-Assumptions!$G$10))","v":46055.597752956419},{"$f":"_xlfn.XLOOKUP(B18737,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18737,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18737)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18737,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18737,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2035,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18738)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18738)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18738)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18738,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18738)","v":919.28721185030395},67239.778028834698,{"$f":"I18738/((1+real_disc)^(C18738-Assumptions!$G$10))","v":44498.162080151138},{"$f":"_xlfn.XLOOKUP(B18738,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18738,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18738)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18738,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18738,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2036,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18739)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18739)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18739)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18739,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18739)","v":919.28721185030395},67239.778028834698,{"$f":"I18739/((1+real_disc)^(C18739-Assumptions!$G$10))","v":42993.393314155699},{"$f":"_xlfn.XLOOKUP(B18739,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18739,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18739)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18739,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18739,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2037,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18740)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18740)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18740)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18740,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18740)","v":919.28721185030395},67239.778028834698,{"$f":"I18740/((1+real_disc)^(C18740-Assumptions!$G$10))","v":41539.510448459601},{"$f":"_xlfn.XLOOKUP(B18740,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18740,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18740)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18740,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18740,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2038,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18741)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18741)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18741)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18741,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18741)","v":919.28721185030395},67239.778028834698,{"$f":"I18741/((1+real_disc)^(C18741-Assumptions!$G$10))","v":40134.792703825711},{"$f":"_xlfn.XLOOKUP(B18741,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18741,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18741)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18741,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18741,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2039,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18742)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18742)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18742)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18742,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18742)","v":919.28721185030395},67239.778028834698,{"$f":"I18742/((1+real_disc)^(C18742-Assumptions!$G$10))","v":38777.577491619049},{"$f":"_xlfn.XLOOKUP(B18742,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18742,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18742)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18742,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18742,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2040,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18743)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18743)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18743)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18743,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18743)","v":919.28721185030395},67239.778028834698,{"$f":"I18743/((1+real_disc)^(C18743-Assumptions!$G$10))","v":37466.258446008746},{"$f":"_xlfn.XLOOKUP(B18743,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18743,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18743)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18743,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18743,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2041,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18744)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18744)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18744)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18744,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18744)","v":919.28721185030395},67239.778028834698,{"$f":"I18744/((1+real_disc)^(C18744-Assumptions!$G$10))","v":36199.283522713769},{"$f":"_xlfn.XLOOKUP(B18744,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18744,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18744)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18744,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18744,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2042,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18745)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18745)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18745)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18745,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18745)","v":919.28721185030395},67239.778028834698,{"$f":"I18745/((1+real_disc)^(C18745-Assumptions!$G$10))","v":34975.15316204229},{"$f":"_xlfn.XLOOKUP(B18745,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18745,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18745)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18745,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2043,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18746)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18746)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18746)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18746,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18746)","v":919.28721185030395},67239.778028834698,{"$f":"I18746/((1+real_disc)^(C18746-Assumptions!$G$10))","v":33792.418514050529},{"$f":"_xlfn.XLOOKUP(B18746,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18746,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18746)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18746,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18746,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2044,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18747,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18747)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18747,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18747)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18747,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18747)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18747,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18747)","v":919.28721185030395},67239.778028834698,{"$f":"I18747/((1+real_disc)^(C18747-Assumptions!$G$10))","v":32649.679723720321},{"$f":"_xlfn.XLOOKUP(B18747,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18747,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18747)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18747,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18747,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2045,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18748)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18748)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18748)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18748,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18748)","v":919.28721185030395},67239.778028834698,{"$f":"I18748/((1+real_disc)^(C18748-Assumptions!$G$10))","v":31545.584274125915},{"$f":"_xlfn.XLOOKUP(B18748,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18748,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18748)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18748,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18748,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203377333,2046,"BAN003",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18749)","v":66320.490816984398},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18749)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18749)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18749,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18749)","v":919.28721185030395},67239.778028834698,{"$f":"I18749/((1+real_disc)^(C18749-Assumptions!$G$10))","v":30478.825385628901},{"$f":"_xlfn.XLOOKUP(B18749,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":484373.01899000001},537033.02432192734,{"$f":"_xlfn.XLOOKUP(B18749,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18749)","v":484373.01899000001},{"$f":"_xlfn.XLOOKUP($B18749,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18749,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":2029}]
[null,203671002,2023,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18750)","v":89320.4993849319},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18750)","v":1.3308253530674801},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18750)","v":8.7091913268305099},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18750,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18750)","v":5299.0214717609997},94629.5608733728,{"$f":"I18750/((1+real_disc)^(C18750-Assumptions!$G$10))","v":94629.5608733728},{"$f":"_xlfn.XLOOKUP(B18750,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18750,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18750)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18750,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18750,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2024,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18751)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18751)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18751)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18751,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18751)","v":5299.0214717609997},5299.0214717609997,{"$f":"I18751/((1+real_disc)^(C18751-Assumptions!$G$10))","v":5119.8275089478266},{"$f":"_xlfn.XLOOKUP(B18751,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18751,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18751)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18751,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18751,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2025,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18752)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18752)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18752)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18752,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18752)","v":5299.0214717609997},5299.0214717609997,{"$f":"I18752/((1+real_disc)^(C18752-Assumptions!$G$10))","v":4946.6932453602185},{"$f":"_xlfn.XLOOKUP(B18752,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18752,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18752)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18752,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18752,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2026,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18753)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18753,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18753)","v":5299.0214717609997},5299.0214717609997,{"$f":"I18753/((1+real_disc)^(C18753-Assumptions!$G$10))","v":4779.4137636330624},{"$f":"_xlfn.XLOOKUP(B18753,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18753,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18753)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18753,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18753,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2027,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18754)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18754)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18754)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18754,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18754)","v":5299.0214717609997},5299.0214717609997,{"$f":"I18754/((1+real_disc)^(C18754-Assumptions!$G$10))","v":4617.7910759739734},{"$f":"_xlfn.XLOOKUP(B18754,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18754,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18754)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18754,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2028,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18755)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18755,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18755)","v":5299.0214717609997},5299.0214717609997,{"$f":"I18755/((1+real_disc)^(C18755-Assumptions!$G$10))","v":4461.6338898299264},{"$f":"_xlfn.XLOOKUP(B18755,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18755,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18755)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18755,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18755,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2029,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18756)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18756)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18756)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18756,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18756)","v":5299.0214717609997},5299.0214717609997,{"$f":"I18756/((1+real_disc)^(C18756-Assumptions!$G$10))","v":4310.7573814781899},{"$f":"_xlfn.XLOOKUP(B18756,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18756,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18756)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18756,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18756,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2030,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18757)","v":447.53548352123698},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18757)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18757)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18757,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18757)","v":5299.0214717609997},5746.5569552822362,{"$f":"I18757/((1+real_disc)^(C18757-Assumptions!$G$10))","v":4516.7418219065676},{"$f":"_xlfn.XLOOKUP(B18757,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18757,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18757)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18757,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18757,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2031,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18758)","v":371.14571444685703},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18758)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18758)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18758,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18758)","v":5299.0214717609997},5670.1671862078565,{"$f":"I18758/((1+real_disc)^(C18758-Assumptions!$G$10))","v":4305.9904868844269},{"$f":"_xlfn.XLOOKUP(B18758,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},{"$f":"K18758/((1 + real_disc) ^ (2023 - 2026))","v":1363826.1332120132},{"$f":"_xlfn.XLOOKUP(B18758,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18758)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18758,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18758,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2032,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18759)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18759)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18759)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18759,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18759)","v":5299.0214717609997},{"$f":"SUM(E18759:H18759)","v":5694.281344244805},{"$f":"I18759/((1+real_disc)^(C18759-Assumptions!$G$10))","v":4178.070586633924},{"$f":"_xlfn.XLOOKUP(B18759,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18759,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18759)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18759,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18759,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2033,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18760)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18760)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18760)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18760,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18760)","v":5299.0214717609997},5694.281344244805,{"$f":"I18760/((1+real_disc)^(C18760-Assumptions!$G$10))","v":4036.7831754917142},{"$f":"_xlfn.XLOOKUP(B18760,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18760,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18760)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18760,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18760,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2034,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18761)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18761)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18761)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18761,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18761)","v":5299.0214717609997},5694.281344244805,{"$f":"I18761/((1+real_disc)^(C18761-Assumptions!$G$10))","v":3900.2735995089024},{"$f":"_xlfn.XLOOKUP(B18761,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18761,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18761)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18761,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18761,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2035,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18762)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18762)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18762)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18762,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18762)","v":5299.0214717609997},5694.281344244805,{"$f":"I18762/((1+real_disc)^(C18762-Assumptions!$G$10))","v":3768.3802893805823},{"$f":"_xlfn.XLOOKUP(B18762,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18762,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18762)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18762,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18762,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2036,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18763)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18763)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18763,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18763)","v":5299.0214717609997},5694.281344244805,{"$f":"I18763/((1+real_disc)^(C18763-Assumptions!$G$10))","v":3640.9471394981479},{"$f":"_xlfn.XLOOKUP(B18763,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18763,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18763)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18763,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2037,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18764)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18764)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18764)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18764,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18764)","v":5299.0214717609997},5694.281344244805,{"$f":"I18764/((1+real_disc)^(C18764-Assumptions!$G$10))","v":3517.8233231866157},{"$f":"_xlfn.XLOOKUP(B18764,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18764,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18764)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18764,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18764,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2038,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18765)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18765)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18765)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18765,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18765)","v":5299.0214717609997},5694.281344244805,{"$f":"I18765/((1+real_disc)^(C18765-Assumptions!$G$10))","v":3398.8631141899673},{"$f":"_xlfn.XLOOKUP(B18765,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18765,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18765)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18765,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18765,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2039,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18766)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18766)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18766)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18766,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18766)","v":5299.0214717609997},5694.281344244805,{"$f":"I18766/((1+real_disc)^(C18766-Assumptions!$G$10))","v":3283.9257141932062},{"$f":"_xlfn.XLOOKUP(B18766,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18766,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18766)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18766,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18766,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2040,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18767)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18767)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18767)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18767,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18767)","v":5299.0214717609997},5694.281344244805,{"$f":"I18767/((1+real_disc)^(C18767-Assumptions!$G$10))","v":3172.8750861770109},{"$f":"_xlfn.XLOOKUP(B18767,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18767,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18767)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18767,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18767,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2041,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18768)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18768)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18768)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18768,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18768)","v":5299.0214717609997},5694.281344244805,{"$f":"I18768/((1+real_disc)^(C18768-Assumptions!$G$10))","v":3065.57979340774},{"$f":"_xlfn.XLOOKUP(B18768,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18768,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18768)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18768,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18768,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2042,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18769)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18769)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18769)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18769,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18769)","v":5299.0214717609997},5694.281344244805,{"$f":"I18769/((1+real_disc)^(C18769-Assumptions!$G$10))","v":2961.9128438722128},{"$f":"_xlfn.XLOOKUP(B18769,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18769,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18769)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18769,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18769,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2043,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18770)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18770)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18770)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18770,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18770)","v":5299.0214717609997},5694.281344244805,{"$f":"I18770/((1+real_disc)^(C18770-Assumptions!$G$10))","v":2861.7515399731528},{"$f":"_xlfn.XLOOKUP(B18770,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18770,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18770)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18770,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18770,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2044,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18771)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18771)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18771)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18771,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18771)","v":5299.0214717609997},5694.281344244805,{"$f":"I18771/((1+real_disc)^(C18771-Assumptions!$G$10))","v":2764.9773333073945},{"$f":"_xlfn.XLOOKUP(B18771,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18771,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18771)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18771,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18771,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2045,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18772)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18772)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18772,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18772)","v":5299.0214717609997},5694.281344244805,{"$f":"I18772/((1+real_disc)^(C18772-Assumptions!$G$10))","v":2671.4756843549703},{"$f":"_xlfn.XLOOKUP(B18772,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18772,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18772)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18772,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]
[null,203671002,2046,"HSM002",{"$f":"SUMIFS('2.calculation_risks_BaseCase'!G:G,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18773)","v":395.259872483805},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!I:I,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18773)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!J:J,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18773)","v":0},{"$f":"SUMIFS('2.calculation_risks_BaseCase'!K:K,'2.calculation_risks_BaseCase'!$B:$B,'3.calculation_annualised_rba'!$B18773,'2.calculation_risks_BaseCase'!$C:$C,'3.calculation_annualised_rba'!$C18773)","v":5299.0214717609997},5694.281344244805,{"$f":"I18773/((1+real_disc)^(C18773-Assumptions!$G$10))","v":2581.1359269130148},{"$f":"_xlfn.XLOOKUP(B18773,'1.calculation_costs'!B:B,'1.calculation_costs'!O:O)","v":1230093.03265},1363826.1332120132,{"$f":"_xlfn.XLOOKUP(B18773,draft_proposal_sites!B:B,draft_proposal_sites!F:F,K18773)","v":1230093.03265},{"$f":"_xlfn.XLOOKUP($B18773,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!I:I,0)","v":0},{"$f":"_xlfn.XLOOKUP($B18773,'5.calculation_options_timing'!$B:$B,'5.calculation_options_timing'!J:J,0)","v":0}]

{"sheet":"4.calculation_options","index":14,"n_rows":788,"n_cols":15,"rows_kept":788,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"},null,null,null,null,null,null,null,null,null,null,null,"`"]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["4.calculation_options",null,null,null,"1. sort the list by PVR"]
[null,null,null,null,null,null,null,null,null,null,null,45000000]
[]
[null,"iso_gis_id","feeder","customer_count","total_risk_cost","total_risk_cost_discounted","capital_cost","capital_cost@2026","PVR","cummulative_capital_cost","option 1 - Base Case","Option 2 - Draft Proposal","Option 3 - Economic Upgrades","Option 4 - Accelerated Upgrades",0]
[null,20566468,{"$f":"_xlfn.XLOOKUP(B7,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CDN001"},{"$f":"_xlfn.XLOOKUP(B7,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B7,'3.calculation_annualised_rba'!C:C,\">2025\")","v":64387701.874795943},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B7,'3.calculation_annualised_rba'!C:C,\">2025\")","v":41891379.231931083},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B7)","v":310062.92273000011},{"$f":"G7  / ((1 + real_disc) ^ (2023 - 2026))","v":343772.30480549484},{"$f":"F7/G7","v":135.1060580320005},{"$f":"SUM($H$7:H7)","v":343772.30480549484},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B7,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},{"$f":"AND($I7>=1)","v":true}]
[null,177117291,{"$f":"_xlfn.XLOOKUP(B8,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"GSB012"},{"$f":"_xlfn.XLOOKUP(B8,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":39},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B8,'3.calculation_annualised_rba'!C:C,\">2025\")","v":105823485.202104},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B8,'3.calculation_annualised_rba'!C:C,\">2025\")","v":67817912.859608695},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B8)","v":1429788.84191},1585232.4465011659,47.432117856657314,{"$f":"SUM($H$7:H8)","v":1929004.7513066607},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B8,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,182632546,{"$f":"_xlfn.XLOOKUP(B9,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN006"},{"$f":"_xlfn.XLOOKUP(B9,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":67},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B9,'3.calculation_annualised_rba'!C:C,\">2025\")","v":88864761.85693033},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B9,'3.calculation_annualised_rba'!C:C,\">2025\")","v":58061341.765491419},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B9)","v":1895607.2953699999},2101693.6923571234,30.629414598321926,{"$f":"SUM($H$7:H9)","v":4030698.4436637843},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B9,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,42784818,{"$f":"_xlfn.XLOOKUP(B10,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B10,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":54},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B10,'3.calculation_annualised_rba'!C:C,\">2025\")","v":37211718.557181954},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B10,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24312925.209975377},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B10)","v":995783.86332},1104043.3688994406,24.41586583750685,{"$f":"SUM($H$7:H10)","v":5134741.8125632247},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B10,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,19823824,{"$f":"_xlfn.XLOOKUP(B11,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B11,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B11,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12833044.931902057},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B11,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8384693.6863755789},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B11)","v":406435.12393999996},450621.88694011827,20.629845189298578,{"$f":"SUM($H$7:H11)","v":5585363.6995033426},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B11,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20623140,{"$f":"_xlfn.XLOOKUP(B12,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B12,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B12,'3.calculation_annualised_rba'!C:C,\">2025\")","v":28538637.665912032},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B12,'3.calculation_annualised_rba'!C:C,\">2025\")","v":18646216.570182811},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B12)","v":910072.23528999998},1009013.3548072285,20.488721496092101,{"$f":"SUM($H$7:H12)","v":6594377.0543105714},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B12,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,157577552,{"$f":"_xlfn.XLOOKUP(B13,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B13,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B13,'3.calculation_annualised_rba'!C:C,\">2025\")","v":20374074.765323132},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B13,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13311757.027038563},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B13)","v":755207.71197000006},837312.28959899035,17.626616910881545,{"$f":"SUM($H$7:H13)","v":7431689.3439095616},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B13,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,187173693,{"$f":"_xlfn.XLOOKUP(B14,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B14,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":59},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B14,'3.calculation_annualised_rba'!C:C,\">2025\")","v":49606756.247728646},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B14,'3.calculation_annualised_rba'!C:C,\">2025\")","v":32411439.227327172},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B14)","v":2054899.4480099999},2278303.7493363195,15.772761659318643,{"$f":"SUM($H$7:H14)","v":9709993.0932458807},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B14,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20357159,{"$f":"_xlfn.XLOOKUP(B15,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHP014"},{"$f":"_xlfn.XLOOKUP(B15,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B15,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19926580.452799547},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B15,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13384577.345413443},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B15)","v":924825.26924000005},1025370.3072580755,14.472547183331807,{"$f":"SUM($H$7:H15)","v":10735363.400503956},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B15,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,156672955,{"$f":"_xlfn.XLOOKUP(B16,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B16,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":57},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B16,'3.calculation_annualised_rba'!C:C,\">2025\")","v":52145153.677795455},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B16,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34069945.452337235},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B16)","v":2652606.54623},2940992.2931472142,12.843949850293074,{"$f":"SUM($H$7:H16)","v":13676355.69365117},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B16,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,155132762,{"$f":"_xlfn.XLOOKUP(B17,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B17,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B17,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17570953.230740491},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B17,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11384862.633988384},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B17)","v":968296.78019000008},1073567.9485015988,11.757616948550046,{"$f":"SUM($H$7:H17)","v":14749923.642152768},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B17,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,163873654,{"$f":"_xlfn.XLOOKUP(B18,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MNA014"},{"$f":"_xlfn.XLOOKUP(B18,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B18,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8693874.606072193},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B18,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5662200.4513655966},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B18)","v":519808.65957999998},576321.15245613584,10.89285518240615,{"$f":"SUM($H$7:H18)","v":15326244.794608904},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B18,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,157599024,{"$f":"_xlfn.XLOOKUP(B19,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B19,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B19,'3.calculation_annualised_rba'!C:C,\">2025\")","v":22349284.860404227},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B19,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14602294.985985544},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B19)","v":1386409.4352299999},1537136.9229081552,10.532454998449342,{"$f":"SUM($H$7:H19)","v":16863381.717517059},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B19,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,154876579,{"$f":"_xlfn.XLOOKUP(B20,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN023"},{"$f":"_xlfn.XLOOKUP(B20,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":41},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B20,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17847506.016215369},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B20,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10263766.836264575},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B20)","v":1080857.0487299999},1198365.5302466967,9.4959521689981443,{"$f":"SUM($H$7:H20)","v":18061747.247763757},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B20,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20627970,{"$f":"_xlfn.XLOOKUP(B21,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL007"},{"$f":"_xlfn.XLOOKUP(B21,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B21,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19327874.652016159},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B21,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13333645.664872121},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B21)","v":1428588.2489700001},1583901.3276479892,9.3334420708595118,{"$f":"SUM($H$7:H21)","v":19645648.575411744},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B21,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,19899526,{"$f":"_xlfn.XLOOKUP(B22,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B22,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B22,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10589037.65440706},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B22,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7016131.257743801},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B22)","v":810031.09465999994},898095.95395535883,8.6615579377094551,{"$f":"SUM($H$7:H22)","v":20543744.529367104},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B22,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,155249882,{"$f":"_xlfn.XLOOKUP(B23,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B23,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B23,'3.calculation_annualised_rba'!C:C,\">2025\")","v":23891751.730224539},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B23,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15042183.982091468},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B23)","v":1894592.9643400002},2100569.0854129954,7.9395333273242459,{"$f":"SUM($H$7:H23)","v":22644313.614780098},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B23,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20623470,{"$f":"_xlfn.XLOOKUP(B24,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B24,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B24,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8500413.0298814755},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B24,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5634999.8263597097},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B24)","v":724283.54242999991},803026.11006046168,7.7801019852723181,{"$f":"SUM($H$7:H24)","v":23447339.724840559},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B24,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,19962390,{"$f":"_xlfn.XLOOKUP(B25,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM006"},{"$f":"_xlfn.XLOOKUP(B25,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":63},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B25,'3.calculation_annualised_rba'!C:C,\">2025\")","v":47192829.15031331},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B25,'3.calculation_annualised_rba'!C:C,\">2025\")","v":30834257.8646442},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B25)","v":4040923.6479600002},4480244.2800034583,7.630497517618382,{"$f":"SUM($H$7:H25)","v":27927584.004844017},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B25,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,20189098,{"$f":"_xlfn.XLOOKUP(B26,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG024"},{"$f":"_xlfn.XLOOKUP(B26,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B26,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10576008.456706481},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B26,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6224753.5593133895},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B26)","v":925083.26240000001},1025656.3488861952,6.7288576199769645,{"$f":"SUM($H$7:H26)","v":28953240.353730213},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B26,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,128437144,{"$f":"_xlfn.XLOOKUP(B27,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B27,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B27,'3.calculation_annualised_rba'!C:C,\">2025\")","v":23631131.838747278},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B27,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15225203.935728235},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B27)","v":2307123.90448},2557949.512736768,6.5992138116915857,{"$f":"SUM($H$7:H27)","v":31511189.86646698},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B27,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,164004272,{"$f":"_xlfn.XLOOKUP(B28,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B28,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B28,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3224012.6359554962},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B28,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2106464.8754007365},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B28)","v":330515.44245999993},366448.37901893584,6.37327218275336,{"$f":"SUM($H$7:H28)","v":31877638.245485917},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B28,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20090442,{"$f":"_xlfn.XLOOKUP(B29,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART023"},{"$f":"_xlfn.XLOOKUP(B29,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B29,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1992717.9243654031},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B29,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1289621.669382697},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B29)","v":212570.57730999999},235680.79876266635,6.0667929009854982,{"$f":"SUM($H$7:H29)","v":32113319.044248585},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B29,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,42784766,{"$f":"_xlfn.XLOOKUP(B30,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B30,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B30,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8982383.6050595678},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B30,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5868796.9614070114},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B30)","v":979309.76670999988},1085778.2435134565,5.9927891673369995,{"$f":"SUM($H$7:H30)","v":33199097.287762042},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B30,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,20438260,{"$f":"_xlfn.XLOOKUP(B31,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN009"},{"$f":"_xlfn.XLOOKUP(B31,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B31,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10966514.946021428},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B31,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7165163.7719171206},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B31)","v":1195794.47034},1325798.7040921149,5.9919693138235131,{"$f":"SUM($H$7:H31)","v":34524895.991854154},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B31,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20239754,{"$f":"_xlfn.XLOOKUP(B32,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B32,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B32,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4822434.486652256},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B32,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3150821.6645198003},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B32)","v":583841.29292000004},647315.27762351488,5.3967091788958763,{"$f":"SUM($H$7:H32)","v":35172211.269477665},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B32,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,157577303,{"$f":"_xlfn.XLOOKUP(B33,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B33,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":44},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B33,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19209877.590580486},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B33,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12551108.501878742},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B33)","v":2592538.4745300002},2874393.748336643,4.8412429073609502,{"$f":"SUM($H$7:H33)","v":38046605.017814308},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B33,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,20495863,{"$f":"_xlfn.XLOOKUP(B34,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B34,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":58},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B34,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16744659.917642161},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B34,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10940415.547282834},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B34)","v":2388189.6999000004},2647828.6091700154,4.5810496325902994,{"$f":"SUM($H$7:H34)","v":40694433.626984321},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B34,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,19941169,{"$f":"_xlfn.XLOOKUP(B35,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B35,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B35,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10483189.185237024},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B35,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6245406.1495445585},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B35)","v":1436003.7712900001},1592123.0497966346,4.3491572058575763,{"$f":"SUM($H$7:H35)","v":42286556.676780954},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B35,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20592233,{"$f":"_xlfn.XLOOKUP(B36,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B36,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B36,'3.calculation_annualised_rba'!C:C,\">2025\")","v":874910.28969226032},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B36,'3.calculation_annualised_rba'!C:C,\">2025\")","v":571637.8942842551},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B36)","v":137461.99036},152406.56584520964,4.1585160580549525,{"$f":"SUM($H$7:H36)","v":42438963.24262616},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B36,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,177828198,{"$f":"_xlfn.XLOOKUP(B37,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN011"},{"$f":"_xlfn.XLOOKUP(B37,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B37,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15642572.551558202},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B37,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9031622.7508423943},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B37)","v":2188254.69252},2426157.0926495525,4.1273178948112079,{"$f":"SUM($H$7:H37)","v":44865120.33527571},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B37,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20541660,{"$f":"_xlfn.XLOOKUP(B38,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL016"},{"$f":"_xlfn.XLOOKUP(B38,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B38,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14383667.897199279},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B38,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9397820.240211267},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B38)","v":2316082.4660300002},2567882.0300615411,4.057636279385199,{"$f":"SUM($H$7:H38)","v":47433002.365337253},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B38,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,20375645,{"$f":"_xlfn.XLOOKUP(B39,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND023"},{"$f":"_xlfn.XLOOKUP(B39,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B39,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13604693.24913568},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B39,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8316692.634343273},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B39)","v":2068038.9965599999},2292871.8016831349,4.0215356906602615,{"$f":"SUM($H$7:H39)","v":49725874.167020388},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B39,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,141849414,{"$f":"_xlfn.XLOOKUP(B40,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAS023"},{"$f":"_xlfn.XLOOKUP(B40,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B40,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3454646.5971231507},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B40,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2257153.595679346},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B40)","v":576087.09829000011},638718.06343100488,3.918076975476898,{"$f":"SUM($H$7:H40)","v":50364592.23045139},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B40,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,94342093,{"$f":"_xlfn.XLOOKUP(B41,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B41,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B41,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7292156.0557051068},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B41,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4668677.1486410582},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B41)","v":1250338.60403},1386272.7600906077,3.7339302598458683,{"$f":"SUM($H$7:H41)","v":51750864.990541995},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B41,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,20033571,{"$f":"_xlfn.XLOOKUP(B42,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B42,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B42,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3980678.9038981358},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B42,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2584024.4791432531},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B42)","v":692572.56530999998},767867.58289380174,3.7310523237180595,{"$f":"SUM($H$7:H42)","v":52518732.573435798},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B42,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20521531,{"$f":"_xlfn.XLOOKUP(B43,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B43,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":69},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B43,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11475293.673051268},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B43,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7497583.2252055928},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B43)","v":2022808.6301900002},2242724.0859959172,3.7065212760642381,{"$f":"SUM($H$7:H43)","v":54761456.659431718},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B43,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,155091650,{"$f":"_xlfn.XLOOKUP(B44,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B44,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B44,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12486148.060520737},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B44,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8158042.5663390672},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B44)","v":2234642.8331699995},2477588.453376221,3.6507143089020202,{"$f":"SUM($H$7:H44)","v":57239045.112807937},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B44,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,19946974,{"$f":"_xlfn.XLOOKUP(B45,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B45,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B45,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24725293.200319935},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B45,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15823450.198702713},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B45)","v":4497293.9770100005},4986230.2214408256,3.5184380384274636,{"$f":"SUM($H$7:H45)","v":62225275.334248766},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B45,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20108504,{"$f":"_xlfn.XLOOKUP(B46,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B46,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B46,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5086659.5169274798},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B46,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3323457.6955543053},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B46)","v":948687.89459000004},1051827.2265280485,3.5032150346881186,{"$f":"SUM($H$7:H46)","v":63277102.560776815},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B46,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,20497787,{"$f":"_xlfn.XLOOKUP(B47,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ECA012"},{"$f":"_xlfn.XLOOKUP(B47,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B47,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3114903.819034595},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B47,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1738081.2304050825},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B47)","v":497646.03977999999},551749.05972704699,3.4926053690158083,{"$f":"SUM($H$7:H47)","v":63828851.620503865},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B47,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,195085692,{"$f":"_xlfn.XLOOKUP(B48,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B48,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":39},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B48,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8284161.4312621318},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B48,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5474870.657868159},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B48)","v":1575199.09944},1746451.3982330302,3.4756689867423955,{"$f":"SUM($H$7:H48)","v":65575303.018736899},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B48,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,96938399,{"$f":"_xlfn.XLOOKUP(B49,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN009"},{"$f":"_xlfn.XLOOKUP(B49,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B49,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5953340.4672664311},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B49,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3889718.8074704744},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B49)","v":1147403.92992},1272147.2469475511,3.390016981850215,{"$f":"SUM($H$7:H49)","v":66847450.265684448},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B49,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,19948545,{"$f":"_xlfn.XLOOKUP(B50,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B50,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B50,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4037205.9376943172},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B50,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2661707.4643597561},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B50)","v":834546.55420000001},925276.68216119613,3.1894056131012136,{"$f":"SUM($H$7:H50)","v":67772726.947845638},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B50,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,160755450,{"$f":"_xlfn.XLOOKUP(B51,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B51,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B51,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2970305.4012658354},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B51,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1940700.8295193128},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B51)","v":653326.45433999994},724354.71813712909,2.9704917298654889,{"$f":"SUM($H$7:H51)","v":68497081.665982768},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B51,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,20025741,{"$f":"_xlfn.XLOOKUP(B52,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B52,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B52,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7693040.1158278873},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B52,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4904373.671048657},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B52)","v":1663343.8092800002},1844179.0136193268,2.9485026749650625,{"$f":"SUM($H$7:H52)","v":70341260.679602101},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B52,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,156737644,{"$f":"_xlfn.XLOOKUP(B53,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B53,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":39},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B53,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10449394.900135571},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B53,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6827294.3724997919},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B53)","v":2338774.2612800002},2593040.8290710561,2.9191762905596734,{"$f":"SUM($H$7:H53)","v":72934301.508673161},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B53,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,19954278,{"$f":"_xlfn.XLOOKUP(B54,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B54,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B54,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3196758.1016786103},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B54,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2113470.6429610047},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B54)","v":724145.50101000001},802873.0610706174,2.9185718063748891,{"$f":"SUM($H$7:H54)","v":73737174.569743782},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B54,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20592222,{"$f":"_xlfn.XLOOKUP(B55,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B55,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B55,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4002431.4748204686},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B55,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2615058.3976880112},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B55)","v":898006.00252999994},995635.30686230597,2.9120722916333168,{"$f":"SUM($H$7:H55)","v":74732809.876606092},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B55,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,20451878,{"$f":"_xlfn.XLOOKUP(B56,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC013"},{"$f":"_xlfn.XLOOKUP(B56,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B56,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2229327.7448424585},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B56,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1456570.1566722393},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B56)","v":510583.71745},566093.29422076431,2.8527548115846,{"$f":"SUM($H$7:H56)","v":75298903.170826852},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B56,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20662060,{"$f":"_xlfn.XLOOKUP(B57,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STN021"},{"$f":"_xlfn.XLOOKUP(B57,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B57,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3367648.3285748828},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B57,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2123611.6679897676},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B57)","v":809152.25176000001},897121.56512281206,2.6244895980585432,{"$f":"SUM($H$7:H57)","v":76196024.735949665},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B57,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,20017124,{"$f":"_xlfn.XLOOKUP(B58,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL001"},{"$f":"_xlfn.XLOOKUP(B58,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B58,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11244808.401971361},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B58,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7836572.1187041448},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B58)","v":2997412.7529300004},3323285.0979264495,2.6144454450071377,{"$f":"SUM($H$7:H58)","v":79519309.833876118},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B58,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20496497,{"$f":"_xlfn.XLOOKUP(B59,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B59,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B59,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2213067.9059294593},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B59,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1454902.5764652947},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B59)","v":587698.26967999991},651591.57670078625,2.4755944530132532,{"$f":"SUM($H$7:H59)","v":80170901.41057691},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B59,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,46707751,{"$f":"_xlfn.XLOOKUP(B60,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B60,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B60,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4968602.7481714068},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B60,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3259668.345391639},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B60)","v":1357593.0771199998},1505187.7115791969,2.4010643545020907,{"$f":"SUM($H$7:H60)","v":81676089.122156113},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B60,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,109031579,{"$f":"_xlfn.XLOOKUP(B61,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHN011"},{"$f":"_xlfn.XLOOKUP(B61,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B61,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8821811.5768480543},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B61,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5171893.2726642257},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B61)","v":2167181.3535099998},2402792.7050032304,2.3864607658642636,{"$f":"SUM($H$7:H61)","v":84078881.827159345},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B61,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,42433190,{"$f":"_xlfn.XLOOKUP(B62,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BMH003"},{"$f":"_xlfn.XLOOKUP(B62,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B62,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4508993.2089035558},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B62,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2743984.8700276148},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B62)","v":1162028.9972600001},1288362.3205304879,2.361373835332663,{"$f":"SUM($H$7:H62)","v":85367244.147689834},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B62,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,124930850,{"$f":"_xlfn.XLOOKUP(B63,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN011"},{"$f":"_xlfn.XLOOKUP(B63,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B63,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8022281.387872858},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B63,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4661178.8578451676},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B63)","v":2003627.4749},2221457.5962627432,2.3263700045228242,{"$f":"SUM($H$7:H63)","v":87588701.743952572},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B63,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,19944117,{"$f":"_xlfn.XLOOKUP(B64,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B64,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B64,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8486909.3302417435},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B64,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5619814.2882254524},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B64)","v":2452545.8283199999},2719181.3991150646,2.2914207038793806,{"$f":"SUM($H$7:H64)","v":90307883.143067643},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B64,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,19849385,{"$f":"_xlfn.XLOOKUP(B65,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT013"},{"$f":"_xlfn.XLOOKUP(B65,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B65,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5454910.801269073},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B65,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3081677.7599311578},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B65)","v":1421045.9649499999},1575539.0625366881,2.1685982268980215,{"$f":"SUM($H$7:H65)","v":91883422.20560433},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B65,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,160451578,{"$f":"_xlfn.XLOOKUP(B66,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B66,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B66,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3283798.1776062576},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B66,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2077537.3510653963},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B66)","v":1024920.41293},1136347.5822678718,2.0270230984337787,{"$f":"SUM($H$7:H66)","v":93019769.787872195},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B66,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,203377333,{"$f":"_xlfn.XLOOKUP(B67,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B67,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":79},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B67,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1412035.3386055285},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B67,'3.calculation_annualised_rba'!C:C,\">2025\")","v":922577.91127286106},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B67)","v":484373.01899000001},537033.02432192734,1.9046847679430878,{"$f":"SUM($H$7:H67)","v":93556802.812194124},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B67,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20107962,{"$f":"_xlfn.XLOOKUP(B68,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B68,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B68,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3168200.5379037261},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B68,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2069999.0678982087},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B68)","v":1117604.1036700001},1239107.6469122819,1.8521756148717816,{"$f":"SUM($H$7:H68)","v":94795910.459106401},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B68,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,19903440,{"$f":"_xlfn.XLOOKUP(B69,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B69,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B69,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2505957.151293559},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B69,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1493034.5016450151},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B69)","v":809728.53474999999},897760.50037488341,1.8438704301139428,{"$f":"SUM($H$7:H69)","v":95693670.959481284},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B69,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20496116,{"$f":"_xlfn.XLOOKUP(B70,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B70,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B70,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6079890.4854840534},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B70,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3994531.6577345799},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B70)","v":2232144.8087900002},2474818.8490939299,1.7895486179948752,{"$f":"SUM($H$7:H70)","v":98168489.808575213},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B70,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,182632597,{"$f":"_xlfn.XLOOKUP(B71,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B71,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B71,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7038055.1082955338},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B71,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4646894.1914130384},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B71)","v":2645294.6415600004},{"$f":"G71  / ((1 + real_disc) ^ (2023 - 2026))","v":2932885.4537392897},{"$f":"F71/G71","v":1.7566641229321214},{"$f":"SUM($H$7:H71)","v":101101375.2623145},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B71,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},{"$f":"AND($I71>=1)","v":true}]
[null,20499023,{"$f":"_xlfn.XLOOKUP(B72,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET007"},{"$f":"_xlfn.XLOOKUP(B72,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B72,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2374303.8600517241},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B72,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1551292.8296092392},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B72)","v":886370.24095000001},982734.53000932175,1.750163484670451,{"$f":"SUM($H$7:H72)","v":102084109.79232381},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B72,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20491272,{"$f":"_xlfn.XLOOKUP(B73,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET007"},{"$f":"_xlfn.XLOOKUP(B73,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B73,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1290537.4174684265},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B73,'3.calculation_annualised_rba'!C:C,\">2025\")","v":843195.12584104657},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B73)","v":483256.37286},535794.9787975467,1.7448194647715929,{"$f":"SUM($H$7:H73)","v":102619904.77112135},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B73,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,155325091,{"$f":"_xlfn.XLOOKUP(B74,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B74,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B74,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2133706.5370717687},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B74,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1247291.0913775049},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B74)","v":728735.07105999999},807961.59942361701,1.7115837303716235,{"$f":"SUM($H$7:H74)","v":103427866.37054497},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B74,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,19943978,{"$f":"_xlfn.XLOOKUP(B75,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B75,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B75,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6942498.3979398021},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B75,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4610315.6030692123},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B75)","v":2703709.88742},2997651.4809967908,1.7051813230851407,{"$f":"SUM($H$7:H75)","v":106425517.85154176},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B75,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20273841,{"$f":"_xlfn.XLOOKUP(B76,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN011"},{"$f":"_xlfn.XLOOKUP(B76,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B76,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3517856.6935126917},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B76,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2298311.3778240173},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B76)","v":1352586.0734399999},1499636.3570989904,1.6991978721019778,{"$f":"SUM($H$7:H76)","v":107925154.20864075},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B76,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},true]
[null,48101105,{"$f":"_xlfn.XLOOKUP(B77,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM006"},{"$f":"_xlfn.XLOOKUP(B77,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B77,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4753602.5745432908},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B77,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3105849.1344660404},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B77)","v":1838654.3647},2038548.9600896586,1.6891968355198719,{"$f":"SUM($H$7:H77)","v":109963703.16873041},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B77,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20041373,{"$f":"_xlfn.XLOOKUP(B78,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL001"},{"$f":"_xlfn.XLOOKUP(B78,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B78,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5078344.2588043148},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B78,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3522830.706358945},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B78)","v":2100991.2765899999},2329406.5835744012,1.6767469458876822,{"$f":"SUM($H$7:H78)","v":112293109.75230481},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B78,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20285528,{"$f":"_xlfn.XLOOKUP(B79,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC006"},{"$f":"_xlfn.XLOOKUP(B79,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B79,'3.calculation_annualised_rba'!C:C,\">2025\")","v":631664.07050129445},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B79,'3.calculation_annualised_rba'!C:C,\">2025\")","v":412746.65465957223},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B79)","v":285988.28940000001},317080.32849845296,1.4432292158728239,{"$f":"SUM($H$7:H79)","v":112610190.08080326},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B79,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20090768,{"$f":"_xlfn.XLOOKUP(B80,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART023"},{"$f":"_xlfn.XLOOKUP(B80,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":67},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B80,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6270491.923561804},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B80,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3995369.1699534771},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B80)","v":2891784.8765000002},3206173.583230217,1.3816273825974126,{"$f":"SUM($H$7:H80)","v":115816363.66403347},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B80,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,161789292,{"$f":"_xlfn.XLOOKUP(B81,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B81,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B81,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2415979.2948196502},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B81,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1585390.3189547607},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B81)","v":1169797.7313399999},1296975.6548711054,1.3552687584192018,{"$f":"SUM($H$7:H81)","v":117113339.31890458},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B81,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20312263,{"$f":"_xlfn.XLOOKUP(B82,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ECA012"},{"$f":"_xlfn.XLOOKUP(B82,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B82,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2914866.7160922214},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B82,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1666221.7083646834},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B82)","v":1287164.1143900002},1427101.8616827377,1.2944904924997247,{"$f":"SUM($H$7:H82)","v":118540441.18058732},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B82,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,19929810,{"$f":"_xlfn.XLOOKUP(B83,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM006"},{"$f":"_xlfn.XLOOKUP(B83,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B83,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4392730.6532259556},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B83,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2870067.1718596644},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B83)","v":2357741.6698500002},2614070.3339950433,1.2172950109679566,{"$f":"SUM($H$7:H83)","v":121154511.51458237},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B83,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,19979297,{"$f":"_xlfn.XLOOKUP(B84,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B84,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B84,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5151252.8267327109},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B84,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3542860.2677684147},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B84)","v":2948942.9233300001},3269545.7314507249,1.2014000812764976,{"$f":"SUM($H$7:H84)","v":124424057.24603309},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B84,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,163212783,{"$f":"_xlfn.XLOOKUP(B85,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL001"},{"$f":"_xlfn.XLOOKUP(B85,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B85,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1654194.1546050329},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B85,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1163514.0708227535},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B85)","v":1011181.2438099999},1121114.7198768798,1.1506483906275626,{"$f":"SUM($H$7:H85)","v":125545171.96590997},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B85,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,97730969,{"$f":"_xlfn.XLOOKUP(B86,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B86,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":56},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B86,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1251911.2602933694},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B86,'3.calculation_annualised_rba'!C:C,\">2025\")","v":817958.05249537958},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B86)","v":746169.34544999991},827291.29107746459,1.0962096707444948,{"$f":"SUM($H$7:H86)","v":126372463.25698744},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B86,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20495907,{"$f":"_xlfn.XLOOKUP(B87,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B87,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B87,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4569734.629342448},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B87,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2930572.9413982453},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B87)","v":2679753.8068300001},2971090.9462317177,1.0935978275052627,{"$f":"SUM($H$7:H87)","v":129343554.20321916},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B87,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,19845774,{"$f":"_xlfn.XLOOKUP(B88,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT013"},{"$f":"_xlfn.XLOOKUP(B88,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B88,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3035415.1304877317},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B88,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1886790.009373799},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B88)","v":1757869.46527},1948981.2980615404,1.073339088396986,{"$f":"SUM($H$7:H88)","v":131292535.5012807},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B88,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,199745387,{"$f":"_xlfn.XLOOKUP(B89,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B89,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B89,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2205771.8984756586},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B89,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1441179.5336862672},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B89)","v":1347818.7484299999},1494350.7386444688,1.0692680565283856,{"$f":"SUM($H$7:H89)","v":132786886.23992516},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B89,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20560252,{"$f":"_xlfn.XLOOKUP(B90,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B90,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B90,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1096281.390582629},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B90,'3.calculation_annualised_rba'!C:C,\">2025\")","v":668139.35880746483},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B90)","v":657070.00014000013},728505.25428147044,1.0168465439985179,{"$f":"SUM($H$7:H90)","v":133515391.49420664},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B90,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,197834863,{"$f":"_xlfn.XLOOKUP(B91,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STN024"},{"$f":"_xlfn.XLOOKUP(B91,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B91,'3.calculation_annualised_rba'!C:C,\">2025\")","v":860817.10648587788},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B91,'3.calculation_annualised_rba'!C:C,\">2025\")","v":561396.42552298319},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B91)","v":552451.32718999998},612512.66152302641,1.0161916496399452,{"$f":"SUM($H$7:H91)","v":134127904.15572967},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B91,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20245461,{"$f":"_xlfn.XLOOKUP(B92,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAS023"},{"$f":"_xlfn.XLOOKUP(B92,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B92,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1248858.3001286446},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B92,'3.calculation_annualised_rba'!C:C,\">2025\")","v":815963.34773483663},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B92)","v":803523.75873999996},890881.15430222522,1.0154812958042996,{"$f":"SUM($H$7:H92)","v":135018785.31003189},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B92,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20283580,{"$f":"_xlfn.XLOOKUP(B93,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B93,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B93,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1992976.088937951},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B93,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1550852.8254161358},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B93)","v":1535692.93138},1702650.203532154,1.0098716961746466,{"$f":"SUM($H$7:H93)","v":136721435.51356405},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B93,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},true]
[null,20381097,{"$f":"_xlfn.XLOOKUP(B94,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B94,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B94,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1863276.7115009283},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B94,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1217404.330912516},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B94)","v":1286911.84032},1426822.1609119293,0.94598891141587416,{"$f":"SUM($H$7:H94)","v":138148257.67447597},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B94,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19947080,{"$f":"_xlfn.XLOOKUP(B95,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B95,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B95,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2938774.8754330473},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B95,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1759723.6547923419},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B95)","v":1875202.6395},2079070.6856608307,0.93841786360835688,{"$f":"SUM($H$7:H95)","v":140227328.36013681},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B95,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,142932473,{"$f":"_xlfn.XLOOKUP(B96,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CME016"},{"$f":"_xlfn.XLOOKUP(B96,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B96,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1808102.5466798861},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B96,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1181355.3282104367},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B96)","v":1271606.5147199999},1409852.8728365141,0.9290258539376578,{"$f":"SUM($H$7:H96)","v":141637181.23297331},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B96,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,88138129,{"$f":"_xlfn.XLOOKUP(B97,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CME016"},{"$f":"_xlfn.XLOOKUP(B97,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B97,'3.calculation_annualised_rba'!C:C,\">2025\")","v":648522.375442939},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B97,'3.calculation_annualised_rba'!C:C,\">2025\")","v":423723.40280147007},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B97)","v":463126.07273000001},513476.15521430096,0.91492020801968221,{"$f":"SUM($H$7:H97)","v":142150657.38818762},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B97,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19999269,{"$f":"_xlfn.XLOOKUP(B98,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BMH003"},{"$f":"_xlfn.XLOOKUP(B98,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B98,'3.calculation_annualised_rba'!C:C,\">2025\")","v":804694.01581119676},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B98,'3.calculation_annualised_rba'!C:C,\">2025\")","v":488190.66668835288},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B98)","v":555324.73325000005},615698.45818388171,0.87910845215060096,{"$f":"SUM($H$7:H98)","v":142766355.8463715},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B98,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20597855,{"$f":"_xlfn.XLOOKUP(B99,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND012"},{"$f":"_xlfn.XLOOKUP(B99,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":43},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B99,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2399549.4918251699},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B99,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1422952.3426980136},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B99)","v":1726476.3849500001},1914175.2287594457,0.82419450106711034,{"$f":"SUM($H$7:H99)","v":144680531.07513094},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B99,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,118960938,{"$f":"_xlfn.XLOOKUP(B100,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT012"},{"$f":"_xlfn.XLOOKUP(B100,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B100,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1527691.5068636821},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B100,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1000462.6787932153},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B100)","v":1261199.96853},1398314.9490586482,0.79326253073040531,{"$f":"SUM($H$7:H100)","v":146078846.02418959},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B100,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20198559,{"$f":"_xlfn.XLOOKUP(B101,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KYM001"},{"$f":"_xlfn.XLOOKUP(B101,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B101,'3.calculation_annualised_rba'!C:C,\">2025\")","v":648635.74442752427},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B101,'3.calculation_annualised_rba'!C:C,\">2025\")","v":434059.96770674019},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B101)","v":553885.89375000005},614103.19111097569,0.78366315626491823,{"$f":"SUM($H$7:H101)","v":146692949.21530056},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B101,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},false]
[null,20103057,{"$f":"_xlfn.XLOOKUP(B102,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART031"},{"$f":"_xlfn.XLOOKUP(B102,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B102,'3.calculation_annualised_rba'!C:C,\">2025\")","v":353058.96061293542},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B102,'3.calculation_annualised_rba'!C:C,\">2025\")","v":307647.38005600247},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B102)","v":416356.30072999996},461621.6729882264,0.73890410573012222,{"$f":"SUM($H$7:H102)","v":147154570.8882888},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B102,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19908642,{"$f":"_xlfn.XLOOKUP(B103,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD006"},{"$f":"_xlfn.XLOOKUP(B103,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B103,'3.calculation_annualised_rba'!C:C,\">2025\")","v":94664.319017871807},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B103,'3.calculation_annualised_rba'!C:C,\">2025\")","v":61850.583568131362},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B103)","v":84633.868929999997},93835.083313098105,0.73080179779193943,{"$f":"SUM($H$7:H103)","v":147248405.9716019},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B103,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20284653,{"$f":"_xlfn.XLOOKUP(B104,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN023"},{"$f":"_xlfn.XLOOKUP(B104,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B104,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1720589.3720475871},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B104,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1028283.9411788809},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B104)","v":1417750.1244099999},1571884.9052168403,0.72529278853479462,{"$f":"SUM($H$7:H104)","v":148820290.87681875},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B104,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,157031839,{"$f":"_xlfn.XLOOKUP(B105,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B105,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B105,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1114666.4007964456},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B105,'3.calculation_annualised_rba'!C:C,\">2025\")","v":728286.73029415635},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B105)","v":1029242.03938},1141139.0467620597,0.70759520348864235,{"$f":"SUM($H$7:H105)","v":149961429.9235808},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B105,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19827189,{"$f":"_xlfn.XLOOKUP(B106,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT012"},{"$f":"_xlfn.XLOOKUP(B106,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B106,'3.calculation_annualised_rba'!C:C,\">2025\")","v":791248.2067915214},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B106,'3.calculation_annualised_rba'!C:C,\">2025\")","v":506640.49730584357},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B106)","v":776474.63604000001},860891.30846166704,0.65248814808645472,{"$f":"SUM($H$7:H106)","v":150822321.23204246},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B106,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,157499868,{"$f":"_xlfn.XLOOKUP(B107,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B107,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B107,'3.calculation_annualised_rba'!C:C,\">2025\")","v":630871.50529584696},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B107,'3.calculation_annualised_rba'!C:C,\">2025\")","v":395753.55187092023},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B107)","v":607930.27820000006},674023.1661940628,0.65098509822983874,{"$f":"SUM($H$7:H107)","v":151496344.39823651},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B107,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,200921983,{"$f":"_xlfn.XLOOKUP(B108,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B108,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B108,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3090501.489822506},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B108,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2119771.7086684154},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B108)","v":3316381.6875},3676931.6572539131,0.63918206901762586,{"$f":"SUM($H$7:H108)","v":155173276.05549043},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B108,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20284737,{"$f":"_xlfn.XLOOKUP(B109,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN023"},{"$f":"_xlfn.XLOOKUP(B109,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B109,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1142587.299936001},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B109,'3.calculation_annualised_rba'!C:C,\">2025\")","v":690831.18111539574},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B109)","v":1090233.1194},1208760.947395789,0.63365455407884552,{"$f":"SUM($H$7:H109)","v":156382037.00288624},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B109,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20155756,{"$f":"_xlfn.XLOOKUP(B110,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B110,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B110,'3.calculation_annualised_rba'!C:C,\">2025\")","v":943707.71689594281},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B110,'3.calculation_annualised_rba'!C:C,\">2025\")","v":616587.89302380593},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B110)","v":1016319.7702900001},1126811.8960364168,0.60668690214288234,{"$f":"SUM($H$7:H110)","v":157508848.89892265},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B110,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20384235,{"$f":"_xlfn.XLOOKUP(B111,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BMH003"},{"$f":"_xlfn.XLOOKUP(B111,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B111,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1536205.8715322244},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B111,'3.calculation_annualised_rba'!C:C,\">2025\")","v":933989.30375447299},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B111)","v":1551702.2782399999},1720400.0525629111,0.60191269733382058,{"$f":"SUM($H$7:H111)","v":159229248.95148557},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B111,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20305336,{"$f":"_xlfn.XLOOKUP(B112,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"EHK024"},{"$f":"_xlfn.XLOOKUP(B112,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B112,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1486330.412998165},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B112,'3.calculation_annualised_rba'!C:C,\">2025\")","v":971119.89367020712},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B112)","v":1632963.1738},1810495.4600087912,0.59469797558897475,{"$f":"SUM($H$7:H112)","v":161039744.41149437},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B112,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20598544,{"$f":"_xlfn.XLOOKUP(B113,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STN021"},{"$f":"_xlfn.XLOOKUP(B113,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B113,'3.calculation_annualised_rba'!C:C,\">2025\")","v":860800.5681246015},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B113,'3.calculation_annualised_rba'!C:C,\">2025\")","v":504143.45651010558},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B113)","v":850816.96094000002},943315.97294735466,0.59254044013546414,{"$f":"SUM($H$7:H113)","v":161983060.38444173},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B113,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},false]
[null,181401765,{"$f":"_xlfn.XLOOKUP(B114,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B114,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B114,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3799251.9655652768},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B114,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2331264.7930607805},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B114)","v":3946860.47138},4375954.7547499314,0.59066308777965626,{"$f":"SUM($H$7:H114)","v":166359015.13919166},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B114,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20173929,{"$f":"_xlfn.XLOOKUP(B115,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B115,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B115,'3.calculation_annualised_rba'!C:C,\">2025\")","v":325900.33212507243},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B115,'3.calculation_annualised_rba'!C:C,\">2025\")","v":212932.66497990731},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B115)","v":365338.614},405057.45176952519,0.58283646135447187,{"$f":"SUM($H$7:H115)","v":166764072.59096119},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B115,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20151196,{"$f":"_xlfn.XLOOKUP(B116,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B116,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B116,'3.calculation_annualised_rba'!C:C,\">2025\")","v":348255.72695272346},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B116,'3.calculation_annualised_rba'!C:C,\">2025\")","v":227538.95201953806},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B116)","v":390535.54682000005},432993.74158223334,0.5826331402411673,{"$f":"SUM($H$7:H116)","v":167197066.33254343},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B116,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20567465,{"$f":"_xlfn.XLOOKUP(B117,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B117,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B117,'3.calculation_annualised_rba'!C:C,\">2025\")","v":724138.02459233603},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B117,'3.calculation_annualised_rba'!C:C,\">2025\")","v":417773.03357371863},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B117)","v":735241.05047999998},815174.89510095317,0.56821233430992013,{"$f":"SUM($H$7:H117)","v":168012241.22764438},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B117,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,147434264,{"$f":"_xlfn.XLOOKUP(B118,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BMH003"},{"$f":"_xlfn.XLOOKUP(B118,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B118,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1207680.5350010761},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B118,'3.calculation_annualised_rba'!C:C,\">2025\")","v":737195.18941850285},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B118)","v":1316863.00716},1460029.5549645447,0.55981160182209677,{"$f":"SUM($H$7:H118)","v":169472270.78260893},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B118,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,203313132,{"$f":"_xlfn.XLOOKUP(B119,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B119,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B119,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2522957.0666528423},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B119,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1742824.0964869431},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B119)","v":3232430.7295999997},3583853.7296068105,0.53916827374754306,{"$f":"SUM($H$7:H119)","v":173056124.51221573},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B119,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20705668,{"$f":"_xlfn.XLOOKUP(B120,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BMH003"},{"$f":"_xlfn.XLOOKUP(B120,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B120,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1309594.1734175365},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B120,'3.calculation_annualised_rba'!C:C,\">2025\")","v":796509.1944467529},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B120)","v":1482302.18144},1643454.9247140209,0.53734603134225611,{"$f":"SUM($H$7:H120)","v":174699579.43692976},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B120,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20103196,{"$f":"_xlfn.XLOOKUP(B121,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART031"},{"$f":"_xlfn.XLOOKUP(B121,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B121,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1098561.7781360436},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B121,'3.calculation_annualised_rba'!C:C,\">2025\")","v":799266.2020700007},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B121)","v":1669567.6163400002},1851079.4597572999,0.47872646441366623,{"$f":"SUM($H$7:H121)","v":176550658.89668706},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B121,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163030146,{"$f":"_xlfn.XLOOKUP(B122,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"COB011"},{"$f":"_xlfn.XLOOKUP(B122,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B122,'3.calculation_annualised_rba'!C:C,\">2025\")","v":253927.99615149706},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B122,'3.calculation_annualised_rba'!C:C,\">2025\")","v":166104.18542789563},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B122)","v":351762.98278999998},390005.90678259026,0.47220484688424041,{"$f":"SUM($H$7:H122)","v":176940664.80346966},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B122,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20575682,{"$f":"_xlfn.XLOOKUP(B123,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B123,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B123,'3.calculation_annualised_rba'!C:C,\">2025\")","v":266109.37714183418},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B123,'3.calculation_annualised_rba'!C:C,\">2025\")","v":173867.20191867734},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B123)","v":377467.43343999999},418504.89068530063,0.46061510614084339,{"$f":"SUM($H$7:H123)","v":177359169.69415495},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B123,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20498976,{"$f":"_xlfn.XLOOKUP(B124,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B124,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B124,'3.calculation_annualised_rba'!C:C,\">2025\")","v":222898.60816532676},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B124,'3.calculation_annualised_rba'!C:C,\">2025\")","v":145634.69250697253},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B124)","v":322300.60472},357340.4415763733,0.45185981774217665,{"$f":"SUM($H$7:H124)","v":177716510.13573131},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B124,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19957666,{"$f":"_xlfn.XLOOKUP(B125,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B125,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B125,'3.calculation_annualised_rba'!C:C,\">2025\")","v":364217.30953668349},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B125,'3.calculation_annualised_rba'!C:C,\">2025\")","v":225904.61954600707},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B125)","v":502332.27380999998},556944.77116254123,0.44971153820678517,{"$f":"SUM($H$7:H125)","v":178273454.90689385},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B125,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19956812,{"$f":"_xlfn.XLOOKUP(B126,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B126,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B126,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1631156.8920205573},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B126,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1347857.6468199515},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B126)","v":3070582.8780300003},3404410.1235408052,0.43895823703827175,{"$f":"SUM($H$7:H126)","v":181677865.03043467},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B126,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,171210541,{"$f":"_xlfn.XLOOKUP(B127,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"EHK024"},{"$f":"_xlfn.XLOOKUP(B127,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B127,'3.calculation_annualised_rba'!C:C,\">2025\")","v":45780.136645129583},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B127,'3.calculation_annualised_rba'!C:C,\">2025\")","v":29911.250582127908},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B127)","v":70884.787049999999},78591.230467903501,0.42196995754574829,{"$f":"SUM($H$7:H127)","v":181756456.26090258},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B127,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20089423,{"$f":"_xlfn.XLOOKUP(B128,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL007"},{"$f":"_xlfn.XLOOKUP(B128,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B128,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1474324.4157438672},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B128,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1105873.9853333612},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B128)","v":2669733.6297199996},2959981.3967591943,0.41422633817192644,{"$f":"SUM($H$7:H128)","v":184716437.65766177},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B128,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19945139,{"$f":"_xlfn.XLOOKUP(B129,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B129,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B129,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1371902.9607909576},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B129,'3.calculation_annualised_rba'!C:C,\">2025\")","v":930916.69426553114},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B129)","v":2276492.7443900001},2523988.1980129983,0.40892583407507227,{"$f":"SUM($H$7:H129)","v":187240425.85567477},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B129,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,185848916,{"$f":"_xlfn.XLOOKUP(B130,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN022"},{"$f":"_xlfn.XLOOKUP(B130,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B130,'3.calculation_annualised_rba'!C:C,\">2025\")","v":502766.44824929099},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B130,'3.calculation_annualised_rba'!C:C,\">2025\")","v":333657.21625131922},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B130)","v":832998.16871999996},923559.95950212958,0.40054975962795081,{"$f":"SUM($H$7:H130)","v":188163985.8151769},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B130,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19959047,{"$f":"_xlfn.XLOOKUP(B131,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B131,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B131,'3.calculation_annualised_rba'!C:C,\">2025\")","v":276798.58889621368},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B131,'3.calculation_annualised_rba'!C:C,\">2025\")","v":188263.12456185435},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B131)","v":484342.47422000003},536999.15878944064,0.38869835825371096,{"$f":"SUM($H$7:H131)","v":188700984.97396633},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B131,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},false]
[null,20497594,{"$f":"_xlfn.XLOOKUP(B132,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B132,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B132,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1420963.7939481209},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B132,'3.calculation_annualised_rba'!C:C,\">2025\")","v":859476.45388376666},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B132)","v":2248990.0670099999},2493495.4879914341,0.3821610715366246,{"$f":"SUM($H$7:H132)","v":191194480.46195775},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B132,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19923796,{"$f":"_xlfn.XLOOKUP(B133,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B133,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B133,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1536288.6775562095},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B133,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1009760.5252316809},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B133)","v":2666904.83861},2956845.0654908963,0.37862638014409677,{"$f":"SUM($H$7:H133)","v":194151325.52744865},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B133,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19829689,{"$f":"_xlfn.XLOOKUP(B134,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT012"},{"$f":"_xlfn.XLOOKUP(B134,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B134,'3.calculation_annualised_rba'!C:C,\">2025\")","v":237074.25702229913},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B134,'3.calculation_annualised_rba'!C:C,\">2025\")","v":148188.83591636474},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B134)","v":418475.01955000003},463970.73441605939,0.35411632473478843,{"$f":"SUM($H$7:H134)","v":194615296.26186472},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B134,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20031621,{"$f":"_xlfn.XLOOKUP(B135,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B135,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B135,'3.calculation_annualised_rba'!C:C,\">2025\")","v":726245.5225000449},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B135,'3.calculation_annualised_rba'!C:C,\">2025\")","v":463799.27139345097},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B135)","v":1346606.2908099999},{"$f":"G135  / ((1 + real_disc) ^ (2023 - 2026))","v":1493006.4652084948},{"$f":"F135/G135","v":0.34442084116098265},{"$f":"SUM($H$7:H135)","v":196108302.72707322},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B135,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},{"$f":"AND($I135>=1)","v":false}]
[null,19963350,{"$f":"_xlfn.XLOOKUP(B136,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B136,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B136,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1571658.9183670662},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B136,'3.calculation_annualised_rba'!C:C,\">2025\")","v":952160.78627450694},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B136)","v":2901021.7945500002},3216414.7193821622,0.32821566113818318,{"$f":"SUM($H$7:H136)","v":199324717.44645539},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B136,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,75520723,{"$f":"_xlfn.XLOOKUP(B137,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B137,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B137,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1363452.4310792363},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B137,'3.calculation_annualised_rba'!C:C,\">2025\")","v":924543.66517411405},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B137)","v":2837407.4307900001},3145884.3371746978,0.32584099665824151,{"$f":"SUM($H$7:H137)","v":202470601.78363007},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B137,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19849421,{"$f":"_xlfn.XLOOKUP(B138,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B138,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B138,'3.calculation_annualised_rba'!C:C,\">2025\")","v":170191.26566171454},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B138,'3.calculation_annualised_rba'!C:C,\">2025\")","v":111197.43118194964},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B138)","v":341571.83935000002},378706.80388397333,0.32554624934407561,{"$f":"SUM($H$7:H138)","v":202849308.58751404},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B138,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,42160628,{"$f":"_xlfn.XLOOKUP(B139,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL007"},{"$f":"_xlfn.XLOOKUP(B139,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":46},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B139,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1409763.667800637},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B139,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1088695.5267807934},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B139)","v":3381507.2889699996},3749137.5757238283,0.32195569423492443,{"$f":"SUM($H$7:H139)","v":206598446.16323787},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B139,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19892268,{"$f":"_xlfn.XLOOKUP(B140,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B140,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B140,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1008521.8692871341},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B140,'3.calculation_annualised_rba'!C:C,\">2025\")","v":603398.41358800814},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B140)","v":1902942.5218900002},2109826.3891170216,0.31708704106770053,{"$f":"SUM($H$7:H140)","v":208708272.5523549},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B140,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497106,{"$f":"_xlfn.XLOOKUP(B141,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"RCT022"},{"$f":"_xlfn.XLOOKUP(B141,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B141,'3.calculation_annualised_rba'!C:C,\">2025\")","v":469323.76319656527},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B141,'3.calculation_annualised_rba'!C:C,\">2025\")","v":297153.14206355473},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B141)","v":976680.77174},1082863.4297969325,0.30424796992180286,{"$f":"SUM($H$7:H141)","v":209791135.98215184},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B141,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19998982,{"$f":"_xlfn.XLOOKUP(B142,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BMH003"},{"$f":"_xlfn.XLOOKUP(B142,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B142,'3.calculation_annualised_rba'!C:C,\">2025\")","v":360384.46746327914},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B142,'3.calculation_annualised_rba'!C:C,\">2025\")","v":219122.72204670307},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B142)","v":721116.79281000001},799515.07815111836,0.30386578738908604,{"$f":"SUM($H$7:H142)","v":210590651.06030294},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B142,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,192389838,{"$f":"_xlfn.XLOOKUP(B143,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B143,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B143,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1035403.5665429124},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B143,'3.calculation_annualised_rba'!C:C,\">2025\")","v":676498.97536487249},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B143)","v":2362668.93114},2619533.2766620615,0.28632829866622839,{"$f":"SUM($H$7:H143)","v":213210184.33696499},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B143,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20076061,{"$f":"_xlfn.XLOOKUP(B144,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN003"},{"$f":"_xlfn.XLOOKUP(B144,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B144,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1509087.1016042891},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B144,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1039984.5013123659},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B144)","v":3680945.7708999999},4081130.3731024838,0.28253187252418749,{"$f":"SUM($H$7:H144)","v":217291314.71006748},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B144,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19927505,{"$f":"_xlfn.XLOOKUP(B145,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B145,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":37},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B145,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1192818.8389477977},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B145,'3.calculation_annualised_rba'!C:C,\">2025\")","v":781762.79047060828},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B145)","v":2815725.8525899998},3121845.5838661473,0.27764165668028956,{"$f":"SUM($H$7:H145)","v":220413160.29393363},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B145,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,197821077,{"$f":"_xlfn.XLOOKUP(B146,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B146,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B146,'3.calculation_annualised_rba'!C:C,\">2025\")","v":415040.17162414879},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B146,'3.calculation_annualised_rba'!C:C,\">2025\")","v":271173.73351964459},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B146)","v":989363.49676999997},1096924.9937414036,0.27408908293559681,{"$f":"SUM($H$7:H146)","v":221510085.28767502},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B146,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20333470,{"$f":"_xlfn.XLOOKUP(B147,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC006"},{"$f":"_xlfn.XLOOKUP(B147,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B147,'3.calculation_annualised_rba'!C:C,\">2025\")","v":810272.77027185191},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B147,'3.calculation_annualised_rba'!C:C,\">2025\")","v":529429.35468455311},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B147)","v":1937758.9294400001},2148427.9625109914,0.27321734744246789,{"$f":"SUM($H$7:H147)","v":223658513.25018603},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B147,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20310841,{"$f":"_xlfn.XLOOKUP(B148,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"EHK024"},{"$f":"_xlfn.XLOOKUP(B148,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B148,'3.calculation_annualised_rba'!C:C,\">2025\")","v":500707.3675922812},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B148,'3.calculation_annualised_rba'!C:C,\">2025\")","v":327145.88985316397},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B148)","v":1256486.5307700001},1393089.0763614364,0.26036561621769427,{"$f":"SUM($H$7:H148)","v":225051602.32654747},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B148,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20028152,{"$f":"_xlfn.XLOOKUP(B149,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B149,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B149,'3.calculation_annualised_rba'!C:C,\">2025\")","v":72436.477371013054},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B149,'3.calculation_annualised_rba'!C:C,\">2025\")","v":46951.755580565325},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B149)","v":182580.47148000001},202430.23235580366,0.25715650310229621,{"$f":"SUM($H$7:H149)","v":225254032.55890328},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B149,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,160440481,{"$f":"_xlfn.XLOOKUP(B150,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B150,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B150,'3.calculation_annualised_rba'!C:C,\">2025\")","v":599993.21056121623},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B150,'3.calculation_annualised_rba'!C:C,\">2025\")","v":392016.02668394975},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B150)","v":1529795.1651699999},1696111.244712556,0.25625393229712984,{"$f":"SUM($H$7:H150)","v":226950143.80361584},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B150,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19952077,{"$f":"_xlfn.XLOOKUP(B151,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B151,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B151,'3.calculation_annualised_rba'!C:C,\">2025\")","v":264644.44241558859},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B151,'3.calculation_annualised_rba'!C:C,\">2025\")","v":171526.56043417755},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B151)","v":674013.67174999998},747291.0058636074,0.25448528364243461,{"$f":"SUM($H$7:H151)","v":227697434.80947945},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B151,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20490131,{"$f":"_xlfn.XLOOKUP(B152,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B152,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B152,'3.calculation_annualised_rba'!C:C,\">2025\")","v":260502.89398690694},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B152,'3.calculation_annualised_rba'!C:C,\">2025\")","v":176749.87157279567},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B152)","v":706153.94724999997},782925.50381788192,0.25029934656758474,{"$f":"SUM($H$7:H152)","v":228480360.31329733},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B152,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163099244,{"$f":"_xlfn.XLOOKUP(B153,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B153,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B153,'3.calculation_annualised_rba'!C:C,\">2025\")","v":273710.05494731525},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B153,'3.calculation_annualised_rba'!C:C,\">2025\")","v":186576.36742714816},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B153)","v":745493.36770000006},826541.82246293756,0.25027233710042857,{"$f":"SUM($H$7:H153)","v":229306902.13576028},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B153,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19979558,{"$f":"_xlfn.XLOOKUP(B154,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B154,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B154,'3.calculation_annualised_rba'!C:C,\">2025\")","v":785740.63939251215},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B154,'3.calculation_annualised_rba'!C:C,\">2025\")","v":522618.42653094669},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B154)","v":2115838.5777400001},2345868.0517549147,0.24700297651684439,{"$f":"SUM($H$7:H154)","v":231652770.1875152},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B154,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20532014,{"$f":"_xlfn.XLOOKUP(B155,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHP014"},{"$f":"_xlfn.XLOOKUP(B155,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B155,'3.calculation_annualised_rba'!C:C,\">2025\")","v":590532.83155755862},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B155,'3.calculation_annualised_rba'!C:C,\">2025\")","v":360631.57723779575},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B155)","v":1485220.3820499999},1646690.3858931637,0.24281351212001823,{"$f":"SUM($H$7:H155)","v":233299460.57340837},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B155,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19929872,{"$f":"_xlfn.XLOOKUP(B156,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM006"},{"$f":"_xlfn.XLOOKUP(B156,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B156,'3.calculation_annualised_rba'!C:C,\">2025\")","v":300783.25827589195},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B156,'3.calculation_annualised_rba'!C:C,\">2025\")","v":196521.98679394397},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B156)","v":815642.79560000007},904317.74709669128,0.24094124027587249,{"$f":"SUM($H$7:H156)","v":234203778.32050505},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B156,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,176947367,{"$f":"_xlfn.XLOOKUP(B157,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B157,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B157,'3.calculation_annualised_rba'!C:C,\">2025\")","v":869953.89420807851},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B157,'3.calculation_annualised_rba'!C:C,\">2025\")","v":568399.54686601344},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B157)","v":2407413.77886},2669142.6891433783,0.23610380228660641,{"$f":"SUM($H$7:H157)","v":236872921.00964844},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B157,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19908997,{"$f":"_xlfn.XLOOKUP(B158,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B158,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B158,'3.calculation_annualised_rba'!C:C,\">2025\")","v":114201.93016530358},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B158,'3.calculation_annualised_rba'!C:C,\">2025\")","v":77359.92556550981},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B158)","v":328082.65231999999},363751.10110459413,0.23579401415609055,{"$f":"SUM($H$7:H158)","v":237236672.11075303},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B158,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20016842,{"$f":"_xlfn.XLOOKUP(B159,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL001"},{"$f":"_xlfn.XLOOKUP(B159,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B159,'3.calculation_annualised_rba'!C:C,\">2025\")","v":449225.60738477245},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B159,'3.calculation_annualised_rba'!C:C,\">2025\")","v":311904.9865975178},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B159)","v":1330185.10375},1474800.0015863541,0.23448239325354706,{"$f":"SUM($H$7:H159)","v":238711472.11233938},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B159,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19927300,{"$f":"_xlfn.XLOOKUP(B160,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B160,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B160,'3.calculation_annualised_rba'!C:C,\">2025\")","v":559828.18716325995},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B160,'3.calculation_annualised_rba'!C:C,\">2025\")","v":365937.48633033736},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B160)","v":1579921.9610300001},1751687.7192990142,0.23161744399816517,{"$f":"SUM($H$7:H160)","v":240463159.8316384},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B160,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,202042623,{"$f":"_xlfn.XLOOKUP(B161,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B161,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":37},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B161,'3.calculation_annualised_rba'!C:C,\">2025\")","v":790745.37000306416},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B161,'3.calculation_annualised_rba'!C:C,\">2025\")","v":467147.60132079793},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B161)","v":2055263.0357899999},2278706.8656071373,0.22729334065079229,{"$f":"SUM($H$7:H161)","v":242741866.69724554},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B161,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20087488,{"$f":"_xlfn.XLOOKUP(B162,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B162,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B162,'3.calculation_annualised_rba'!C:C,\">2025\")","v":870938.04747705499},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B162,'3.calculation_annualised_rba'!C:C,\">2025\")","v":550256.83099843585},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B162)","v":2441460.1675499999},2706890.528863179,0.225380220538522,{"$f":"SUM($H$7:H162)","v":245448757.22610873},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B162,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20669568,{"$f":"_xlfn.XLOOKUP(B163,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC006"},{"$f":"_xlfn.XLOOKUP(B163,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B163,'3.calculation_annualised_rba'!C:C,\">2025\")","v":215908.91563430041},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B163,'3.calculation_annualised_rba'!C:C,\">2025\")","v":141221.94105666492},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B163)","v":627801.4940200001},696054.73837167956,0.22494680627849217,{"$f":"SUM($H$7:H163)","v":246144811.9644804},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B163,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19926947,{"$f":"_xlfn.XLOOKUP(B164,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B164,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B164,'3.calculation_annualised_rba'!C:C,\">2025\")","v":174437.62716314802},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B164,'3.calculation_annualised_rba'!C:C,\">2025\")","v":113971.86551612911},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B164)","v":507245.54132000008},562392.19867553504,0.22468776210342084,{"$f":"SUM($H$7:H164)","v":246707204.16315594},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B164,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20025353,{"$f":"_xlfn.XLOOKUP(B165,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B165,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B165,'3.calculation_annualised_rba'!C:C,\">2025\")","v":448949.23840860155},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B165,'3.calculation_annualised_rba'!C:C,\">2025\")","v":293328.81360291445},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B165)","v":1355995.0813200001},1503415.9850715625,0.21631996874013146,{"$f":"SUM($H$7:H165)","v":248210620.14822751},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B165,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20031167,{"$f":"_xlfn.XLOOKUP(B166,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B166,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B166,'3.calculation_annualised_rba'!C:C,\">2025\")","v":716415.42786381079},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B166,'3.calculation_annualised_rba'!C:C,\">2025\")","v":452308.28626574489},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B166)","v":2102048.2458899999},2330578.4643306378,0.21517502614419734,{"$f":"SUM($H$7:H166)","v":250541198.61255816},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B166,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,42922160,{"$f":"_xlfn.XLOOKUP(B167,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM006"},{"$f":"_xlfn.XLOOKUP(B167,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B167,'3.calculation_annualised_rba'!C:C,\">2025\")","v":108044.43619280199},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B167,'3.calculation_annualised_rba'!C:C,\">2025\")","v":70592.716444227714},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B167)","v":328272.62662},363961.72900679475,0.21504295734637674,{"$f":"SUM($H$7:H167)","v":250905160.34156495},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B167,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,110330728,{"$f":"_xlfn.XLOOKUP(B168,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET007"},{"$f":"_xlfn.XLOOKUP(B168,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B168,'3.calculation_annualised_rba'!C:C,\">2025\")","v":230807.03009336552},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B168,'3.calculation_annualised_rba'!C:C,\">2025\")","v":150801.79787916518},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B168)","v":709949.82964000001},787134.06647507264,0.21241190797331899,{"$f":"SUM($H$7:H168)","v":251692294.40804002},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B168,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20612043,{"$f":"_xlfn.XLOOKUP(B169,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B169,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":94},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B169,'3.calculation_annualised_rba'!C:C,\">2025\")","v":552916.60771306115},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B169,'3.calculation_annualised_rba'!C:C,\">2025\")","v":361257.70730055199},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B169)","v":1721071.79327},1908183.0613567533,0.20990275287364393,{"$f":"SUM($H$7:H169)","v":253600477.46939677},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B169,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20602359,{"$f":"_xlfn.XLOOKUP(B170,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B170,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B170,'3.calculation_annualised_rba'!C:C,\">2025\")","v":130965.33187843411},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B170,'3.calculation_annualised_rba'!C:C,\">2025\")","v":83018.272048198109},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B170)","v":410124.03688999999},454711.85066710232,0.20242235172981235,{"$f":"SUM($H$7:H170)","v":254055189.32006386},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B170,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20495844,{"$f":"_xlfn.XLOOKUP(B171,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B171,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B171,'3.calculation_annualised_rba'!C:C,\">2025\")","v":599743.05222140357},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B171,'3.calculation_annualised_rba'!C:C,\">2025\")","v":391852.58137042104},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B171)","v":1939309.7089099998},2150147.3394295629,0.20205776290918692,{"$f":"SUM($H$7:H171)","v":256205336.65949342},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B171,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20647240,{"$f":"_xlfn.XLOOKUP(B172,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B172,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":65},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B172,'3.calculation_annualised_rba'!C:C,\">2025\")","v":529983.07806847151},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B172,'3.calculation_annualised_rba'!C:C,\">2025\")","v":346273.685796873},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B172)","v":1723793.15543},1911200.2842278939,0.20087890748730527,{"$f":"SUM($H$7:H172)","v":258116536.94372132},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B172,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20174332,{"$f":"_xlfn.XLOOKUP(B173,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B173,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B173,'3.calculation_annualised_rba'!C:C,\">2025\")","v":68737.436306965246},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B173,'3.calculation_annualised_rba'!C:C,\">2025\")","v":44910.802641071408},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B173)","v":223675.86291000003},247993.42741436648,0.20078519897849717,{"$f":"SUM($H$7:H173)","v":258364530.37113568},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B173,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19903623,{"$f":"_xlfn.XLOOKUP(B174,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B174,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B174,'3.calculation_annualised_rba'!C:C,\">2025\")","v":321375.02232775372},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B174,'3.calculation_annualised_rba'!C:C,\">2025\")","v":209975.97491236564},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B174)","v":1095170.1738499999},1214234.7479143522,0.19172908459897942,{"$f":"SUM($H$7:H174)","v":259578765.11905003},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B174,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20483282,{"$f":"_xlfn.XLOOKUP(B175,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B175,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":48},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B175,'3.calculation_annualised_rba'!C:C,\">2025\")","v":397784.76027548581},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B175,'3.calculation_annualised_rba'!C:C,\">2025\")","v":259899.60961852141},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B175)","v":1396808.5895400001},1548666.6511765358,0.18606673209542052,{"$f":"SUM($H$7:H175)","v":261127431.77022657},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B175,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20329265,{"$f":"_xlfn.XLOOKUP(B176,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"EHK024"},{"$f":"_xlfn.XLOOKUP(B176,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B176,'3.calculation_annualised_rba'!C:C,\">2025\")","v":154778.06565308422},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B176,'3.calculation_annualised_rba'!C:C,\">2025\")","v":101126.94818395612},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B176)","v":550233.73861999996},610053.98143607168,0.18378907196346236,{"$f":"SUM($H$7:H176)","v":261737485.75166264},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B176,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,156484100,{"$f":"_xlfn.XLOOKUP(B177,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET007"},{"$f":"_xlfn.XLOOKUP(B177,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B177,'3.calculation_annualised_rba'!C:C,\">2025\")","v":176064.79624901919},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B177,'3.calculation_annualised_rba'!C:C,\">2025\")","v":115035.00481263803},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B177)","v":631862.00050999993},700556.6944986959,0.18205716551998519,{"$f":"SUM($H$7:H177)","v":262438042.44616133},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B177,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19959571,{"$f":"_xlfn.XLOOKUP(B178,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM006"},{"$f":"_xlfn.XLOOKUP(B178,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B178,'3.calculation_annualised_rba'!C:C,\">2025\")","v":548351.49019895971},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B178,'3.calculation_annualised_rba'!C:C,\">2025\")","v":358275.00816709123},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B178)","v":2006879.1361199999},2225062.7711808016,0.17852346049088053,{"$f":"SUM($H$7:H178)","v":264663105.21734214},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B178,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19904337,{"$f":"_xlfn.XLOOKUP(B179,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B179,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B179,'3.calculation_annualised_rba'!C:C,\">2025\")","v":990496.87352834712},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B179,'3.calculation_annualised_rba'!C:C,\">2025\")","v":650612.97260197322},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B179)","v":3688410.28315},4089406.4112622156,0.17639387233416248,{"$f":"SUM($H$7:H179)","v":268752511.62860435},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B179,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20407357,{"$f":"_xlfn.XLOOKUP(B180,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN006"},{"$f":"_xlfn.XLOOKUP(B180,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B180,'3.calculation_annualised_rba'!C:C,\">2025\")","v":335648.73666002491},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B180,'3.calculation_annualised_rba'!C:C,\">2025\")","v":219301.95507358239},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B180)","v":1261647.56183},1398811.2037510884,0.17382188315371397,{"$f":"SUM($H$7:H180)","v":270151322.83235544},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B180,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20496023,{"$f":"_xlfn.XLOOKUP(B181,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL001"},{"$f":"_xlfn.XLOOKUP(B181,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B181,'3.calculation_annualised_rba'!C:C,\">2025\")","v":537075.53408786107},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B181,'3.calculation_annualised_rba'!C:C,\">2025\")","v":351609.72772405436},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B181)","v":2065971.91818},2290579.9949342031,0.17019095207925281,{"$f":"SUM($H$7:H181)","v":272441902.82728964},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B181,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20361880,{"$f":"_xlfn.XLOOKUP(B182,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND023"},{"$f":"_xlfn.XLOOKUP(B182,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":47},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B182,'3.calculation_annualised_rba'!C:C,\">2025\")","v":750660.33784990711},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B182,'3.calculation_annualised_rba'!C:C,\">2025\")","v":456659.64880927134},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B182)","v":2701709.6117799999},2995433.7396397959,0.16902617765363936,{"$f":"SUM($H$7:H182)","v":275437336.56692946},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B182,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20496034,{"$f":"_xlfn.XLOOKUP(B183,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL001"},{"$f":"_xlfn.XLOOKUP(B183,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B183,'3.calculation_annualised_rba'!C:C,\">2025\")","v":275573.20096120285},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B183,'3.calculation_annualised_rba'!C:C,\">2025\")","v":180050.55623936316},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B183)","v":1099006.62424},1218488.2890382961,0.16383027387471313,{"$f":"SUM($H$7:H183)","v":276655824.85596776},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B183,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20284964,{"$f":"_xlfn.XLOOKUP(B184,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC006"},{"$f":"_xlfn.XLOOKUP(B184,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B184,'3.calculation_annualised_rba'!C:C,\">2025\")","v":516188.27982254035},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B184,'3.calculation_annualised_rba'!C:C,\">2025\")","v":337275.73474559636},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B184)","v":2111060.7127199997},2340570.7474029032,0.15976600422402484,{"$f":"SUM($H$7:H184)","v":278996395.60337067},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B184,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20304427,{"$f":"_xlfn.XLOOKUP(B185,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"EHK024"},{"$f":"_xlfn.XLOOKUP(B185,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B185,'3.calculation_annualised_rba'!C:C,\">2025\")","v":872767.76859177835},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B185,'3.calculation_annualised_rba'!C:C,\">2025\")","v":570238.04076239245},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B185)","v":3595778.7804899998},3986704.208474963,0.15858540682658059,{"$f":"SUM($H$7:H185)","v":282983099.8118456},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B185,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20019070,{"$f":"_xlfn.XLOOKUP(B186,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL001"},{"$f":"_xlfn.XLOOKUP(B186,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B186,'3.calculation_annualised_rba'!C:C,\">2025\")","v":144139.2610985747},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B186,'3.calculation_annualised_rba'!C:C,\">2025\")","v":105543.35775426228},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B186)","v":669989.95002999995},742829.83366861753,0.15752976257261231,{"$f":"SUM($H$7:H186)","v":283725929.64551419},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B186,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19980785,{"$f":"_xlfn.XLOOKUP(B187,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B187,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B187,'3.calculation_annualised_rba'!C:C,\">2025\")","v":511421.65850153106},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B187,'3.calculation_annualised_rba'!C:C,\">2025\")","v":332919.17260482913},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B187)","v":2116425.28094},2346518.5400800742,0.15730258734055791,{"$f":"SUM($H$7:H187)","v":286072448.18559426},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B187,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19924342,{"$f":"_xlfn.XLOOKUP(B188,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B188,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":40},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B188,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1072103.8791719659},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B188,'3.calculation_annualised_rba'!C:C,\">2025\")","v":700575.32102171669},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B188)","v":4456722.3483499996},4941247.73152762,0.15719519105359767,{"$f":"SUM($H$7:H188)","v":291013695.91712189},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B188,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20290293,{"$f":"_xlfn.XLOOKUP(B189,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B189,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B189,'3.calculation_annualised_rba'!C:C,\">2025\")","v":71525.358462320277},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B189,'3.calculation_annualised_rba'!C:C,\">2025\")","v":46732.340196511665},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B189)","v":297665.23045999999},330026.76177699637,0.15699630126196926,{"$f":"SUM($H$7:H189)","v":291343722.67889887},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B189,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,158071754,{"$f":"_xlfn.XLOOKUP(B190,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B190,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B190,'3.calculation_annualised_rba'!C:C,\">2025\")","v":525961.61229089613},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B190,'3.calculation_annualised_rba'!C:C,\">2025\")","v":346148.67028389627},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B190)","v":2222360.0920799999},2463970.3587757414,0.15575723822502646,{"$f":"SUM($H$7:H190)","v":293807693.03767461},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B190,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20283616,{"$f":"_xlfn.XLOOKUP(B191,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B191,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":38},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B191,'3.calculation_annualised_rba'!C:C,\">2025\")","v":352298.52715479361},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B191,'3.calculation_annualised_rba'!C:C,\">2025\")","v":214850.52223689263},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B191)","v":1379903.3852500001},1529923.548999686,0.15569968487175478,{"$f":"SUM($H$7:H191)","v":295337616.58667427},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B191,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19979653,{"$f":"_xlfn.XLOOKUP(B192,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B192,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B192,'3.calculation_annualised_rba'!C:C,\">2025\")","v":723222.87516125932},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B192,'3.calculation_annualised_rba'!C:C,\">2025\")","v":476366.81949099276},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B192)","v":3064664.7806199999},3397848.6231563468,0.15543847487118018,{"$f":"SUM($H$7:H192)","v":298735465.20983064},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B192,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20062674,{"$f":"_xlfn.XLOOKUP(B193,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B193,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B193,'3.calculation_annualised_rba'!C:C,\">2025\")","v":406575.06838041224},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B193,'3.calculation_annualised_rba'!C:C,\">2025\")","v":265642.91070254153},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B193)","v":1717217.71631},1903909.9773395758,0.1546937864543825,{"$f":"SUM($H$7:H193)","v":300639375.18717021},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B193,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,157328687,{"$f":"_xlfn.XLOOKUP(B194,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL016"},{"$f":"_xlfn.XLOOKUP(B194,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B194,'3.calculation_annualised_rba'!C:C,\">2025\")","v":324138.7635878704},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B194,'3.calculation_annualised_rba'!C:C,\">2025\")","v":211781.71345824018},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B194)","v":1370425.5535599999},1519415.3075887414,0.15453718949423251,{"$f":"SUM($H$7:H194)","v":302158790.49475896},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B194,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163198819,{"$f":"_xlfn.XLOOKUP(B195,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT012"},{"$f":"_xlfn.XLOOKUP(B195,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B195,'3.calculation_annualised_rba'!C:C,\">2025\")","v":432668.59115486202},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B195,'3.calculation_annualised_rba'!C:C,\">2025\")","v":252199.49229179224},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B195)","v":1645861.8308300001},1824796.4316214467,0.15323248134663239,{"$f":"SUM($H$7:H195)","v":303983586.9263804},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B195,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20542217,{"$f":"_xlfn.XLOOKUP(B196,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B196,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B196,'3.calculation_annualised_rba'!C:C,\">2025\")","v":59411.198850863555},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B196,'3.calculation_annualised_rba'!C:C,\">2025\")","v":38817.342770030096},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B196)","v":256980.79347},284919.1992518722,0.15105153286314232,{"$f":"SUM($H$7:H196)","v":304268506.12563229},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B196,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,107933921,{"$f":"_xlfn.XLOOKUP(B197,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL001"},{"$f":"_xlfn.XLOOKUP(B197,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B197,'3.calculation_annualised_rba'!C:C,\">2025\")","v":225040.52569466998},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B197,'3.calculation_annualised_rba'!C:C,\">2025\")","v":147034.1516751062},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B197)","v":977070.0028299999},1083294.9772639212,0.15048476695552451,{"$f":"SUM($H$7:H197)","v":305351801.10289621},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B197,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,200847925,{"$f":"_xlfn.XLOOKUP(B198,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B198,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B198,'3.calculation_annualised_rba'!C:C,\">2025\")","v":542474.08503077412},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B198,'3.calculation_annualised_rba'!C:C,\">2025\")","v":353901.8628651168},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B198)","v":2430608.7669500001},2694859.3870491739,0.1456021502420578,{"$f":"SUM($H$7:H198)","v":308046660.48994541},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B198,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20015446,{"$f":"_xlfn.XLOOKUP(B199,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL001"},{"$f":"_xlfn.XLOOKUP(B199,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B199,'3.calculation_annualised_rba'!C:C,\">2025\")","v":111442.09268430842},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B199,'3.calculation_annualised_rba'!C:C,\">2025\")","v":72812.634560620107},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B199)","v":506022.67437999998},{"$f":"G199  / ((1 + real_disc) ^ (2023 - 2026))","v":561036.38424041041},{"$f":"F199/G199","v":0.14389203932379743},{"$f":"SUM($H$7:H199)","v":308607696.8741858},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B199,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},{"$f":"AND($I199>=1)","v":false}]
[null,20324078,{"$f":"_xlfn.XLOOKUP(B200,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ECA007"},{"$f":"_xlfn.XLOOKUP(B200,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":37},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B200,'3.calculation_annualised_rba'!C:C,\">2025\")","v":459214.55470270239},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B200,'3.calculation_annualised_rba'!C:C,\">2025\")","v":358409.67871087044},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B200)","v":2533286.8163999999},2808700.3758445224,0.14148010260448868,{"$f":"SUM($H$7:H200)","v":311416397.25003034},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B200,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20620160,{"$f":"_xlfn.XLOOKUP(B201,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET005"},{"$f":"_xlfn.XLOOKUP(B201,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":39},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B201,'3.calculation_annualised_rba'!C:C,\">2025\")","v":364729.13105592813},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B201,'3.calculation_annualised_rba'!C:C,\">2025\")","v":238302.13785035256},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B201)","v":1704344.17026},1889636.846719305,0.13982043181689016,{"$f":"SUM($H$7:H201)","v":313306034.09674966},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B201,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20062890,{"$f":"_xlfn.XLOOKUP(B202,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B202,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B202,'3.calculation_annualised_rba'!C:C,\">2025\")","v":421829.70798487897},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B202,'3.calculation_annualised_rba'!C:C,\">2025\")","v":275610.64756056131},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B202)","v":1987461.2639699997},2203533.8292336315,0.13867472667619327,{"$f":"SUM($H$7:H202)","v":315509567.92598331},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B202,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20242298,{"$f":"_xlfn.XLOOKUP(B203,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET007"},{"$f":"_xlfn.XLOOKUP(B203,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B203,'3.calculation_annualised_rba'!C:C,\">2025\")","v":59391.120005602133},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B203,'3.calculation_annualised_rba'!C:C,\">2025\")","v":38804.223906347586},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B203)","v":281258.95302000002},311836.82871705916,0.13796618201728233,{"$f":"SUM($H$7:H203)","v":315821404.75470036},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B203,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20021045,{"$f":"_xlfn.XLOOKUP(B204,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B204,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B204,'3.calculation_annualised_rba'!C:C,\">2025\")","v":884758.2102849572},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B204,'3.calculation_annualised_rba'!C:C,\">2025\")","v":592662.34070848185},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B204)","v":4303287.4767399998},4771131.7467252836,0.13772315791401865,{"$f":"SUM($H$7:H204)","v":320592536.50142562},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B204,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,162940936,{"$f":"_xlfn.XLOOKUP(B205,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG024"},{"$f":"_xlfn.XLOOKUP(B205,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B205,'3.calculation_annualised_rba'!C:C,\">2025\")","v":88601.543051860732},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B205,'3.calculation_annualised_rba'!C:C,\">2025\")","v":57348.789449538759},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B205)","v":416873.21181000007},462194.78154240805,0.1375689006269773,{"$f":"SUM($H$7:H205)","v":321054731.28296804},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B205,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19844220,{"$f":"_xlfn.XLOOKUP(B206,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT013"},{"$f":"_xlfn.XLOOKUP(B206,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B206,'3.calculation_annualised_rba'!C:C,\">2025\")","v":430135.57225944387},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B206,'3.calculation_annualised_rba'!C:C,\">2025\")","v":241752.83390367488},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B206)","v":1759976.5267699999},1951317.4348103146,0.13736139671553019,{"$f":"SUM($H$7:H206)","v":323006048.71777838},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B206,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,120141457,{"$f":"_xlfn.XLOOKUP(B207,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC013"},{"$f":"_xlfn.XLOOKUP(B207,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B207,'3.calculation_annualised_rba'!C:C,\">2025\")","v":223119.28615583645},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B207,'3.calculation_annualised_rba'!C:C,\">2025\")","v":145778.87632021154},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B207)","v":1075086.0170200001},1191967.0842326281,0.13559740710263518,{"$f":"SUM($H$7:H207)","v":324198015.80201101},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B207,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,154908473,{"$f":"_xlfn.XLOOKUP(B208,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B208,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B208,'3.calculation_annualised_rba'!C:C,\">2025\")","v":62957.477112285975},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B208,'3.calculation_annualised_rba'!C:C,\">2025\")","v":41134.362113812931},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B208)","v":303936.55920000002},336979.89605103567,0.13533864508463161,{"$f":"SUM($H$7:H208)","v":324534995.69806206},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B208,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19843062,{"$f":"_xlfn.XLOOKUP(B209,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT013"},{"$f":"_xlfn.XLOOKUP(B209,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B209,'3.calculation_annualised_rba'!C:C,\">2025\")","v":52395.526375648515},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B209,'3.calculation_annualised_rba'!C:C,\">2025\")","v":29194.605923010837},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B209)","v":216519.22961000001},240058.74014983623,0.13483608811834824,{"$f":"SUM($H$7:H209)","v":324775054.43821192},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B209,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},false]
[null,20528635,{"$f":"_xlfn.XLOOKUP(B210,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAS023"},{"$f":"_xlfn.XLOOKUP(B210,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B210,'3.calculation_annualised_rba'!C:C,\">2025\")","v":176984.80029511405},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B210,'3.calculation_annualised_rba'!C:C,\">2025\")","v":115636.10549900403},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B210)","v":858936.51274000003},952318.26516500302,0.13462706938621791,{"$f":"SUM($H$7:H210)","v":325727372.70337695},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B210,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20071988,{"$f":"_xlfn.XLOOKUP(B211,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL002"},{"$f":"_xlfn.XLOOKUP(B211,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B211,'3.calculation_annualised_rba'!C:C,\">2025\")","v":728536.04230799805},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B211,'3.calculation_annualised_rba'!C:C,\">2025\")","v":475478.88618895825},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B211)","v":3564822.0921700001},3952381.9747837759,0.1333808178627848,{"$f":"SUM($H$7:H211)","v":329679754.67816073},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B211,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20559724,{"$f":"_xlfn.XLOOKUP(B212,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B212,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B212,'3.calculation_annualised_rba'!C:C,\">2025\")","v":334419.51516264619},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B212,'3.calculation_annualised_rba'!C:C,\">2025\")","v":207334.28645450203},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B212)","v":1567536.0212100002},1737955.2064219059,0.13226763764858057,{"$f":"SUM($H$7:H212)","v":331417709.88458264},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B212,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20286294,{"$f":"_xlfn.XLOOKUP(B213,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B213,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B213,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34834.140152830274},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B213,'3.calculation_annualised_rba'!C:C,\">2025\")","v":22751.596252576819},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B213)","v":172517.31682000001},191273.03290537212,0.13188007251651862,{"$f":"SUM($H$7:H213)","v":331608982.91748804},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B213,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19933414,{"$f":"_xlfn.XLOOKUP(B214,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B214,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B214,'3.calculation_annualised_rba'!C:C,\">2025\")","v":208966.21056832394},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B214,'3.calculation_annualised_rba'!C:C,\">2025\")","v":136292.77078154794},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B214)","v":1034768.13524},1147265.9280210051,0.13171334344378197,{"$f":"SUM($H$7:H214)","v":332756248.84550905},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B214,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20435093,{"$f":"_xlfn.XLOOKUP(B215,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN009"},{"$f":"_xlfn.XLOOKUP(B215,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B215,'3.calculation_annualised_rba'!C:C,\">2025\")","v":421217.28583387856},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B215,'3.calculation_annualised_rba'!C:C,\">2025\")","v":275209.65880387602},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B215)","v":2094426.0159699998},2322127.5617709737,0.13140099325801063,{"$f":"SUM($H$7:H215)","v":335078376.40728003},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B215,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20108607,{"$f":"_xlfn.XLOOKUP(B216,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART023"},{"$f":"_xlfn.XLOOKUP(B216,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B216,'3.calculation_annualised_rba'!C:C,\">2025\")","v":179215.09908734463},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B216,'3.calculation_annualised_rba'!C:C,\">2025\")","v":114511.73155642833},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B216)","v":883434.91790999996},979480.08488597441,0.12962101591743314,{"$f":"SUM($H$7:H216)","v":336057856.49216598},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B216,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20401509,{"$f":"_xlfn.XLOOKUP(B217,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B217,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":37},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B217,'3.calculation_annualised_rba'!C:C,\">2025\")","v":277052.76873554842},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B217,'3.calculation_annualised_rba'!C:C,\">2025\")","v":181017.2576451441},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B217)","v":1401762.4914099998},1554159.1307308003,0.12913546963513278,{"$f":"SUM($H$7:H217)","v":337612015.62289679},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B217,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19936906,{"$f":"_xlfn.XLOOKUP(B218,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B218,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B218,'3.calculation_annualised_rba'!C:C,\">2025\")","v":198324.68149976412},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B218,'3.calculation_annualised_rba'!C:C,\">2025\")","v":129578.88900471987},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B218)","v":1005702.2571700001},1115040.0694522257,0.12884418631946687,{"$f":"SUM($H$7:H218)","v":338727055.69234902},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B218,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20228425,{"$f":"_xlfn.XLOOKUP(B219,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC004"},{"$f":"_xlfn.XLOOKUP(B219,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B219,'3.calculation_annualised_rba'!C:C,\">2025\")","v":95856.008035592677},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B219,'3.calculation_annualised_rba'!C:C,\">2025\")","v":62586.256476675648},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B219)","v":488949.17333999998},542106.68844853132,0.12800155903557509,{"$f":"SUM($H$7:H219)","v":339269162.38079756},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B219,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,73764748,{"$f":"_xlfn.XLOOKUP(B220,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B220,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B220,'3.calculation_annualised_rba'!C:C,\">2025\")","v":524298.62308609823},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B220,'3.calculation_annualised_rba'!C:C,\">2025\")","v":343340.6209885705},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B220)","v":2710079.60885},3004713.7050050027,0.12669023443715893,{"$f":"SUM($H$7:H220)","v":342273876.08580256},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B220,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20519796,{"$f":"_xlfn.XLOOKUP(B221,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B221,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B221,'3.calculation_annualised_rba'!C:C,\">2025\")","v":136561.48732954951},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B221,'3.calculation_annualised_rba'!C:C,\">2025\")","v":89224.829079159288},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B221)","v":704782.96606000001},781405.47246624017,0.12659901469804158,{"$f":"SUM($H$7:H221)","v":343055281.55826879},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B221,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20096386,{"$f":"_xlfn.XLOOKUP(B222,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B222,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":39},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B222,'3.calculation_annualised_rba'!C:C,\">2025\")","v":320473.67550328781},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B222,'3.calculation_annualised_rba'!C:C,\">2025\")","v":210913.07451144996},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B222)","v":1676600.8064600001},1858877.2833616172,0.12579802759177658,{"$f":"SUM($H$7:H222)","v":344914158.8416304},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B222,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20495956,{"$f":"_xlfn.XLOOKUP(B223,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B223,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B223,'3.calculation_annualised_rba'!C:C,\">2025\")","v":235508.32002464266},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B223,'3.calculation_annualised_rba'!C:C,\">2025\")","v":150378.55477851315},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B223)","v":1196347.7796700001},1326412.1680366904,0.1256980263882744,{"$f":"SUM($H$7:H223)","v":346240571.0096671},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B223,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,40400939,{"$f":"_xlfn.XLOOKUP(B224,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B224,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B224,'3.calculation_annualised_rba'!C:C,\">2025\")","v":465976.94922981935},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B224,'3.calculation_annualised_rba'!C:C,\">2025\")","v":305631.51443255134},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B224)","v":2465509.6127500003},2733554.5786402528,0.12396281598417844,{"$f":"SUM($H$7:H224)","v":348974125.58830738},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B224,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20597060,{"$f":"_xlfn.XLOOKUP(B225,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET004"},{"$f":"_xlfn.XLOOKUP(B225,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B225,'3.calculation_annualised_rba'!C:C,\">2025\")","v":185177.96135903671},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B225,'3.calculation_annualised_rba'!C:C,\">2025\")","v":120989.25015085154},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B225)","v":976881.40839999996},1083085.8792482549,0.12385254659418242,{"$f":"SUM($H$7:H225)","v":350057211.46755564},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B225,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20642876,{"$f":"_xlfn.XLOOKUP(B226,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET004"},{"$f":"_xlfn.XLOOKUP(B226,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B226,'3.calculation_annualised_rba'!C:C,\">2025\")","v":296579.12504793011},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B226,'3.calculation_annualised_rba'!C:C,\">2025\")","v":193775.14303860554},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B226)","v":1572983.4681199999},1743994.888184136,0.12318956108941306,{"$f":"SUM($H$7:H226)","v":351801206.35573977},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B226,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20265879,{"$f":"_xlfn.XLOOKUP(B227,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC013"},{"$f":"_xlfn.XLOOKUP(B227,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B227,'3.calculation_annualised_rba'!C:C,\">2025\")","v":232469.99473504903},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B227,'3.calculation_annualised_rba'!C:C,\">2025\")","v":151888.32482625995},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B227)","v":1239038.70826},1373744.3636647719,0.12258561723189336,{"$f":"SUM($H$7:H227)","v":353174950.71940452},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B227,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,158104025,{"$f":"_xlfn.XLOOKUP(B228,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B228,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B228,'3.calculation_annualised_rba'!C:C,\">2025\")","v":264834.66611704207},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B228,'3.calculation_annualised_rba'!C:C,\">2025\")","v":173099.090767527},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B228)","v":1412869.0783800001},1566473.2022346817,0.12251601610957678,{"$f":"SUM($H$7:H228)","v":354741423.9216392},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B228,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,96221221,{"$f":"_xlfn.XLOOKUP(B229,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B229,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B229,'3.calculation_annualised_rba'!C:C,\">2025\")","v":504218.45365482551},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B229,'3.calculation_annualised_rba'!C:C,\">2025\")","v":329509.88112028391},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B229)","v":2703853.5865500001},2997810.8027908439,0.12186676185404115,{"$f":"SUM($H$7:H229)","v":357739234.72443002},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B229,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20528972,{"$f":"_xlfn.XLOOKUP(B230,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B230,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B230,'3.calculation_annualised_rba'!C:C,\">2025\")","v":134448.84881083146},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B230,'3.calculation_annualised_rba'!C:C,\">2025\")","v":87844.49986317924},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B230)","v":721581.29835000006},800030.08374635293,0.12173888107140303,{"$f":"SUM($H$7:H230)","v":358539264.8081764},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B230,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19933363,{"$f":"_xlfn.XLOOKUP(B231,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B231,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B231,'3.calculation_annualised_rba'!C:C,\">2025\")","v":522528.68809118337},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B231,'3.calculation_annualised_rba'!C:C,\">2025\")","v":337122.64702240599},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B231)","v":2776335.98496},3078173.3335308824,0.12142717914858675,{"$f":"SUM($H$7:H231)","v":361617438.1417073},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B231,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20452145,{"$f":"_xlfn.XLOOKUP(B232,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"GSB012"},{"$f":"_xlfn.XLOOKUP(B232,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B232,'3.calculation_annualised_rba'!C:C,\">2025\")","v":274416.39717054676},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B232,'3.calculation_annualised_rba'!C:C,\">2025\")","v":179127.38097838292},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B232)","v":1486320.62745},1647910.2476350304,0.1205173215456897,{"$f":"SUM($H$7:H232)","v":363265348.38934231},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B232,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20011614,{"$f":"_xlfn.XLOOKUP(B233,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B233,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B233,'3.calculation_annualised_rba'!C:C,\">2025\")","v":329757.5367747565},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B233,'3.calculation_annualised_rba'!C:C,\">2025\")","v":215453.08521046102},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B233)","v":1815786.1122800002},2013194.5198615929,0.11865554194592134,{"$f":"SUM($H$7:H233)","v":365278542.90920389},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B233,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,181418726,{"$f":"_xlfn.XLOOKUP(B234,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"GSB012"},{"$f":"_xlfn.XLOOKUP(B234,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B234,'3.calculation_annualised_rba'!C:C,\">2025\")","v":20816.349074310026},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B234,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13600.724659107696},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B234)","v":114636.72517999999},127099.78633852856,0.11864195036758199,{"$f":"SUM($H$7:H234)","v":365405642.6955424},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B234,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,177772115,{"$f":"_xlfn.XLOOKUP(B235,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B235,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B235,'3.calculation_annualised_rba'!C:C,\">2025\")","v":788885.40305607882},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B235,'3.calculation_annualised_rba'!C:C,\">2025\")","v":541605.06839745271},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B235)","v":4577371.5581899993},5075013.6670818534,0.11832228638472515,{"$f":"SUM($H$7:H235)","v":370480656.36262423},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B235,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,77226876,{"$f":"_xlfn.XLOOKUP(B236,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B236,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B236,'3.calculation_annualised_rba'!C:C,\">2025\")","v":394020.54153453774},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B236,'3.calculation_annualised_rba'!C:C,\">2025\")","v":257436.96334714355},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B236)","v":2180524.0638600001},2417586.0064692232,0.11806196850284896,{"$f":"SUM($H$7:H236)","v":372898242.36909348},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B236,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20339030,{"$f":"_xlfn.XLOOKUP(B237,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET004"},{"$f":"_xlfn.XLOOKUP(B237,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B237,'3.calculation_annualised_rba'!C:C,\">2025\")","v":53237.121646752727},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B237,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34783.401766378462},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B237)","v":295379.19799999997},327492.19672576414,0.11775846776582576,{"$f":"SUM($H$7:H237)","v":373225734.56581926},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B237,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,176883310,{"$f":"_xlfn.XLOOKUP(B238,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND012"},{"$f":"_xlfn.XLOOKUP(B238,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":40},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B238,'3.calculation_annualised_rba'!C:C,\">2025\")","v":217325.06869885884},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B238,'3.calculation_annualised_rba'!C:C,\">2025\")","v":141986.42055338982},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B238)","v":1206426.86803},1337587.0334651268,0.11769169297865725,{"$f":"SUM($H$7:H238)","v":374563321.59928441},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B238,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,182422326,{"$f":"_xlfn.XLOOKUP(B239,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B239,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B239,'3.calculation_annualised_rba'!C:C,\">2025\")","v":356637.29014237697},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B239,'3.calculation_annualised_rba'!C:C,\">2025\")","v":232264.77725737036},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B239)","v":1973966.7288599999},2188572.1969423597,0.11766397774673097,{"$f":"SUM($H$7:H239)","v":376751893.7962268},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B239,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19987733,{"$f":"_xlfn.XLOOKUP(B240,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B240,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B240,'3.calculation_annualised_rba'!C:C,\">2025\")","v":648279.37051841465},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B240,'3.calculation_annualised_rba'!C:C,\">2025\")","v":423564.63129656011},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B240)","v":3608822.1866700002},4001165.6660576151,0.11736921615619959,{"$f":"SUM($H$7:H240)","v":380753059.46228439},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B240,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,40896748,{"$f":"_xlfn.XLOOKUP(B241,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B241,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B241,'3.calculation_annualised_rba'!C:C,\">2025\")","v":437783.73489107977},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B241,'3.calculation_annualised_rba'!C:C,\">2025\")","v":286035.54419442004},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B241)","v":2467818.5912199998},2736114.5843429314,0.11590622795860148,{"$f":"SUM($H$7:H241)","v":383489174.04662734},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B241,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,171177820,{"$f":"_xlfn.XLOOKUP(B242,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B242,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B242,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40420.104331273789},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B242,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26409.180002679361},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B242)","v":228096.60751000003},252894.78597319621,0.11578067859479914,{"$f":"SUM($H$7:H242)","v":383742068.83260053},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B242,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,155078993,{"$f":"_xlfn.XLOOKUP(B243,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B243,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B243,'3.calculation_annualised_rba'!C:C,\">2025\")","v":230669.07349976417},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B243,'3.calculation_annualised_rba'!C:C,\">2025\")","v":150711.66153307579},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B243)","v":1307895.7541799999},1450087.4012959716,0.11523216667032166,{"$f":"SUM($H$7:H243)","v":385192156.23389649},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B243,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19963837,{"$f":"_xlfn.XLOOKUP(B244,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B244,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B244,'3.calculation_annualised_rba'!C:C,\">2025\")","v":678733.71750647109},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B244,'3.calculation_annualised_rba'!C:C,\">2025\")","v":418336.08747493511},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B244)","v":3637227.5308600003},4032659.1789065953,0.1150150998048841,{"$f":"SUM($H$7:H244)","v":389224815.41280311},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B244,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20418533,{"$f":"_xlfn.XLOOKUP(B245,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"RCT022"},{"$f":"_xlfn.XLOOKUP(B245,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B245,'3.calculation_annualised_rba'!C:C,\">2025\")","v":362900.12362252333},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B245,'3.calculation_annualised_rba'!C:C,\">2025\")","v":236886.10309169546},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B245)","v":2065940.3835699998},2290545.0319484146,0.11466260351731447,{"$f":"SUM($H$7:H245)","v":391515360.4447515},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B245,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20275564,{"$f":"_xlfn.XLOOKUP(B246,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC006"},{"$f":"_xlfn.XLOOKUP(B246,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B246,'3.calculation_annualised_rba'!C:C,\">2025\")","v":456278.93240476679},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B246,'3.calculation_annualised_rba'!C:C,\">2025\")","v":298116.30631568003},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B246)","v":2653756.0557499998},2942266.7748995209,0.11233749449944333,{"$f":"SUM($H$7:H246)","v":394457627.21965104},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B246,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20530251,{"$f":"_xlfn.XLOOKUP(B247,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART031"},{"$f":"_xlfn.XLOOKUP(B247,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B247,'3.calculation_annualised_rba'!C:C,\">2025\")","v":369344.06920666312},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B247,'3.calculation_annualised_rba'!C:C,\">2025\")","v":259494.30676104047},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B247)","v":2311160.2529500001},2562424.684435186,0.11227880300806402,{"$f":"SUM($H$7:H247)","v":397020051.90408623},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B247,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20656531,{"$f":"_xlfn.XLOOKUP(B248,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET004"},{"$f":"_xlfn.XLOOKUP(B248,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B248,'3.calculation_annualised_rba'!C:C,\">2025\")","v":159029.06803398038},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B248,'3.calculation_annualised_rba'!C:C,\">2025\")","v":103904.4147176593},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B248)","v":925707.02240000002},1026347.9227479052,0.11224330398647658,{"$f":"SUM($H$7:H248)","v":398046399.82683414},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B248,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20285202,{"$f":"_xlfn.XLOOKUP(B249,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC006"},{"$f":"_xlfn.XLOOKUP(B249,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B249,'3.calculation_annualised_rba'!C:C,\">2025\")","v":118373.89638835656},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B249,'3.calculation_annualised_rba'!C:C,\">2025\")","v":77015.452855069365},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B249)","v":686753.83389000001},761416.25135862362,0.11214419061751496,{"$f":"SUM($H$7:H249)","v":398807816.07819277},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B249,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20539743,{"$f":"_xlfn.XLOOKUP(B250,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"RCT022"},{"$f":"_xlfn.XLOOKUP(B250,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B250,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24896.160624924942},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B250,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16242.994006333156},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B250)","v":145877.53959999999},161737.03571554029,0.1113467779266902,{"$f":"SUM($H$7:H250)","v":398969553.11390829},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B250,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,156524856,{"$f":"_xlfn.XLOOKUP(B251,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B251,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B251,'3.calculation_annualised_rba'!C:C,\">2025\")","v":132732.55330497847},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B251,'3.calculation_annualised_rba'!C:C,\">2025\")","v":86723.128266006213},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B251)","v":782948.44299999997},868068.93395751843,0.11076480072392994,{"$f":"SUM($H$7:H251)","v":399837622.04786581},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B251,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19987751,{"$f":"_xlfn.XLOOKUP(B252,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B252,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B252,'3.calculation_annualised_rba'!C:C,\">2025\")","v":592782.97611523827},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B252,'3.calculation_annualised_rba'!C:C,\">2025\")","v":387305.09427801752},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B252)","v":3508654.65992},3890108.1386553491,0.1103856411696124,{"$f":"SUM($H$7:H252)","v":403727730.18652117},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B252,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20609946,{"$f":"_xlfn.XLOOKUP(B253,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B253,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B253,'3.calculation_annualised_rba'!C:C,\">2025\")","v":423205.98576422565},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B253,'3.calculation_annualised_rba'!C:C,\">2025\")","v":277175.56443645107},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B253)","v":2547945.2148799999},2824952.4042581711,0.10878395768391949,{"$f":"SUM($H$7:H253)","v":406552682.59077936},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B253,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20275582,{"$f":"_xlfn.XLOOKUP(B254,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC006"},{"$f":"_xlfn.XLOOKUP(B254,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B254,'3.calculation_annualised_rba'!C:C,\">2025\")","v":400210.08753642131},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B254,'3.calculation_annualised_rba'!C:C,\">2025\")","v":261486.47106317492},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B254)","v":2417130.9824000001},2679916.3264031899,0.10818051357876422,{"$f":"SUM($H$7:H254)","v":409232598.91718256},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B254,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,82431532,{"$f":"_xlfn.XLOOKUP(B255,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B255,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B255,'3.calculation_annualised_rba'!C:C,\">2025\")","v":65822.039527565648},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B255,'3.calculation_annualised_rba'!C:C,\">2025\")","v":43005.977317134137},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B255)","v":400160.64741000003},443665.26265503938,0.10747178063481766,{"$f":"SUM($H$7:H255)","v":409676264.17983758},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B255,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,87546412,{"$f":"_xlfn.XLOOKUP(B256,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN009"},{"$f":"_xlfn.XLOOKUP(B256,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B256,'3.calculation_annualised_rba'!C:C,\">2025\")","v":438561.62421991728},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B256,'3.calculation_annualised_rba'!C:C,\">2025\")","v":286541.88473556133},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B256)","v":2689553.8231100002},2981956.3994566449,0.1065388178044437,{"$f":"SUM($H$7:H256)","v":412658220.5792942},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B256,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20539915,{"$f":"_xlfn.XLOOKUP(B257,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND012"},{"$f":"_xlfn.XLOOKUP(B257,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B257,'3.calculation_annualised_rba'!C:C,\">2025\")","v":79661.304605520651},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B257,'3.calculation_annualised_rba'!C:C,\">2025\")","v":50806.676139418574},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B257)","v":477789.22866000002},529733.45829780423,0.10633700613534164,{"$f":"SUM($H$7:H257)","v":413187954.03759199},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B257,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19985788,{"$f":"_xlfn.XLOOKUP(B258,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B258,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B258,'3.calculation_annualised_rba'!C:C,\">2025\")","v":467183.11339350854},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B258,'3.calculation_annualised_rba'!C:C,\">2025\")","v":305242.23378303461},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B258)","v":2887878.4913000003},3201842.5041323416,0.10569774133593395,{"$f":"SUM($H$7:H258)","v":416389796.54172432},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B258,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20069389,{"$f":"_xlfn.XLOOKUP(B259,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL002"},{"$f":"_xlfn.XLOOKUP(B259,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B259,'3.calculation_annualised_rba'!C:C,\">2025\")","v":379145.21538660285},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B259,'3.calculation_annualised_rba'!C:C,\">2025\")","v":247615.18749690545},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B259)","v":2351416.9732300001},2607058.029798497,0.10530466961662327,{"$f":"SUM($H$7:H259)","v":418996854.57152283},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B259,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,188648707,{"$f":"_xlfn.XLOOKUP(B260,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL007"},{"$f":"_xlfn.XLOOKUP(B260,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B260,'3.calculation_annualised_rba'!C:C,\">2025\")","v":45414.936977155005},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B260,'3.calculation_annualised_rba'!C:C,\">2025\")","v":29672.641010776624},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B260)","v":282650.76326000004},313379.95360875526,0.10497987222302971,{"$f":"SUM($H$7:H260)","v":419310234.52513158},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B260,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,76722023,{"$f":"_xlfn.XLOOKUP(B261,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B261,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B261,'3.calculation_annualised_rba'!C:C,\">2025\")","v":177922.60246887678},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B261,'3.calculation_annualised_rba'!C:C,\">2025\")","v":116248.83490244197},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B261)","v":1111504.2190400001},1232344.5957875631,0.10458694884923193,{"$f":"SUM($H$7:H261)","v":420542579.12091917},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B261,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20333752,{"$f":"_xlfn.XLOOKUP(B262,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC006"},{"$f":"_xlfn.XLOOKUP(B262,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B262,'3.calculation_annualised_rba'!C:C,\">2025\")","v":91502.273032698547},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B262,'3.calculation_annualised_rba'!C:C,\">2025\")","v":59784.605684581518},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B262)","v":575382.50910000002},637936.87280152005,0.10390410681425685,{"$f":"SUM($H$7:H262)","v":421180515.99372071},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B262,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20496004,{"$f":"_xlfn.XLOOKUP(B263,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B263,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B263,'3.calculation_annualised_rba'!C:C,\">2025\")","v":238625.02269056521},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B263,'3.calculation_annualised_rba'!C:C,\">2025\")","v":155929.01852749984},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B263)","v":1506035.8724099998},{"$f":"G263  / ((1 + real_disc) ^ (2023 - 2026))","v":1669768.8921321859},{"$f":"F263/G263","v":0.10353605872480179},{"$f":"SUM($H$7:H263)","v":422850284.88585287},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B263,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},{"$f":"AND($I263>=1)","v":false}]
[null,158072999,{"$f":"_xlfn.XLOOKUP(B264,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B264,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B264,'3.calculation_annualised_rba'!C:C,\">2025\")","v":161294.99036756635},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B264,'3.calculation_annualised_rba'!C:C,\">2025\")","v":105440.74253855344},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B264)","v":1018902.21349},1129675.096973429,0.10348465352469105,{"$f":"SUM($H$7:H264)","v":423979959.98282629},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B264,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19974693,{"$f":"_xlfn.XLOOKUP(B265,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B265,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B265,'3.calculation_annualised_rba'!C:C,\">2025\")","v":291806.49285602273},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B265,'3.calculation_annualised_rba'!C:C,\">2025\")","v":190665.75284559882},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B265)","v":1853970.9429500001},2055530.7241792697,0.10284182369234732,{"$f":"SUM($H$7:H265)","v":426035490.70700556},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B265,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19985828,{"$f":"_xlfn.XLOOKUP(B266,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B266,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B266,'3.calculation_annualised_rba'!C:C,\">2025\")","v":608712.9322794982},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B266,'3.calculation_annualised_rba'!C:C,\">2025\")","v":397713.20892138412},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B266)","v":3867514.7273800001},4287982.7100719567,0.10283431013352858,{"$f":"SUM($H$7:H266)","v":430323473.41707754},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B266,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19984534,{"$f":"_xlfn.XLOOKUP(B267,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B267,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B267,'3.calculation_annualised_rba'!C:C,\">2025\")","v":64277.630070091371},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B267,'3.calculation_annualised_rba'!C:C,\">2025\")","v":41997.002018084342},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B267)","v":409184.02877000003},453669.64686181321,0.10263597566192061,{"$f":"SUM($H$7:H267)","v":430777143.06393933},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B267,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163610121,{"$f":"_xlfn.XLOOKUP(B268,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B268,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B268,'3.calculation_annualised_rba'!C:C,\">2025\")","v":67787.837181098977},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B268,'3.calculation_annualised_rba'!C:C,\">2025\")","v":44290.365493263605},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B268)","v":432709.16672999994},479752.38782990613,0.10235596769989327,{"$f":"SUM($H$7:H268)","v":431256895.45176923},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B268,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20320900,{"$f":"_xlfn.XLOOKUP(B269,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"EHK024"},{"$f":"_xlfn.XLOOKUP(B269,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B269,'3.calculation_annualised_rba'!C:C,\">2025\")","v":366902.93227595458},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B269,'3.calculation_annualised_rba'!C:C,\">2025\")","v":239722.42878377542},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B269)","v":2347292.7998000002},2602485.484997056,0.1021271947002951,{"$f":"SUM($H$7:H269)","v":433859380.93676627},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B269,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19937096,{"$f":"_xlfn.XLOOKUP(B270,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B270,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B270,'3.calculation_annualised_rba'!C:C,\">2025\")","v":207222.05730419492},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B270,'3.calculation_annualised_rba'!C:C,\">2025\")","v":135392.14463723666},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B270)","v":1328938.5734699997},1473417.9511831892,0.101879911788333,{"$f":"SUM($H$7:H270)","v":435332798.88794947},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B270,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19973422,{"$f":"_xlfn.XLOOKUP(B271,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B271,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B271,'3.calculation_annualised_rba'!C:C,\">2025\")","v":734632.89718844788},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B271,'3.calculation_annualised_rba'!C:C,\">2025\")","v":487860.63005242107},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B271)","v":4892044.9495799998},5423897.6809028182,9.9725295879447243E-2,{"$f":"SUM($H$7:H271)","v":440756696.56885231},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B271,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20496045,{"$f":"_xlfn.XLOOKUP(B272,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B272,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B272,'3.calculation_annualised_rba'!C:C,\">2025\")","v":510468.97623946838},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B272,'3.calculation_annualised_rba'!C:C,\">2025\")","v":332885.9383537625},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B272)","v":3349126.5118800001},3713236.429357755,9.9394853306661188E-2,{"$f":"SUM($H$7:H272)","v":444469932.99821007},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B272,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20588628,{"$f":"_xlfn.XLOOKUP(B273,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET007"},{"$f":"_xlfn.XLOOKUP(B273,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":61},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B273,'3.calculation_annualised_rba'!C:C,\">2025\")","v":262276.33391432447},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B273,'3.calculation_annualised_rba'!C:C,\">2025\")","v":171362.81628612877},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B273)","v":1724503.91812},1911988.3195271799,9.9369340066761416E-2,{"$f":"SUM($H$7:H273)","v":446381921.31773728},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B273,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20490218,{"$f":"_xlfn.XLOOKUP(B274,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT012"},{"$f":"_xlfn.XLOOKUP(B274,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B274,'3.calculation_annualised_rba'!C:C,\">2025\")","v":351453.5658875904},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B274,'3.calculation_annualised_rba'!C:C,\">2025\")","v":213662.71079363668},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B274)","v":2162457.3687899997},2397555.1387029393,9.8805513522419813E-2,{"$f":"SUM($H$7:H274)","v":448779476.45644021},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B274,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20615977,{"$f":"_xlfn.XLOOKUP(B275,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND012"},{"$f":"_xlfn.XLOOKUP(B275,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B275,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25169.367852892628},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B275,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16444.845385181248},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B275)","v":166638.84479},184755.46588802358,9.8685546013627334E-2,{"$f":"SUM($H$7:H275)","v":448964231.92232823},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B275,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,153766407,{"$f":"_xlfn.XLOOKUP(B276,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM006"},{"$f":"_xlfn.XLOOKUP(B276,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B276,'3.calculation_annualised_rba'!C:C,\">2025\")","v":443972.17641380802},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B276,'3.calculation_annualised_rba'!C:C,\">2025\")","v":290076.96335958637},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B276)","v":2944781.6026800005},3264932.0008624638,9.8505425018816942E-2,{"$f":"SUM($H$7:H276)","v":452229163.92319071},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B276,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,63340261,{"$f":"_xlfn.XLOOKUP(B277,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B277,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B277,'3.calculation_annualised_rba'!C:C,\">2025\")","v":49146.826889094693},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B277,'3.calculation_annualised_rba'!C:C,\">2025\")","v":32108.406759134483},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B277)","v":327202.39651999995},362775.14576456166,9.8130108766400451E-2,{"$f":"SUM($H$7:H277)","v":452591939.0689553},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B277,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20221178,{"$f":"_xlfn.XLOOKUP(B278,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO007"},{"$f":"_xlfn.XLOOKUP(B278,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B278,'3.calculation_annualised_rba'!C:C,\">2025\")","v":288862.20699393336},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B278,'3.calculation_annualised_rba'!C:C,\">2025\")","v":184096.76098435133},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B278)","v":1879041.50211},2083326.9012562067,9.797375990771183E-2,{"$f":"SUM($H$7:H278)","v":454675265.97021151},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B278,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20076394,{"$f":"_xlfn.XLOOKUP(B279,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL002"},{"$f":"_xlfn.XLOOKUP(B279,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B279,'3.calculation_annualised_rba'!C:C,\">2025\")","v":253086.76115886465},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B279,'3.calculation_annualised_rba'!C:C,\">2025\")","v":165355.2925222886},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B279)","v":1697598.02975},1882157.2801486063,9.7405445591050757E-2,{"$f":"SUM($H$7:H279)","v":456557423.25036013},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B279,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,199934675,{"$f":"_xlfn.XLOOKUP(B280,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN011"},{"$f":"_xlfn.XLOOKUP(B280,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B280,'3.calculation_annualised_rba'!C:C,\">2025\")","v":101696.72215660148},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B280,'3.calculation_annualised_rba'!C:C,\">2025\")","v":66069.196186078567},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B280)","v":679986.0372299999},753912.67422731617,9.7162577712946743E-2,{"$f":"SUM($H$7:H280)","v":457311335.92458743},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B280,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20638508,{"$f":"_xlfn.XLOOKUP(B281,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B281,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B281,'3.calculation_annualised_rba'!C:C,\">2025\")","v":546860.56037605554},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B281,'3.calculation_annualised_rba'!C:C,\">2025\")","v":357300.62967702158},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B281)","v":3699030.7366999998},4101181.4979537074,9.6593041558713469E-2,{"$f":"SUM($H$7:H281)","v":461412517.42254114},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B281,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20011475,{"$f":"_xlfn.XLOOKUP(B282,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B282,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B282,'3.calculation_annualised_rba'!C:C,\">2025\")","v":110730.98070401614},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B282,'3.calculation_annualised_rba'!C:C,\">2025\")","v":72347.890592483338},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B282)","v":750499.99842000008},832092.7634357257,9.639958793443662E-2,{"$f":"SUM($H$7:H282)","v":462244610.18597686},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B282,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20075900,{"$f":"_xlfn.XLOOKUP(B283,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN003"},{"$f":"_xlfn.XLOOKUP(B283,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B283,'3.calculation_annualised_rba'!C:C,\">2025\")","v":304767.3232942883},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B283,'3.calculation_annualised_rba'!C:C,\">2025\")","v":199113.35572487995},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B283)","v":2066538.4334},2291208.1004850767,9.6351150555320689E-2,{"$f":"SUM($H$7:H283)","v":464535818.28646195},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B283,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20011694,{"$f":"_xlfn.XLOOKUP(B284,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL001"},{"$f":"_xlfn.XLOOKUP(B284,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B284,'3.calculation_annualised_rba'!C:C,\">2025\")","v":57517.301687622436},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B284,'3.calculation_annualised_rba'!C:C,\">2025\")","v":37579.932033019686},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B284)","v":390978.70704000001},433485.08123963623,9.6117592483559416E-2,{"$f":"SUM($H$7:H284)","v":464969303.36770159},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B284,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19924679,{"$f":"_xlfn.XLOOKUP(B285,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B285,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B285,'3.calculation_annualised_rba'!C:C,\">2025\")","v":331585.56879251171},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B285,'3.calculation_annualised_rba'!C:C,\">2025\")","v":210804.24022956341},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B285)","v":2196433.9278300004},2435225.5570415808,9.59756801962309E-2,{"$f":"SUM($H$7:H285)","v":467404528.92474318},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B285,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20076467,{"$f":"_xlfn.XLOOKUP(B286,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL002"},{"$f":"_xlfn.XLOOKUP(B286,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B286,'3.calculation_annualised_rba'!C:C,\">2025\")","v":369128.73121568077},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B286,'3.calculation_annualised_rba'!C:C,\">2025\")","v":241354.96581908755},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B286)","v":2537213.5490699997},2813054.0145460977,9.5125995960235493E-2,{"$f":"SUM($H$7:H286)","v":470217582.93928927},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B286,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497634,{"$f":"_xlfn.XLOOKUP(B287,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC006"},{"$f":"_xlfn.XLOOKUP(B287,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":38},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B287,'3.calculation_annualised_rba'!C:C,\">2025\")","v":324639.436409463},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B287,'3.calculation_annualised_rba'!C:C,\">2025\")","v":212108.83677686201},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B287)","v":2240503.3991800002},2484086.1676691258,9.467016959424901E-2,{"$f":"SUM($H$7:H287)","v":472701669.10695839},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B287,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19945509,{"$f":"_xlfn.XLOOKUP(B288,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B288,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B288,'3.calculation_annualised_rba'!C:C,\">2025\")","v":164943.94352451758},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B288,'3.calculation_annualised_rba'!C:C,\">2025\")","v":107770.59894746468},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B288)","v":1141466.6938},1265564.5271332115,9.4414142377374971E-2,{"$f":"SUM($H$7:H288)","v":473967233.63409162},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B288,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20218091,{"$f":"_xlfn.XLOOKUP(B289,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET005"},{"$f":"_xlfn.XLOOKUP(B289,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B289,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14017.683109797526},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B289,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9158.6976973914898},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B289)","v":97686.448810000002},108306.71194091946,9.3756071686106057E-2,{"$f":"SUM($H$7:H289)","v":474075540.34603256},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B289,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19954417,{"$f":"_xlfn.XLOOKUP(B290,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B290,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B290,'3.calculation_annualised_rba'!C:C,\">2025\")","v":248721.28994833207},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B290,'3.calculation_annualised_rba'!C:C,\">2025\")","v":163105.8382997867},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B290)","v":1746588.34561},1936473.7190444842,9.3385392562448141E-2,{"$f":"SUM($H$7:H290)","v":476012014.06507707},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B290,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,202969526,{"$f":"_xlfn.XLOOKUP(B291,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"EHK024"},{"$f":"_xlfn.XLOOKUP(B291,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B291,'3.calculation_annualised_rba'!C:C,\">2025\")","v":189013.55590924018},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B291,'3.calculation_annualised_rba'!C:C,\">2025\")","v":123495.30273457151},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B291)","v":1322531.04574},1466313.8106543804,9.3377999051411142E-2,{"$f":"SUM($H$7:H291)","v":477478327.87573147},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B291,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,112029390,{"$f":"_xlfn.XLOOKUP(B292,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CME016"},{"$f":"_xlfn.XLOOKUP(B292,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B292,'3.calculation_annualised_rba'!C:C,\">2025\")","v":199710.16173414025},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B292,'3.calculation_annualised_rba'!C:C,\">2025\")","v":130484.1166755817},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B292)","v":1399711.7338700001},1551885.4191889118,9.3222135328402247E-2,{"$f":"SUM($H$7:H292)","v":479030213.29492038},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B292,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,157534903,{"$f":"_xlfn.XLOOKUP(B293,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B293,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B293,'3.calculation_annualised_rba'!C:C,\">2025\")","v":270896.20436417701},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B293,'3.calculation_annualised_rba'!C:C,\">2025\")","v":176994.75895614814},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B293)","v":1916480.22395},2124835.8813773678,9.2354075322180762E-2,{"$f":"SUM($H$7:H293)","v":481155049.17629772},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B293,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,117365596,{"$f":"_xlfn.XLOOKUP(B294,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG024"},{"$f":"_xlfn.XLOOKUP(B294,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B294,'3.calculation_annualised_rba'!C:C,\">2025\")","v":79925.521970424787},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B294,'3.calculation_annualised_rba'!C:C,\">2025\")","v":51888.843396176657},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B294)","v":568205.28202000004},629979.35284498997,9.1320593169618297E-2,{"$f":"SUM($H$7:H294)","v":481785028.52914274},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B294,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,52509148,{"$f":"_xlfn.XLOOKUP(B295,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B295,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B295,'3.calculation_annualised_rba'!C:C,\">2025\")","v":355747.28164763527},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B295,'3.calculation_annualised_rba'!C:C,\">2025\")","v":232433.68991571828},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B295)","v":2552213.60561},2829684.8453580067,9.1071409307123694E-2,{"$f":"SUM($H$7:H295)","v":484614713.37450075},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B295,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20495755,{"$f":"_xlfn.XLOOKUP(B296,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B296,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B296,'3.calculation_annualised_rba'!C:C,\">2025\")","v":252891.77064917423},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B296,'3.calculation_annualised_rba'!C:C,\">2025\")","v":165231.2482306716},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B296)","v":1817685.5130999999},2015300.419502516,9.0901999845328249E-2,{"$f":"SUM($H$7:H296)","v":486630013.79400325},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B296,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},false]
[null,20530090,{"$f":"_xlfn.XLOOKUP(B297,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD006"},{"$f":"_xlfn.XLOOKUP(B297,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B297,'3.calculation_annualised_rba'!C:C,\">2025\")","v":55218.816970751061},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B297,'3.calculation_annualised_rba'!C:C,\">2025\")","v":36078.176962726677},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B297)","v":397640.29262999998},440870.90025911166,9.0730687084311729E-2,{"$f":"SUM($H$7:H297)","v":487070884.69426239},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B297,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,158072599,{"$f":"_xlfn.XLOOKUP(B298,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B298,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B298,'3.calculation_annualised_rba'!C:C,\">2025\")","v":236049.83433441096},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B298,'3.calculation_annualised_rba'!C:C,\">2025\")","v":154237.89284969296},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B298)","v":1702205.2767800002},1887265.4172853082,9.0610630194649128E-2,{"$f":"SUM($H$7:H298)","v":488958150.11154771},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B298,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19985318,{"$f":"_xlfn.XLOOKUP(B299,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B299,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B299,'3.calculation_annualised_rba'!C:C,\">2025\")","v":81681.838929634207},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B299,'3.calculation_annualised_rba'!C:C,\">2025\")","v":53368.253816543081},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B299)","v":590641.38618999999},654854.662583631,9.0356441428530984E-2,{"$f":"SUM($H$7:H299)","v":489613004.77413136},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B299,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20011643,{"$f":"_xlfn.XLOOKUP(B300,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B300,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B300,'3.calculation_annualised_rba'!C:C,\">2025\")","v":167050.81430602176},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B300,'3.calculation_annualised_rba'!C:C,\">2025\")","v":109145.56252613374},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B300)","v":1210758.9382500001},1342390.0771537961,9.0146402457197572E-2,{"$f":"SUM($H$7:H300)","v":490955394.85128516},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B300,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20464331,{"$f":"_xlfn.XLOOKUP(B301,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CDN002"},{"$f":"_xlfn.XLOOKUP(B301,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B301,'3.calculation_annualised_rba'!C:C,\">2025\")","v":53743.076773208122},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B301,'3.calculation_annualised_rba'!C:C,\">2025\")","v":35113.976370994234},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B301)","v":390147.60173999995},432563.61993751896,9.0001774237214713E-2,{"$f":"SUM($H$7:H301)","v":491387958.4712227},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B301,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19986641,{"$f":"_xlfn.XLOOKUP(B302,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B302,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B302,'3.calculation_annualised_rba'!C:C,\">2025\")","v":222313.11594721559},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B302,'3.calculation_annualised_rba'!C:C,\">2025\")","v":145251.55334815301},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B302)","v":1621676.56513},1797981.7952282324,8.9568756477965805E-2,{"$f":"SUM($H$7:H302)","v":493185940.26645094},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B302,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19930894,{"$f":"_xlfn.XLOOKUP(B303,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B303,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B303,'3.calculation_annualised_rba'!C:C,\">2025\")","v":80484.652890533791},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B303,'3.calculation_annualised_rba'!C:C,\">2025\")","v":52557.714032506548},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B303)","v":588257.91798999999},652212.06878579687,8.9344677606872425E-2,{"$f":"SUM($H$7:H303)","v":493838152.33523673},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B303,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,181907744,{"$f":"_xlfn.XLOOKUP(B304,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC006"},{"$f":"_xlfn.XLOOKUP(B304,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B304,'3.calculation_annualised_rba'!C:C,\">2025\")","v":230426.88305672913},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B304,'3.calculation_annualised_rba'!C:C,\">2025\")","v":150553.42218384938},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B304)","v":1685994.8418599998},1869292.6183279797,8.9296490384133037E-2,{"$f":"SUM($H$7:H304)","v":495707444.9535647},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B304,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20365858,{"$f":"_xlfn.XLOOKUP(B305,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN011"},{"$f":"_xlfn.XLOOKUP(B305,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B305,'3.calculation_annualised_rba'!C:C,\">2025\")","v":143095.70214477842},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B305,'3.calculation_annualised_rba'!C:C,\">2025\")","v":93481.092748497162},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B305)","v":1054198.29049},1168808.4884607054,8.8675056288553059E-2,{"$f":"SUM($H$7:H305)","v":496876253.44202542},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B305,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20563081,{"$f":"_xlfn.XLOOKUP(B306,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"GSB012"},{"$f":"_xlfn.XLOOKUP(B306,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B306,'3.calculation_annualised_rba'!C:C,\">2025\")","v":107617.92887133785},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B306,'3.calculation_annualised_rba'!C:C,\">2025\")","v":70209.993551146181},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B306)","v":799817.70505999995},886772.18634149968,8.7782494819715493E-2,{"$f":"SUM($H$7:H306)","v":497763025.62836695},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B306,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19937056,{"$f":"_xlfn.XLOOKUP(B307,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B307,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B307,'3.calculation_annualised_rba'!C:C,\">2025\")","v":322186.00920111331},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B307,'3.calculation_annualised_rba'!C:C,\">2025\")","v":210674.64171805588},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B307)","v":2405197.4419200001},2666685.3967609778,8.7591412682478303E-2,{"$f":"SUM($H$7:H307)","v":500429711.02512795},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B307,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,109628139,{"$f":"_xlfn.XLOOKUP(B308,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL001"},{"$f":"_xlfn.XLOOKUP(B308,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B308,'3.calculation_annualised_rba'!C:C,\">2025\")","v":199041.3762040775},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B308,'3.calculation_annualised_rba'!C:C,\">2025\")","v":130047.15398736452},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B308)","v":1490360.99618},1652389.8766675724,8.7258828109896353E-2,{"$f":"SUM($H$7:H308)","v":502082100.90179551},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B308,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20252909,{"$f":"_xlfn.XLOOKUP(B309,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B309,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B309,'3.calculation_annualised_rba'!C:C,\">2025\")","v":127627.93515407102},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B309,'3.calculation_annualised_rba'!C:C,\">2025\")","v":83385.61645337443},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B309)","v":960564.34644000011},1064994.8609857205,8.6808985532738553E-2,{"$f":"SUM($H$7:H309)","v":503147095.7627812},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B309,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,199358270,{"$f":"_xlfn.XLOOKUP(B310,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B310,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B310,'3.calculation_annualised_rba'!C:C,\">2025\")","v":162412.13533661491},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B310,'3.calculation_annualised_rba'!C:C,\">2025\")","v":106114.78100180575},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B310)","v":1222891.99976},1355842.2193284074,8.6773632522439775E-2,{"$f":"SUM($H$7:H310)","v":504502937.98210961},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B310,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20514636,{"$f":"_xlfn.XLOOKUP(B311,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MNA014"},{"$f":"_xlfn.XLOOKUP(B311,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B311,'3.calculation_annualised_rba'!C:C,\">2025\")","v":91689.313350564858},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B311,'3.calculation_annualised_rba'!C:C,\">2025\")","v":59908.925827174433},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B311)","v":692252.99404000002},767513.2685144163,8.6541952642985254E-2,{"$f":"SUM($H$7:H311)","v":505270451.250624},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B311,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20163513,{"$f":"_xlfn.XLOOKUP(B312,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO008"},{"$f":"_xlfn.XLOOKUP(B312,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B312,'3.calculation_annualised_rba'!C:C,\">2025\")","v":334890.37879495195},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B312,'3.calculation_annualised_rba'!C:C,\">2025\")","v":218915.78628239702},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B312)","v":2537487.4872300001},2813357.7346807346,8.6272656469873782E-2,{"$f":"SUM($H$7:H312)","v":508083808.98530471},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B312,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163266496,{"$f":"_xlfn.XLOOKUP(B313,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B313,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B313,'3.calculation_annualised_rba'!C:C,\">2025\")","v":47718.118712179043},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B313,'3.calculation_annualised_rba'!C:C,\">2025\")","v":31177.464959785375},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B313)","v":361387.42672999995},400676.69981580367,8.6271581836406014E-2,{"$f":"SUM($H$7:H313)","v":508484485.68512052},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B313,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20017143,{"$f":"_xlfn.XLOOKUP(B314,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B314,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B314,'3.calculation_annualised_rba'!C:C,\">2025\")","v":331967.15281347162},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B314,'3.calculation_annualised_rba'!C:C,\">2025\")","v":217027.87220901615},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B314)","v":2533715.98606},2809176.2039179723,8.5655958837951934E-2,{"$f":"SUM($H$7:H314)","v":511293661.8890385},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B314,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,44612213,{"$f":"_xlfn.XLOOKUP(B315,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART031"},{"$f":"_xlfn.XLOOKUP(B315,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B315,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12109.997856880102},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B315,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7912.2782715570784},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B315)","v":92900.488740000001},103000.4324622742,8.5169393389319198E-2,{"$f":"SUM($H$7:H315)","v":511396662.32150078},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B315,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,41475395,{"$f":"_xlfn.XLOOKUP(B316,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BMH003"},{"$f":"_xlfn.XLOOKUP(B316,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B316,'3.calculation_annualised_rba'!C:C,\">2025\")","v":196493.03640715417},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B316,'3.calculation_annualised_rba'!C:C,\">2025\")","v":120566.26917611157},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B316)","v":1420736.6578099998},1575196.1281817048,8.4861799344263369E-2,{"$f":"SUM($H$7:H316)","v":512971858.44968247},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B316,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,40374941,{"$f":"_xlfn.XLOOKUP(B317,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B317,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B317,'3.calculation_annualised_rba'!C:C,\">2025\")","v":78101.410664861891},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B317,'3.calculation_annualised_rba'!C:C,\">2025\")","v":51148.450786222085},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B317)","v":606026.93469999998},671912.89523334755,8.4399632850546441E-2,{"$f":"SUM($H$7:H317)","v":513643771.34491581},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B317,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20100352,{"$f":"_xlfn.XLOOKUP(B318,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART031"},{"$f":"_xlfn.XLOOKUP(B318,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B318,'3.calculation_annualised_rba'!C:C,\">2025\")","v":194069.63220636692},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B318,'3.calculation_annualised_rba'!C:C,\">2025\")","v":126798.77835016479},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B318)","v":1507679.7617199998},1671591.5015947041,8.4101930376454401E-2,{"$f":"SUM($H$7:H318)","v":515315362.84651053},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B318,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20076178,{"$f":"_xlfn.XLOOKUP(B319,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN003"},{"$f":"_xlfn.XLOOKUP(B319,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B319,'3.calculation_annualised_rba'!C:C,\">2025\")","v":365257.39189120801},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B319,'3.calculation_annualised_rba'!C:C,\">2025\")","v":238499.59795381062},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B319)","v":2836363.81617},3144727.2629908924,8.4086391383973266E-2,{"$f":"SUM($H$7:H319)","v":518460090.10950142},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B319,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19933685,{"$f":"_xlfn.XLOOKUP(B320,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B320,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B320,'3.calculation_annualised_rba'!C:C,\">2025\")","v":407291.42512668041},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B320,'3.calculation_annualised_rba'!C:C,\">2025\")","v":262811.29140641569},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B320)","v":3126126.7850000001},3465992.6460457812,8.4069300281567338E-2,{"$f":"SUM($H$7:H320)","v":521926082.75554723},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B320,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,192850737,{"$f":"_xlfn.XLOOKUP(B321,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN011"},{"$f":"_xlfn.XLOOKUP(B321,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B321,'3.calculation_annualised_rba'!C:C,\">2025\")","v":168569.9025634928},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B321,'3.calculation_annualised_rba'!C:C,\">2025\")","v":109665.50224840624},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B321)","v":1308290.40918},1450524.9623489298,8.3823516154292926E-2,{"$f":"SUM($H$7:H321)","v":523376607.71789616},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B321,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,161129189,{"$f":"_xlfn.XLOOKUP(B322,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B322,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B322,'3.calculation_annualised_rba'!C:C,\">2025\")","v":409882.39381275402},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B322,'3.calculation_annualised_rba'!C:C,\">2025\")","v":269208.95189591224},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B322)","v":3236936.98648},3588849.8971590083,8.3167807411865288E-2,{"$f":"SUM($H$7:H322)","v":526965457.61505514},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B322,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20451231,{"$f":"_xlfn.XLOOKUP(B323,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND011"},{"$f":"_xlfn.XLOOKUP(B323,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B323,'3.calculation_annualised_rba'!C:C,\">2025\")","v":140770.60125020443},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B323,'3.calculation_annualised_rba'!C:C,\">2025\")","v":91321.070805306459},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B323)","v":1099254.00844},1218762.5683228285,8.3075494930333921E-2,{"$f":"SUM($H$7:H323)","v":528184220.18337798},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B323,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20604529,{"$f":"_xlfn.XLOOKUP(B324,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B324,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B324,'3.calculation_annualised_rba'!C:C,\">2025\")","v":134499.52075111045},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B324,'3.calculation_annualised_rba'!C:C,\">2025\")","v":87877.607258967793},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B324)","v":1059735.12937},1174947.2806979562,8.292412398483949E-2,{"$f":"SUM($H$7:H324)","v":529359167.46407592},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B324,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163606350,{"$f":"_xlfn.XLOOKUP(B325,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B325,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B325,'3.calculation_annualised_rba'!C:C,\">2025\")","v":213081.9195922832},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B325,'3.calculation_annualised_rba'!C:C,\">2025\")","v":139139.01886863017},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B325)","v":1678396.5849099997},1860868.2950286716,8.2899965431049299E-2,{"$f":"SUM($H$7:H325)","v":531220035.75910461},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B325,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,41093522,{"$f":"_xlfn.XLOOKUP(B326,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN003"},{"$f":"_xlfn.XLOOKUP(B326,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B326,'3.calculation_annualised_rba'!C:C,\">2025\")","v":159447.38252524348},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B326,'3.calculation_annualised_rba'!C:C,\">2025\")","v":104177.72778501199},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B326)","v":1261272.60833},1398395.4861033445,8.2597312505620413E-2,{"$f":"SUM($H$7:H326)","v":532618431.24520797},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B326,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,155682571,{"$f":"_xlfn.XLOOKUP(B327,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN003"},{"$f":"_xlfn.XLOOKUP(B327,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B327,'3.calculation_annualised_rba'!C:C,\">2025\")","v":512708.54650686705},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B327,'3.calculation_annualised_rba'!C:C,\">2025\")","v":335322.94875098858},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B327)","v":4064433.8847099999},{"$f":"G327  / ((1 + real_disc) ^ (2023 - 2026))","v":4506310.499733665},{"$f":"F327/G327","v":8.2501759965253829E-2},{"$f":"SUM($H$7:H327)","v":537124741.74494159},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B327,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},{"$f":"AND($I327>=1)","v":false}]
[null,40718887,{"$f":"_xlfn.XLOOKUP(B328,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET004"},{"$f":"_xlfn.XLOOKUP(B328,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B328,'3.calculation_annualised_rba'!C:C,\">2025\")","v":95974.693354373594},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B328,'3.calculation_annualised_rba'!C:C,\">2025\")","v":62706.739490935186},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B328)","v":762070.01685000001},844920.64968314604,8.2284748257295495E-2,{"$f":"SUM($H$7:H328)","v":537969662.39462471},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B328,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20288867,{"$f":"_xlfn.XLOOKUP(B329,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B329,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B329,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26399.607960147929},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B329,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17247.179360352915},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B329)","v":210314.12418000001},233179.02884333569,8.2006757404422814E-2,{"$f":"SUM($H$7:H329)","v":538202841.42346799},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B329,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20663112,{"$f":"_xlfn.XLOOKUP(B330,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B330,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B330,'3.calculation_annualised_rba'!C:C,\">2025\")","v":141028.7828123378},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B330,'3.calculation_annualised_rba'!C:C,\">2025\")","v":92079.923135362827},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B330)","v":1123535.69196},1245684.1048765455,8.195549442201526E-2,{"$f":"SUM($H$7:H330)","v":539448525.52834451},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B330,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,161722801,{"$f":"_xlfn.XLOOKUP(B331,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B331,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B331,'3.calculation_annualised_rba'!C:C,\">2025\")","v":111691.07385539831},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B331,'3.calculation_annualised_rba'!C:C,\">2025\")","v":72976.785088109289},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B331)","v":891913.15512000001},988880.05802919157,8.1820505358832646E-2,{"$f":"SUM($H$7:H331)","v":540437405.58637369},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B331,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19971615,{"$f":"_xlfn.XLOOKUP(B332,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HTN032"},{"$f":"_xlfn.XLOOKUP(B332,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B332,'3.calculation_annualised_rba'!C:C,\">2025\")","v":167189.77397766497},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B332,'3.calculation_annualised_rba'!C:C,\">2025\")","v":109233.39098730868},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B332)","v":1335540.45367},1480737.573769538,8.1789653534747417E-2,{"$f":"SUM($H$7:H332)","v":541918143.16014326},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B332,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19941264,{"$f":"_xlfn.XLOOKUP(B333,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B333,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B333,'3.calculation_annualised_rba'!C:C,\">2025\")","v":138236.04607063407},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B333,'3.calculation_annualised_rba'!C:C,\">2025\")","v":90318.866443651146},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B333)","v":1108802.1389000001},1229348.7512366627,8.1456251999345003E-2,{"$f":"SUM($H$7:H333)","v":543147491.91137993},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B333,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19908051,{"$f":"_xlfn.XLOOKUP(B334,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD006"},{"$f":"_xlfn.XLOOKUP(B334,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B334,'3.calculation_annualised_rba'!C:C,\">2025\")","v":69430.539067050617},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B334,'3.calculation_annualised_rba'!C:C,\">2025\")","v":45363.653415563007},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B334)","v":557331.41978},617923.30740921444,8.1394394440330989E-2,{"$f":"SUM($H$7:H334)","v":543765415.2187891},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B334,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20072996,{"$f":"_xlfn.XLOOKUP(B335,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BBD014"},{"$f":"_xlfn.XLOOKUP(B335,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B335,'3.calculation_annualised_rba'!C:C,\">2025\")","v":284196.24132840871},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B335,'3.calculation_annualised_rba'!C:C,\">2025\")","v":185684.04580156587},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B335)","v":2294764.1242399998},2544246.0034536081,8.09163973935937E-2,{"$f":"SUM($H$7:H335)","v":546309661.22224271},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B335,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20653160,{"$f":"_xlfn.XLOOKUP(B336,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B336,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B336,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34986.620750337665},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B336,'3.calculation_annualised_rba'!C:C,\">2025\")","v":22859.118757055079},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B336)","v":282761.30323999998},313502.5112604833,8.0842457914592686E-2,{"$f":"SUM($H$7:H336)","v":546623163.73350322},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B336,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,158085563,{"$f":"_xlfn.XLOOKUP(B337,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B337,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B337,'3.calculation_annualised_rba'!C:C,\">2025\")","v":261661.86343445568},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B337,'3.calculation_annualised_rba'!C:C,\">2025\")","v":170463.03865497481},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B337)","v":2130773.2610800001},2362426.4021314373,8.0000552742328951E-2,{"$f":"SUM($H$7:H337)","v":548985590.13563466},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B337,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,86833640,{"$f":"_xlfn.XLOOKUP(B338,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B338,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B338,'3.calculation_annualised_rba'!C:C,\">2025\")","v":43872.802046227152},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B338,'3.calculation_annualised_rba'!C:C,\">2025\")","v":28665.060262208837},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B338)","v":359919.53344999999},399049.22029767535,7.9642969047666282E-2,{"$f":"SUM($H$7:H338)","v":549384639.35593235},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B338,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20649789,{"$f":"_xlfn.XLOOKUP(B339,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B339,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B339,'3.calculation_annualised_rba'!C:C,\">2025\")","v":239184.80912510114},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B339,'3.calculation_annualised_rba'!C:C,\">2025\")","v":156275.56589961512},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B339)","v":1963994.7672000001},2177516.1048011035,7.9570255740758322E-2,{"$f":"SUM($H$7:H339)","v":551562155.46073341},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B339,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,72848118,{"$f":"_xlfn.XLOOKUP(B340,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B340,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B340,'3.calculation_annualised_rba'!C:C,\">2025\")","v":144241.82129075984},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B340,'3.calculation_annualised_rba'!C:C,\">2025\")","v":94242.909200871392},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B340)","v":1187557.97279},1316666.7520310364,7.9358575631858178E-2,{"$f":"SUM($H$7:H340)","v":552878822.2127645},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B340,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20495814,{"$f":"_xlfn.XLOOKUP(B341,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B341,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B341,'3.calculation_annualised_rba'!C:C,\">2025\")","v":311387.28926315671},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B341,'3.calculation_annualised_rba'!C:C,\">2025\")","v":203722.0380971944},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B341)","v":2571119.6102499999},2850646.2706472073,7.9234757218232144E-2,{"$f":"SUM($H$7:H341)","v":555729468.48341167},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B341,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,112026429,{"$f":"_xlfn.XLOOKUP(B342,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET004"},{"$f":"_xlfn.XLOOKUP(B342,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B342,'3.calculation_annualised_rba'!C:C,\">2025\")","v":101156.90878101683},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B342,'3.calculation_annualised_rba'!C:C,\">2025\")","v":66092.630306387437},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B342)","v":834186.56342999986},924877.55395966198,7.9230034627539941E-2,{"$f":"SUM($H$7:H342)","v":556654346.03737128},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B342,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19951861,{"$f":"_xlfn.XLOOKUP(B343,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B343,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B343,'3.calculation_annualised_rba'!C:C,\">2025\")","v":294902.81592247362},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B343,'3.calculation_annualised_rba'!C:C,\">2025\")","v":192679.89724033902},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B343)","v":2438493.1275200001},2703600.9185460778,7.901596894648566E-2,{"$f":"SUM($H$7:H343)","v":559357946.95591736},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B343,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497125,{"$f":"_xlfn.XLOOKUP(B344,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B344,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B344,'3.calculation_annualised_rba'!C:C,\">2025\")","v":79038.531030112266},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B344,'3.calculation_annualised_rba'!C:C,\">2025\")","v":51641.202506906367},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B344)","v":654286.23803000001},725418.84747036558,7.8927538904675146E-2,{"$f":"SUM($H$7:H344)","v":560083365.80338776},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B344,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20552151,{"$f":"_xlfn.XLOOKUP(B345,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN002"},{"$f":"_xlfn.XLOOKUP(B345,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B345,'3.calculation_annualised_rba'!C:C,\">2025\")","v":379815.47355866258},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B345,'3.calculation_annualised_rba'!C:C,\">2025\")","v":248159.06279719184},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B345)","v":3148710.4660200002},3491031.5768759535,7.8812918963256484E-2,{"$f":"SUM($H$7:H345)","v":563574397.38026369},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B345,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20064921,{"$f":"_xlfn.XLOOKUP(B346,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN003"},{"$f":"_xlfn.XLOOKUP(B346,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B346,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40899.74472953986},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B346,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26722.561420761547},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B346)","v":340750.37547999999},377796.03220763762,7.8422691048010307E-2,{"$f":"SUM($H$7:H346)","v":563952193.41247129},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B346,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20012130,{"$f":"_xlfn.XLOOKUP(B347,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HTN032"},{"$f":"_xlfn.XLOOKUP(B347,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B347,'3.calculation_annualised_rba'!C:C,\">2025\")","v":187259.9266174502},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B347,'3.calculation_annualised_rba'!C:C,\">2025\")","v":122345.36581239894},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B347)","v":1560315.7352700001},1729949.9463376165,7.8410646670321549E-2,{"$f":"SUM($H$7:H347)","v":565682143.35880888},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B347,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,84647461,{"$f":"_xlfn.XLOOKUP(B348,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN006"},{"$f":"_xlfn.XLOOKUP(B348,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":62},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B348,'3.calculation_annualised_rba'!C:C,\">2025\")","v":172294.51576481265},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B348,'3.calculation_annualised_rba'!C:C,\">2025\")","v":112571.62631287098},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B348)","v":1435810.7449599998},1591909.0380542176,7.8402830392529974E-2,{"$f":"SUM($H$7:H348)","v":567274052.3968631},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B348,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19953868,{"$f":"_xlfn.XLOOKUP(B349,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B349,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B349,'3.calculation_annualised_rba'!C:C,\">2025\")","v":296636.27846973541},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B349,'3.calculation_annualised_rba'!C:C,\">2025\")","v":193651.69442185236},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B349)","v":2471465.1716999998},2740157.6133037335,7.8355016546176465E-2,{"$f":"SUM($H$7:H349)","v":570014210.01016688},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B349,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,154864885,{"$f":"_xlfn.XLOOKUP(B350,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL007"},{"$f":"_xlfn.XLOOKUP(B350,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B350,'3.calculation_annualised_rba'!C:C,\">2025\")","v":417423.36871020339},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B350,'3.calculation_annualised_rba'!C:C,\">2025\")","v":287493.90669593419},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B350)","v":3693046.1189000001},4094546.2452238044,7.784736432740956E-2,{"$f":"SUM($H$7:H350)","v":574108756.25539064},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B350,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,48100058,{"$f":"_xlfn.XLOOKUP(B351,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B351,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B351,'3.calculation_annualised_rba'!C:C,\">2025\")","v":296524.65612719383},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B351,'3.calculation_annualised_rba'!C:C,\">2025\")","v":193739.55481942408},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B351)","v":2498314.4509699997},2769925.8891612492,7.7548106381965826E-2,{"$f":"SUM($H$7:H351)","v":576878682.14455187},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B351,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19821046,{"$f":"_xlfn.XLOOKUP(B352,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL002"},{"$f":"_xlfn.XLOOKUP(B352,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B352,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4677.5446793079127},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B352,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3056.1553823313666},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B352)","v":39606.681400000001},43912.635637610016,7.7162621918921148E-2,{"$f":"SUM($H$7:H352)","v":576922594.78018951},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B352,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20490286,{"$f":"_xlfn.XLOOKUP(B353,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT013"},{"$f":"_xlfn.XLOOKUP(B353,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B353,'3.calculation_annualised_rba'!C:C,\">2025\")","v":85539.144080846454},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B353,'3.calculation_annualised_rba'!C:C,\">2025\")","v":50733.534552656311},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B353)","v":658121.31853000005},729670.86977277964,7.7088422946055432E-2,{"$f":"SUM($H$7:H353)","v":577652265.64996231},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B353,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20545743,{"$f":"_xlfn.XLOOKUP(B354,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B354,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B354,'3.calculation_annualised_rba'!C:C,\">2025\")","v":406793.01188018278},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B354,'3.calculation_annualised_rba'!C:C,\">2025\")","v":265778.29015149013},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B354)","v":3451127.1919999998},3826326.4066689559,7.7012024004095334E-2,{"$f":"SUM($H$7:H354)","v":581478592.05663121},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B354,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20614861,{"$f":"_xlfn.XLOOKUP(B355,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN002"},{"$f":"_xlfn.XLOOKUP(B355,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B355,'3.calculation_annualised_rba'!C:C,\">2025\")","v":262881.85533854162},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B355,'3.calculation_annualised_rba'!C:C,\">2025\")","v":171758.44426760473},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B355)","v":2232562.9934299998},2475282.4978793478,7.6933302564387449E-2,{"$f":"SUM($H$7:H355)","v":583953874.55451059},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B355,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20625464,{"$f":"_xlfn.XLOOKUP(B356,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN003"},{"$f":"_xlfn.XLOOKUP(B356,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B356,'3.calculation_annualised_rba'!C:C,\">2025\")","v":460187.72150450491},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B356,'3.calculation_annualised_rba'!C:C,\">2025\")","v":300282.80543464702},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B356)","v":3908312.2029200001},4333215.6004580306,7.6831836824677938E-2,{"$f":"SUM($H$7:H356)","v":588287090.15496862},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B356,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,110224787,{"$f":"_xlfn.XLOOKUP(B357,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B357,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B357,'3.calculation_annualised_rba'!C:C,\">2025\")","v":37241.957282064373},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B357,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24332.682208174258},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B357)","v":316765.54813999997},351203.62540699088,7.6816062703321544E-2,{"$f":"SUM($H$7:H357)","v":588638293.7803756},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B357,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20215213,{"$f":"_xlfn.XLOOKUP(B358,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC013"},{"$f":"_xlfn.XLOOKUP(B358,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B358,'3.calculation_annualised_rba'!C:C,\">2025\")","v":57811.799634729236},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B358,'3.calculation_annualised_rba'!C:C,\">2025\")","v":37772.347402159277},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B358)","v":495475.56975999998},549342.62081872136,7.6234530433973907E-2,{"$f":"SUM($H$7:H358)","v":589187636.40119433},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B358,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19903967,{"$f":"_xlfn.XLOOKUP(B359,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B359,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B359,'3.calculation_annualised_rba'!C:C,\">2025\")","v":279915.16804405011},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B359,'3.calculation_annualised_rba'!C:C,\">2025\")","v":184891.29291379993},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B359)","v":2428001.5883499999},2691968.7615320361,7.614957659045303E-2,{"$f":"SUM($H$7:H359)","v":591879605.1627264},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B359,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,83364686,{"$f":"_xlfn.XLOOKUP(B360,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B360,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B360,'3.calculation_annualised_rba'!C:C,\">2025\")","v":170190.17035525912},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B360,'3.calculation_annualised_rba'!C:C,\">2025\")","v":111196.71554437724},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B360)","v":1480443.2911699999},1641393.9398440081,7.5110418756059241E-2,{"$f":"SUM($H$7:H360)","v":593520999.10257041},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B360,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,154864394,{"$f":"_xlfn.XLOOKUP(B361,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B361,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B361,'3.calculation_annualised_rba'!C:C,\">2025\")","v":261733.97652193074},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B361,'3.calculation_annualised_rba'!C:C,\">2025\")","v":171008.45762628666},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B361)","v":2278529.9984800001},2526246.9380384982,7.5052098388156338E-2,{"$f":"SUM($H$7:H361)","v":596047246.04060888},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B361,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,74226142,{"$f":"_xlfn.XLOOKUP(B362,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B362,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B362,'3.calculation_annualised_rba'!C:C,\">2025\")","v":222668.50323520639},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B362,'3.calculation_annualised_rba'!C:C,\">2025\")","v":145269.40677276408},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B362)","v":1942471.2048599999},2153652.5465010684,7.4785873998700597E-2,{"$f":"SUM($H$7:H362)","v":598200898.58710992},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B362,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19957706,{"$f":"_xlfn.XLOOKUP(B363,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B363,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B363,'3.calculation_annualised_rba'!C:C,\">2025\")","v":340435.85255953652},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B363,'3.calculation_annualised_rba'!C:C,\">2025\")","v":222426.53174397902},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B363)","v":2974699.39714},3298102.3943608413,7.4772776018252191E-2,{"$f":"SUM($H$7:H363)","v":601499000.98147082},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B363,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19941447,{"$f":"_xlfn.XLOOKUP(B364,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B364,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":1},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B364,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17505.964021958047},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B364,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11437.826859309087},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B364)","v":153173.27416999999},169825.94704455475,7.4672470907782298E-2,{"$f":"SUM($H$7:H364)","v":601668826.92851543},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B364,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,160705636,{"$f":"_xlfn.XLOOKUP(B365,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B365,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B365,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34280.16479735863},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B365,'3.calculation_annualised_rba'!C:C,\">2025\")","v":22397.543441136044},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B365)","v":300069.08156999998},332691.95447149198,7.4641290345373867E-2,{"$f":"SUM($H$7:H365)","v":602001518.8829869},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B365,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19968509,{"$f":"_xlfn.XLOOKUP(B366,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B366,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B366,'3.calculation_annualised_rba'!C:C,\">2025\")","v":320685.79820068245},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B366,'3.calculation_annualised_rba'!C:C,\">2025\")","v":209398.21453484069},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B366)","v":2819684.1905799997},3126234.2639509514,7.4263002656254268E-2,{"$f":"SUM($H$7:H366)","v":605127753.14693785},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B366,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19998733,{"$f":"_xlfn.XLOOKUP(B367,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B367,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B367,'3.calculation_annualised_rba'!C:C,\">2025\")","v":153059.97523167348},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B367,'3.calculation_annualised_rba'!C:C,\">2025\")","v":100004.40384740397},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B367)","v":1347755.2057099999},1494280.2876949785,7.4200717922452003E-2,{"$f":"SUM($H$7:H367)","v":606622033.43463278},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B367,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20064881,{"$f":"_xlfn.XLOOKUP(B368,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B368,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B368,'3.calculation_annualised_rba'!C:C,\">2025\")","v":241092.64095929259},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B368,'3.calculation_annualised_rba'!C:C,\">2025\")","v":157522.08109688098},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B368)","v":2130992.0949999997},2362669.0272101974,7.3919598982313914E-2,{"$f":"SUM($H$7:H368)","v":608984702.46184301},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B368,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20498041,{"$f":"_xlfn.XLOOKUP(B369,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC006"},{"$f":"_xlfn.XLOOKUP(B369,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B369,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25603.630742530688},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B369,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16733.840591777007},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B369)","v":226827.35190000001},251487.53959044517,7.377346890314336E-2,{"$f":"SUM($H$7:H369)","v":609236190.00143349},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B369,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19931033,{"$f":"_xlfn.XLOOKUP(B370,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B370,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B370,'3.calculation_annualised_rba'!C:C,\">2025\")","v":317276.95970022347},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B370,'3.calculation_annualised_rba'!C:C,\">2025\")","v":207298.43423345732},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B370)","v":2819874.1836800002},3126444.9126970489,7.3513362912854541E-2,{"$f":"SUM($H$7:H370)","v":612362634.91413057},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B370,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,201854154,{"$f":"_xlfn.XLOOKUP(B371,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B371,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B371,'3.calculation_annualised_rba'!C:C,\">2025\")","v":215543.49047331465},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B371,'3.calculation_annualised_rba'!C:C,\">2025\")","v":139592.69908061955},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B371)","v":1900759.2017000001},2107405.7029955201,7.3440496279471232E-2,{"$f":"SUM($H$7:H371)","v":614470040.61712611},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B371,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20360521,{"$f":"_xlfn.XLOOKUP(B372,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC006"},{"$f":"_xlfn.XLOOKUP(B372,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B372,'3.calculation_annualised_rba'!C:C,\">2025\")","v":66753.239488878171},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B372,'3.calculation_annualised_rba'!C:C,\">2025\")","v":43614.393049939768},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B372)","v":594259.8306799999},658866.49666938919,7.3392800250410117E-2,{"$f":"SUM($H$7:H372)","v":615128907.11379552},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B372,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19942927,{"$f":"_xlfn.XLOOKUP(B373,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B373,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B373,'3.calculation_annualised_rba'!C:C,\">2025\")","v":147115.33395999184},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B373,'3.calculation_annualised_rba'!C:C,\">2025\")","v":96105.513281215695},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B373)","v":1310716.82442},1453215.1722976901,7.3322865389893022E-2,{"$f":"SUM($H$7:H373)","v":616582122.28609324},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B373,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19912690,{"$f":"_xlfn.XLOOKUP(B374,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD006"},{"$f":"_xlfn.XLOOKUP(B374,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B374,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17828.690071367928},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B374,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11648.685551324503},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B374)","v":159018.33067},176306.46566648968,7.3253728059177237E-2,{"$f":"SUM($H$7:H374)","v":616758428.75175977},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B374,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,44211635,{"$f":"_xlfn.XLOOKUP(B375,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B375,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B375,'3.calculation_annualised_rba'!C:C,\">2025\")","v":237590.05404848797},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B375,'3.calculation_annualised_rba'!C:C,\">2025\")","v":155031.96484833246},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B375)","v":2117005.88582},2347162.2670888426,7.3231711771213362E-2,{"$f":"SUM($H$7:H375)","v":619105591.01884866},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B375,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19962134,{"$f":"_xlfn.XLOOKUP(B376,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B376,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B376,'3.calculation_annualised_rba'!C:C,\">2025\")","v":127743.17041508231},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B376,'3.calculation_annualised_rba'!C:C,\">2025\")","v":83463.227951013512},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B376)","v":1140483.9210900001},1264474.9094625723,7.3182292540560162E-2,{"$f":"SUM($H$7:H376)","v":620370065.92831123},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B376,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,158402233,{"$f":"_xlfn.XLOOKUP(B377,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND024"},{"$f":"_xlfn.XLOOKUP(B377,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B377,'3.calculation_annualised_rba'!C:C,\">2025\")","v":31426.084741107319},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B377,'3.calculation_annualised_rba'!C:C,\">2025\")","v":20532.763226441442},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B377)","v":281180.93511000002},311750.32886567205,7.3023312261227366E-2,{"$f":"SUM($H$7:H377)","v":620681816.25717688},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B377,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,162750718,{"$f":"_xlfn.XLOOKUP(B378,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN003"},{"$f":"_xlfn.XLOOKUP(B378,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B378,'3.calculation_annualised_rba'!C:C,\">2025\")","v":71553.215647209625},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B378,'3.calculation_annualised_rba'!C:C,\">2025\")","v":46750.541174027239},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B378)","v":642036.3335500001},711837.1594063472,7.2816036618255392E-2,{"$f":"SUM($H$7:H378)","v":621393653.41658318},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B378,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19936793,{"$f":"_xlfn.XLOOKUP(B379,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B379,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B379,'3.calculation_annualised_rba'!C:C,\">2025\")","v":128649.15060644901},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B379,'3.calculation_annualised_rba'!C:C,\">2025\")","v":83955.03515919848},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B379)","v":1157487.4585199999},1283327.0353494447,7.2532133753350589E-2,{"$f":"SUM($H$7:H379)","v":622676980.45193267},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B379,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,41527585,{"$f":"_xlfn.XLOOKUP(B380,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B380,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B380,'3.calculation_annualised_rba'!C:C,\">2025\")","v":47979.095797876129},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B380,'3.calculation_annualised_rba'!C:C,\">2025\")","v":31347.97888959273},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B380)","v":432346.53316000005},479350.32950877218,7.2506604043917872E-2,{"$f":"SUM($H$7:H380)","v":623156330.78144145},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B380,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19969040,{"$f":"_xlfn.XLOOKUP(B381,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B381,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B381,'3.calculation_annualised_rba'!C:C,\">2025\")","v":106710.63811619332},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B381,'3.calculation_annualised_rba'!C:C,\">2025\")","v":69630.610838810448},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B381)","v":961261.47849999997},1065767.783761878,7.2436701559564734E-2,{"$f":"SUM($H$7:H381)","v":624222098.56520331},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B381,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20559409,{"$f":"_xlfn.XLOOKUP(B382,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B382,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B382,'3.calculation_annualised_rba'!C:C,\">2025\")","v":104116.27210812957},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B382,'3.calculation_annualised_rba'!C:C,\">2025\")","v":68026.181940953102},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B382)","v":939637.63595999987},1041793.0430115944,7.2396186931627929E-2,{"$f":"SUM($H$7:H382)","v":625263891.60821486},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B382,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20651907,{"$f":"_xlfn.XLOOKUP(B383,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MNA014"},{"$f":"_xlfn.XLOOKUP(B383,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B383,'3.calculation_annualised_rba'!C:C,\">2025\")","v":45307.605890207218},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B383,'3.calculation_annualised_rba'!C:C,\">2025\")","v":29602.51437350089},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B383)","v":411971.79453000001},456760.49259123811,7.1855682273766E-2,{"$f":"SUM($H$7:H383)","v":625720652.10080612},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B383,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19988805,{"$f":"_xlfn.XLOOKUP(B384,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B384,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B384,'3.calculation_annualised_rba'!C:C,\">2025\")","v":378429.08096284198},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B384,'3.calculation_annualised_rba'!C:C,\">2025\")","v":247253.23901907069},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B384)","v":3448324.2719699997},3823218.7591294991,7.1702432694306012E-2,{"$f":"SUM($H$7:H384)","v":629543870.85993564},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B384,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20489497,{"$f":"_xlfn.XLOOKUP(B385,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG014"},{"$f":"_xlfn.XLOOKUP(B385,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B385,'3.calculation_annualised_rba'!C:C,\">2025\")","v":55304.01802523576},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B385,'3.calculation_annualised_rba'!C:C,\">2025\")","v":36133.844557393502},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B385)","v":505900.51032999996},560900.93877449294,7.1424803532661632E-2,{"$f":"SUM($H$7:H385)","v":630104771.79871011},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B385,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19947904,{"$f":"_xlfn.XLOOKUP(B386,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B386,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B386,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26410.276146709049},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B386,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17259.092015262722},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B386)","v":241971.85006999999},268278.51541942894,7.1326858931193213E-2,{"$f":"SUM($H$7:H386)","v":630373050.31412959},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B386,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,194655826,{"$f":"_xlfn.XLOOKUP(B387,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET004"},{"$f":"_xlfn.XLOOKUP(B387,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B387,'3.calculation_annualised_rba'!C:C,\">2025\")","v":44329.052644983793},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B387,'3.calculation_annualised_rba'!C:C,\">2025\")","v":28963.159546914834},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B387)","v":406265.44878999999},450433.76506837003,7.1291220144802395E-2,{"$f":"SUM($H$7:H387)","v":630823484.079198},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B387,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20528023,{"$f":"_xlfn.XLOOKUP(B388,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC013"},{"$f":"_xlfn.XLOOKUP(B388,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B388,'3.calculation_annualised_rba'!C:C,\">2025\")","v":28035.657602644664},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B388,'3.calculation_annualised_rba'!C:C,\">2025\")","v":18317.585774979514},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B388)","v":257993.76112000001},286042.29459222395,7.1000111380443418E-2,{"$f":"SUM($H$7:H388)","v":631109526.37379026},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B388,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163034159,{"$f":"_xlfn.XLOOKUP(B389,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT004"},{"$f":"_xlfn.XLOOKUP(B389,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B389,'3.calculation_annualised_rba'!C:C,\">2025\")","v":183699.67288405259},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B389,'3.calculation_annualised_rba'!C:C,\">2025\")","v":118370.06798398562},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B389)","v":1677085.8742800001},1859415.0867242385,7.0580803165373865E-2,{"$f":"SUM($H$7:H389)","v":632968941.46051455},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B389,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20065390,{"$f":"_xlfn.XLOOKUP(B390,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B390,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B390,'3.calculation_annualised_rba'!C:C,\">2025\")","v":63838.724554218985},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B390,'3.calculation_annualised_rba'!C:C,\">2025\")","v":41710.143894641122},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B390)","v":592247.18002999993},656635.03491760383,7.0426918525012344E-2,{"$f":"SUM($H$7:H390)","v":633625576.49543214},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B390,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20299770,{"$f":"_xlfn.XLOOKUP(B391,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN002"},{"$f":"_xlfn.XLOOKUP(B391,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B391,'3.calculation_annualised_rba'!C:C,\">2025\")","v":194214.03844605631},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B391,'3.calculation_annualised_rba'!C:C,\">2025\")","v":126893.12868499357},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B391)","v":1811485.6010699999},{"$f":"G391  / ((1 + real_disc) ^ (2023 - 2026))","v":2008426.4662114275},{"$f":"F391/G391","v":7.0049206358604746E-2},{"$f":"SUM($H$7:H391)","v":635634002.96164358},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B391,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},{"$f":"AND($I391>=1)","v":false}]
[null,19950704,{"$f":"_xlfn.XLOOKUP(B392,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B392,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B392,'3.calculation_annualised_rba'!C:C,\">2025\")","v":186075.36583753201},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B392,'3.calculation_annualised_rba'!C:C,\">2025\")","v":121578.34369971784},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B392)","v":1737581.8287899999},1926488.032854662,6.9969852173454972E-2,{"$f":"SUM($H$7:H392)","v":637560490.99449825},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B392,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19973722,{"$f":"_xlfn.XLOOKUP(B393,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B393,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B393,'3.calculation_annualised_rba'!C:C,\">2025\")","v":382439.27127482794},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B393,'3.calculation_annualised_rba'!C:C,\">2025\")","v":249735.2546572322},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B393)","v":3575716.1227500001},3964460.3812186182,6.9842024949443304E-2,{"$f":"SUM($H$7:H393)","v":641524951.37571692},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B393,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,181894334,{"$f":"_xlfn.XLOOKUP(B394,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B394,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B394,'3.calculation_annualised_rba'!C:C,\">2025\")","v":266323.59916249703},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B394,'3.calculation_annualised_rba'!C:C,\">2025\")","v":174007.16761143896},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B394)","v":2501075.7383099999},2772987.3777931188,6.9572930138060193E-2,{"$f":"SUM($H$7:H394)","v":644297938.75351},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B394,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,83121218,{"$f":"_xlfn.XLOOKUP(B395,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND011"},{"$f":"_xlfn.XLOOKUP(B395,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B395,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25106.398305825467},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B395,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14036.959627406251},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B395)","v":201765.09399999998},223700.56626885518,6.9570803101384096E-2,{"$f":"SUM($H$7:H395)","v":644521639.3197788},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B395,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19964900,{"$f":"_xlfn.XLOOKUP(B396,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B396,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B396,'3.calculation_annualised_rba'!C:C,\">2025\")","v":201543.10653638051},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B396,'3.calculation_annualised_rba'!C:C,\">2025\")","v":131593.35119392132},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B396)","v":1899054.2215300002},2105515.3610045207,6.9294151637177184E-2,{"$f":"SUM($H$7:H396)","v":646627154.68078327},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B396,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20632396,{"$f":"_xlfn.XLOOKUP(B397,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CMN003"},{"$f":"_xlfn.XLOOKUP(B397,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B397,'3.calculation_annualised_rba'!C:C,\">2025\")","v":37896.466005466049},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B397,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24760.241982780186},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B397)","v":358360.28323000006},397320.45170716371,6.9093153291456572E-2,{"$f":"SUM($H$7:H397)","v":647024475.1324904},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B397,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19912672,{"$f":"_xlfn.XLOOKUP(B398,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD006"},{"$f":"_xlfn.XLOOKUP(B398,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B398,'3.calculation_annualised_rba'!C:C,\">2025\")","v":90468.621804693961},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B398,'3.calculation_annualised_rba'!C:C,\">2025\")","v":59109.25163015756},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B398)","v":856963.64402999997},950130.91036119778,6.897521504201444E-2,{"$f":"SUM($H$7:H398)","v":647974606.04285157},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B398,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,201013189,{"$f":"_xlfn.XLOOKUP(B399,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC013"},{"$f":"_xlfn.XLOOKUP(B399,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B399,'3.calculation_annualised_rba'!C:C,\">2025\")","v":142910.3932956878},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B399,'3.calculation_annualised_rba'!C:C,\">2025\")","v":93372.997503111139},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B399)","v":1356159.1538900002},1503597.8952627187,6.8851061643672495E-2,{"$f":"SUM($H$7:H399)","v":649478203.93811429},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B399,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20098479,{"$f":"_xlfn.XLOOKUP(B400,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL005"},{"$f":"_xlfn.XLOOKUP(B400,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B400,'3.calculation_annualised_rba'!C:C,\">2025\")","v":148162.84497658635},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B400,'3.calculation_annualised_rba'!C:C,\">2025\")","v":97060.763674140253},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B400)","v":1420768.7348},1575231.6925138943,6.8315666932101643E-2,{"$f":"SUM($H$7:H400)","v":651053435.63062823},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B400,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497940,{"$f":"_xlfn.XLOOKUP(B401,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA003"},{"$f":"_xlfn.XLOOKUP(B401,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B401,'3.calculation_annualised_rba'!C:C,\">2025\")","v":23153.456034651179},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B401,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15127.714245658803},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B401)","v":221995.64858000001},246130.54375286432,6.8144192656133376E-2,{"$f":"SUM($H$7:H401)","v":651299566.17438114},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B401,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19969626,{"$f":"_xlfn.XLOOKUP(B402,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HTN032"},{"$f":"_xlfn.XLOOKUP(B402,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B402,'3.calculation_annualised_rba'!C:C,\">2025\")","v":120254.9005613388},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B402,'3.calculation_annualised_rba'!C:C,\">2025\")","v":78570.436005363576},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B402)","v":1153270.2420900001},1278651.3321107603,6.8128382349461516E-2,{"$f":"SUM($H$7:H402)","v":652578217.5064919},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B402,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20586509,{"$f":"_xlfn.XLOOKUP(B403,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B403,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B403,'3.calculation_annualised_rba'!C:C,\">2025\")","v":309108.45510090893},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B403,'3.calculation_annualised_rba'!C:C,\">2025\")","v":201959.42250657117},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B403)","v":2988376.4701199997},3313266.4096514462,6.7581653290979565E-2,{"$f":"SUM($H$7:H403)","v":655891483.9161433},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B403,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20589644,{"$f":"_xlfn.XLOOKUP(B404,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B404,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B404,'3.calculation_annualised_rba'!C:C,\">2025\")","v":273749.43334792164},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B404,'3.calculation_annualised_rba'!C:C,\">2025\")","v":178858.9394219277},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B404)","v":2658442.1426900001},2947462.3232537033,6.7279605807386705E-2,{"$f":"SUM($H$7:H404)","v":658838946.23939705},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B404,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20299268,{"$f":"_xlfn.XLOOKUP(B405,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN002"},{"$f":"_xlfn.XLOOKUP(B405,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B405,'3.calculation_annualised_rba'!C:C,\">2025\")","v":286236.95976071508},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B405,'3.calculation_annualised_rba'!C:C,\">2025\")","v":187017.90900355627},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B405)","v":2782178.6228},3084651.1705412418,6.7219950391014222E-2,{"$f":"SUM($H$7:H405)","v":661923597.40993834},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B405,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,88138666,{"$f":"_xlfn.XLOOKUP(B406,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B406,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B406,'3.calculation_annualised_rba'!C:C,\">2025\")","v":189392.19205628432},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B406,'3.calculation_annualised_rba'!C:C,\">2025\")","v":123743.13596749865},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B406)","v":1848331.6783499999},2049278.3707153951,6.6948555509238339E-2,{"$f":"SUM($H$7:H406)","v":663972875.78065372},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B406,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,156572639,{"$f":"_xlfn.XLOOKUP(B407,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B407,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B407,'3.calculation_annualised_rba'!C:C,\">2025\")","v":58747.130000870449},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B407,'3.calculation_annualised_rba'!C:C,\">2025\")","v":38383.461806984888},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B407)","v":573735.57646000001},636110.8891446311,6.6900961665675829E-2,{"$f":"SUM($H$7:H407)","v":664608986.66979837},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B407,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,184015682,{"$f":"_xlfn.XLOOKUP(B408,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B408,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B408,'3.calculation_annualised_rba'!C:C,\">2025\")","v":29680.589131027791},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B408,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19392.330473041602},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B408)","v":291093.57256},322740.64719488146,6.6618889254397629E-2,{"$f":"SUM($H$7:H408)","v":664931727.31699324},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B408,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20038569,{"$f":"_xlfn.XLOOKUP(B409,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT004"},{"$f":"_xlfn.XLOOKUP(B409,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B409,'3.calculation_annualised_rba'!C:C,\">2025\")","v":229151.8247827169},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B409,'3.calculation_annualised_rba'!C:C,\">2025\")","v":149720.26459649755},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B409)","v":2257774.2315400001},2503234.6482227864,6.631321347589976E-2,{"$f":"SUM($H$7:H409)","v":667434961.96521604},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B409,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,161224166,{"$f":"_xlfn.XLOOKUP(B410,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT004"},{"$f":"_xlfn.XLOOKUP(B410,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B410,'3.calculation_annualised_rba'!C:C,\">2025\")","v":161471.56331876057},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B410,'3.calculation_annualised_rba'!C:C,\">2025\")","v":105126.12816328167},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B410)","v":1596262.8136500001},1769805.1146915487,6.5857656561516473E-2,{"$f":"SUM($H$7:H410)","v":669204767.07990754},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B410,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,129634363,{"$f":"_xlfn.XLOOKUP(B411,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET004"},{"$f":"_xlfn.XLOOKUP(B411,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":42},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B411,'3.calculation_annualised_rba'!C:C,\">2025\")","v":198949.77302686931},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B411,'3.calculation_annualised_rba'!C:C,\">2025\")","v":129987.30345417728},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B411)","v":1974469.31999},2189129.4287120071,6.5834045704410149E-2,{"$f":"SUM($H$7:H411)","v":671393896.50861955},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B411,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19968736,{"$f":"_xlfn.XLOOKUP(B412,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B412,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B412,'3.calculation_annualised_rba'!C:C,\">2025\")","v":235579.91158159461},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B412,'3.calculation_annualised_rba'!C:C,\">2025\")","v":153859.74395585872},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B412)","v":2349143.9819499999},2604537.9237366416,6.5496089272544869E-2,{"$f":"SUM($H$7:H412)","v":673998434.43235624},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B412,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19971809,{"$f":"_xlfn.XLOOKUP(B413,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HTN032"},{"$f":"_xlfn.XLOOKUP(B413,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B413,'3.calculation_annualised_rba'!C:C,\">2025\")","v":188437.68671699218},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B413,'3.calculation_annualised_rba'!C:C,\">2025\")","v":123116.91659261104},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B413)","v":1887529.88757},2092738.1259455988,6.522647265263247E-2,{"$f":"SUM($H$7:H413)","v":676091172.55830181},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B413,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20495874,{"$f":"_xlfn.XLOOKUP(B414,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B414,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B414,'3.calculation_annualised_rba'!C:C,\">2025\")","v":33061.10803145852},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B414,'3.calculation_annualised_rba'!C:C,\">2025\")","v":21594.000336846413},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B414)","v":331468.45583999995},367505.001988456,6.5146471576377846E-2,{"$f":"SUM($H$7:H414)","v":676458677.56029022},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B414,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,176990801,{"$f":"_xlfn.XLOOKUP(B415,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD006"},{"$f":"_xlfn.XLOOKUP(B415,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B415,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25722.968743527101},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B415,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16806.550180660888},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B415)","v":258549.56573000003},286658.52509833837,6.5003204059571898E-2,{"$f":"SUM($H$7:H415)","v":676745336.08538854},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B415,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19931835,{"$f":"_xlfn.XLOOKUP(B416,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B416,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B416,'3.calculation_annualised_rba'!C:C,\">2025\")","v":194568.87234151852},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B416,'3.calculation_annualised_rba'!C:C,\">2025\")","v":127108.98612350631},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B416)","v":1958804.6242},2171761.7004831969,6.4891099680459044E-2,{"$f":"SUM($H$7:H416)","v":678917097.78587174},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B416,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20494773,{"$f":"_xlfn.XLOOKUP(B417,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT031"},{"$f":"_xlfn.XLOOKUP(B417,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B417,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25681.359237120923},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B417,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16779.363884072027},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B417)","v":258816.86719999998},286954.88701614109,6.4831029235454821E-2,{"$f":"SUM($H$7:H417)","v":679204052.67288792},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B417,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19954227,{"$f":"_xlfn.XLOOKUP(B418,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B418,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B418,'3.calculation_annualised_rba'!C:C,\">2025\")","v":126806.67274151022},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B418,'3.calculation_annualised_rba'!C:C,\">2025\")","v":82848.729865802612},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B418)","v":1279666.45744},1418789.0754016545,6.4742440800975007E-2,{"$f":"SUM($H$7:H418)","v":680622841.74828959},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B418,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20101686,{"$f":"_xlfn.XLOOKUP(B419,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL005"},{"$f":"_xlfn.XLOOKUP(B419,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B419,'3.calculation_annualised_rba'!C:C,\">2025\")","v":168577.0867660502},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B419,'3.calculation_annualised_rba'!C:C,\">2025\")","v":110143.53427604656},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B419)","v":1702589.1746699999},1887691.0517381257,6.4691785848688288E-2,{"$f":"SUM($H$7:H419)","v":682510532.80002773},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B419,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20516744,{"$f":"_xlfn.XLOOKUP(B420,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BMH003"},{"$f":"_xlfn.XLOOKUP(B420,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B420,'3.calculation_annualised_rba'!C:C,\">2025\")","v":142751.30219039536},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B420,'3.calculation_annualised_rba'!C:C,\">2025\")","v":90619.561962021442},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B420)","v":1406841.14072},1559789.920001654,6.4413500102537324E-2,{"$f":"SUM($H$7:H420)","v":684070322.72002935},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B420,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20495774,{"$f":"_xlfn.XLOOKUP(B421,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B421,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B421,'3.calculation_annualised_rba'!C:C,\">2025\")","v":215416.43256091684},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B421,'3.calculation_annualised_rba'!C:C,\">2025\")","v":140713.13913588706},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B421)","v":2189746.6691899998},2427811.273852664,6.42600082994704E-2,{"$f":"SUM($H$7:H421)","v":686498133.99388206},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B421,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,155079261,{"$f":"_xlfn.XLOOKUP(B422,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC013"},{"$f":"_xlfn.XLOOKUP(B422,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B422,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34313.556593779685},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B422,'3.calculation_annualised_rba'!C:C,\">2025\")","v":22419.360553607334},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B422)","v":349081.60375000001},387033.01391129196,6.4223838531643998E-2,{"$f":"SUM($H$7:H422)","v":686885167.00779331},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B422,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20490229,{"$f":"_xlfn.XLOOKUP(B423,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT012"},{"$f":"_xlfn.XLOOKUP(B423,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B423,'3.calculation_annualised_rba'!C:C,\">2025\")","v":52944.579454783416},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B423,'3.calculation_annualised_rba'!C:C,\">2025\")","v":32923.474403173452},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B423)","v":514856.01761000004},570830.06977552176,6.3946954637932887E-2,{"$f":"SUM($H$7:H423)","v":687455997.07756877},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B423,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20582472,{"$f":"_xlfn.XLOOKUP(B424,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B424,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B424,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15103.46481506726},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B424,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9868.1121081776164},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B424)","v":154413.37351},171200.86734958846,6.3907107809794375E-2,{"$f":"SUM($H$7:H424)","v":687627197.94491839},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B424,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20516500,{"$f":"_xlfn.XLOOKUP(B425,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B425,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B425,'3.calculation_annualised_rba'!C:C,\">2025\")","v":197324.39595043738},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B425,'3.calculation_annualised_rba'!C:C,\">2025\")","v":128925.72371104418},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B425)","v":2027658.05376},2248100.7285914226,6.3583563052936845E-2,{"$f":"SUM($H$7:H425)","v":689875298.67350984},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B425,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,112129651,{"$f":"_xlfn.XLOOKUP(B426,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NKA001"},{"$f":"_xlfn.XLOOKUP(B426,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B426,'3.calculation_annualised_rba'!C:C,\">2025\")","v":158303.77661292066},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B426,'3.calculation_annualised_rba'!C:C,\">2025\")","v":98008.709382312256},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B426)","v":1541991.51196},1709633.552408328,6.3559824176810803E-2,{"$f":"SUM($H$7:H426)","v":691584932.22591817},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B426,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19977196,{"$f":"_xlfn.XLOOKUP(B427,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HTN032"},{"$f":"_xlfn.XLOOKUP(B427,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B427,'3.calculation_annualised_rba'!C:C,\">2025\")","v":109333.05348843026},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B427,'3.calculation_annualised_rba'!C:C,\">2025\")","v":71434.657024981774},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B427)","v":1123904.8473200002},1246093.3940228298,6.3559345967161548E-2,{"$f":"SUM($H$7:H427)","v":692831025.619941},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B427,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,156871043,{"$f":"_xlfn.XLOOKUP(B428,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC013"},{"$f":"_xlfn.XLOOKUP(B428,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B428,'3.calculation_annualised_rba'!C:C,\">2025\")","v":43244.572429149783},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B428,'3.calculation_annualised_rba'!C:C,\">2025\")","v":28254.595486946662},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B428)","v":446206.16435000004},494716.7503500327,6.3321840315912842E-2,{"$f":"SUM($H$7:H428)","v":693325742.37029099},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B428,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20202176,{"$f":"_xlfn.XLOOKUP(B429,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN002"},{"$f":"_xlfn.XLOOKUP(B429,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B429,'3.calculation_annualised_rba'!C:C,\">2025\")","v":376024.53275029309},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B429,'3.calculation_annualised_rba'!C:C,\">2025\")","v":245682.18551436224},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B429)","v":3881964.3489300003},4304003.2637714278,6.3288109686550964E-2,{"$f":"SUM($H$7:H429)","v":697629745.63406241},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B429,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,193634827,{"$f":"_xlfn.XLOOKUP(B430,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B430,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B430,'3.calculation_annualised_rba'!C:C,\">2025\")","v":38595.50229702556},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B430,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25217.044446551314},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B430)","v":398935.87135000003},442307.3315444453,6.3210772100329729E-2,{"$f":"SUM($H$7:H430)","v":698072052.96560681},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B430,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20656549,{"$f":"_xlfn.XLOOKUP(B431,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET004"},{"$f":"_xlfn.XLOOKUP(B431,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B431,'3.calculation_annualised_rba'!C:C,\">2025\")","v":101744.19253339985},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B431,'3.calculation_annualised_rba'!C:C,\">2025\")","v":66476.342386945616},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B431)","v":1052692.47318},1167138.9618926239,6.3148872135593601E-2,{"$f":"SUM($H$7:H431)","v":699239191.92749941},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B431,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20644488,{"$f":"_xlfn.XLOOKUP(B432,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CME016"},{"$f":"_xlfn.XLOOKUP(B432,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B432,'3.calculation_annualised_rba'!C:C,\">2025\")","v":271647.72954572481},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B432,'3.calculation_annualised_rba'!C:C,\">2025\")","v":177485.7810384609},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B432)","v":2833112.65937},3141122.6473323046,6.2646919617354177E-2,{"$f":"SUM($H$7:H432)","v":702380314.57483172},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B432,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497724,{"$f":"_xlfn.XLOOKUP(B433,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B433,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B433,'3.calculation_annualised_rba'!C:C,\">2025\")","v":51006.024249811933},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B433,'3.calculation_annualised_rba'!C:C,\">2025\")","v":30706.226516500916},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B433)","v":490637.71602000005},543978.80590054777,6.2584317336193587E-2,{"$f":"SUM($H$7:H433)","v":702924293.3807323},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B433,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19956512,{"$f":"_xlfn.XLOOKUP(B434,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B434,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B434,'3.calculation_annualised_rba'!C:C,\">2025\")","v":239524.47086074678},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B434,'3.calculation_annualised_rba'!C:C,\">2025\")","v":156226.93546694075},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B434)","v":2499569.7401599996},2771317.6507244962,6.2501530946258183E-2,{"$f":"SUM($H$7:H434)","v":705695611.03145683},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B434,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19951396,{"$f":"_xlfn.XLOOKUP(B435,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL016"},{"$f":"_xlfn.XLOOKUP(B435,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B435,'3.calculation_annualised_rba'!C:C,\">2025\")","v":176289.61183585529},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B435,'3.calculation_annualised_rba'!C:C,\">2025\")","v":115181.89199658741},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B435)","v":1844361.5385999999},2044876.6058083219,6.2450820832025467E-2,{"$f":"SUM($H$7:H435)","v":707740487.63726521},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B435,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,203671002,{"$f":"_xlfn.XLOOKUP(B436,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B436,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B436,'3.calculation_annualised_rba'!C:C,\">2025\")","v":118027.03019220619},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B436,'3.calculation_annualised_rba'!C:C,\">2025\")","v":76797.103569794708},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B436)","v":1230093.03265},1363826.1332120132,6.2431947447381321E-2,{"$f":"SUM($H$7:H436)","v":709104313.77047718},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B436,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,74630068,{"$f":"_xlfn.XLOOKUP(B437,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HTN032"},{"$f":"_xlfn.XLOOKUP(B437,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B437,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34855.546269616607},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B437,'3.calculation_annualised_rba'!C:C,\">2025\")","v":22773.478959424909},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B437)","v":365477.59594999999},405211.54354179249,6.231155948213167E-2,{"$f":"SUM($H$7:H437)","v":709509525.31401896},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B437,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20655277,{"$f":"_xlfn.XLOOKUP(B438,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B438,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B438,'3.calculation_annualised_rba'!C:C,\">2025\")","v":66802.382232107979},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B438,'3.calculation_annualised_rba'!C:C,\">2025\")","v":43646.50131817042},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B438)","v":700784.61330999993},776972.42730175972,6.2282333957099742E-2,{"$f":"SUM($H$7:H438)","v":710286497.74132073},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B438,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19953282,{"$f":"_xlfn.XLOOKUP(B439,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B439,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B439,'3.calculation_annualised_rba'!C:C,\">2025\")","v":98131.065168107481},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B439,'3.calculation_annualised_rba'!C:C,\">2025\")","v":64078.36686854947},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B439)","v":1030763.2129299999},1142825.5990679218,6.2165942735192561E-2,{"$f":"SUM($H$7:H439)","v":711429323.34038866},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B439,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19931696,{"$f":"_xlfn.XLOOKUP(B440,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B440,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B440,'3.calculation_annualised_rba'!C:C,\">2025\")","v":76358.118097618761},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B440,'3.calculation_annualised_rba'!C:C,\">2025\")","v":49889.90797694739},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B440)","v":803367.47284000006},890707.87733128492,6.2100980763610709E-2,{"$f":"SUM($H$7:H440)","v":712320031.21771991},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B440,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20634226,{"$f":"_xlfn.XLOOKUP(B441,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B441,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B441,'3.calculation_annualised_rba'!C:C,\">2025\")","v":126713.4307924251},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B441,'3.calculation_annualised_rba'!C:C,\">2025\")","v":82790.429612153093},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B441)","v":1334080.3392699999},1479118.7188347131,6.2058053908099327E-2,{"$f":"SUM($H$7:H441)","v":713799149.93655467},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B441,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,84646930,{"$f":"_xlfn.XLOOKUP(B442,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN006"},{"$f":"_xlfn.XLOOKUP(B442,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B442,'3.calculation_annualised_rba'!C:C,\">2025\")","v":41725.984855216579},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B442,'3.calculation_annualised_rba'!C:C,\">2025\")","v":27262.399814685494},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B442)","v":441137.21399999998},489096.7144895001,6.1800272000370152E-2,{"$f":"SUM($H$7:H442)","v":714288246.65104413},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B442,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19922723,{"$f":"_xlfn.XLOOKUP(B443,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B443,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B443,'3.calculation_annualised_rba'!C:C,\">2025\")","v":293966.48774217162},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B443,'3.calculation_annualised_rba'!C:C,\">2025\")","v":191994.20964790016},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B443)","v":3107085.75239},3444881.5128326165,6.1792375540397099E-2,{"$f":"SUM($H$7:H443)","v":717733128.16387677},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B443,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,160909250,{"$f":"_xlfn.XLOOKUP(B444,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B444,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B444,'3.calculation_annualised_rba'!C:C,\">2025\")","v":51147.241126786306},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B444,'3.calculation_annualised_rba'!C:C,\">2025\")","v":33417.941885732267},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B444)","v":546114.51526000001},605486.92486572219,6.1192187630871336E-2,{"$f":"SUM($H$7:H444)","v":718338615.08874249},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B444,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20655340,{"$f":"_xlfn.XLOOKUP(B445,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND012"},{"$f":"_xlfn.XLOOKUP(B445,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B445,'3.calculation_annualised_rba'!C:C,\">2025\")","v":91453.302571437263},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B445,'3.calculation_annualised_rba'!C:C,\">2025\")","v":59752.609979779139},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B445)","v":977091.75032000011},1083319.0890948209,6.1153530321190412E-2,{"$f":"SUM($H$7:H445)","v":719421934.17783737},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B445,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19819814,{"$f":"_xlfn.XLOOKUP(B446,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG014"},{"$f":"_xlfn.XLOOKUP(B446,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B446,'3.calculation_annualised_rba'!C:C,\">2025\")","v":120409.34096960787},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B446,'3.calculation_annualised_rba'!C:C,\">2025\")","v":78666.831487824646},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B446)","v":1287968.96462},1427994.2135194363,6.1078204249303762E-2,{"$f":"SUM($H$7:H446)","v":720849928.39135683},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B446,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20516538,{"$f":"_xlfn.XLOOKUP(B447,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B447,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B447,'3.calculation_annualised_rba'!C:C,\">2025\")","v":142527.21253011611},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B447,'3.calculation_annualised_rba'!C:C,\">2025\")","v":93122.639668093951},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B447)","v":1528072.2767400001},1694201.0475135844,6.0941253293831384E-2,{"$f":"SUM($H$7:H447)","v":722544129.43887043},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B447,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20583843,{"$f":"_xlfn.XLOOKUP(B448,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT012"},{"$f":"_xlfn.XLOOKUP(B448,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B448,'3.calculation_annualised_rba'!C:C,\">2025\")","v":142752.27304250599},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B448,'3.calculation_annualised_rba'!C:C,\">2025\")","v":93269.686878424895},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B448)","v":1537509.11686},1704663.8408381455,6.0662851267448907E-2,{"$f":"SUM($H$7:H448)","v":724248793.27970862},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B448,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19956541,{"$f":"_xlfn.XLOOKUP(B449,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B449,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B449,'3.calculation_annualised_rba'!C:C,\">2025\")","v":58789.001003704834},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B449,'3.calculation_annualised_rba'!C:C,\">2025\")","v":38410.818956825075},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B449)","v":636201.82682000007},705368.33750298829,6.0375210094598813E-2,{"$f":"SUM($H$7:H449)","v":724954161.61721158},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B449,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20064499,{"$f":"_xlfn.XLOOKUP(B450,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN003"},{"$f":"_xlfn.XLOOKUP(B450,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B450,'3.calculation_annualised_rba'!C:C,\">2025\")","v":151099.3787032002},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B450,'3.calculation_annualised_rba'!C:C,\">2025\")","v":98723.413917028753},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B450)","v":1635341.81644},1813132.7036219963,6.0368672117699057E-2,{"$f":"SUM($H$7:H450)","v":726767294.32083356},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B450,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,162767233,{"$f":"_xlfn.XLOOKUP(B451,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B451,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B451,'3.calculation_annualised_rba'!C:C,\">2025\")","v":75649.27126757268},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B451,'3.calculation_annualised_rba'!C:C,\">2025\")","v":49426.770539804937},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B451)","v":820177.54888000002},909345.50911694206,6.0263501003288929E-2,{"$f":"SUM($H$7:H451)","v":727676639.82995045},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B451,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20202271,{"$f":"_xlfn.XLOOKUP(B452,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN002"},{"$f":"_xlfn.XLOOKUP(B452,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B452,'3.calculation_annualised_rba'!C:C,\">2025\")","v":266483.97807124857},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B452,'3.calculation_annualised_rba'!C:C,\">2025\")","v":174111.95396812764},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B452)","v":2897769.3133700001},3212808.6353597948,6.0084822199197689E-2,{"$f":"SUM($H$7:H452)","v":730889448.46531022},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B452,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,158126550,{"$f":"_xlfn.XLOOKUP(B453,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B453,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B453,'3.calculation_annualised_rba'!C:C,\">2025\")","v":23581.617146032688},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B453,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15407.460773969278},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B453)","v":256597.04704},284493.73272546381,6.0045354970774331E-2,{"$f":"SUM($H$7:H453)","v":731173942.19803572},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B453,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19962083,{"$f":"_xlfn.XLOOKUP(B454,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B454,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B454,'3.calculation_annualised_rba'!C:C,\">2025\")","v":193339.59925846063},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B454,'3.calculation_annualised_rba'!C:C,\">2025\")","v":126321.79859347898},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B454)","v":2105206.3643300002},2334079.9266964332,6.0004473069167237E-2,{"$f":"SUM($H$7:H454)","v":733508022.12473214},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B454,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20018539,{"$f":"_xlfn.XLOOKUP(B455,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B455,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B455,'3.calculation_annualised_rba'!C:C,\">2025\")","v":29921.818619844667},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B455,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19549.527670597541},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B455)","v":328124.90104999999},{"$f":"G455  / ((1 + real_disc) ^ (2023 - 2026))","v":363797.94302674115},{"$f":"F455/G455","v":5.9579530867785516E-2},{"$f":"SUM($H$7:H455)","v":733871820.06775892},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B455,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},{"$f":"AND($I455>=1)","v":false}]
[null,19955967,{"$f":"_xlfn.XLOOKUP(B456,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL031"},{"$f":"_xlfn.XLOOKUP(B456,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B456,'3.calculation_annualised_rba'!C:C,\">2025\")","v":54518.20553370344},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B456,'3.calculation_annualised_rba'!C:C,\">2025\")","v":35593.858125607774},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B456)","v":602461.24291000003},667959.54900903394,5.9080743441159482E-2,{"$f":"SUM($H$7:H456)","v":734539779.616768},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B456,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20302437,{"$f":"_xlfn.XLOOKUP(B457,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN002"},{"$f":"_xlfn.XLOOKUP(B457,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B457,'3.calculation_annualised_rba'!C:C,\">2025\")","v":52114.147647595571},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B457,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34049.687121829069},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B457)","v":576477.27222000004},639150.65624155488,5.9065098942590655E-2,{"$f":"SUM($H$7:H457)","v":735178930.27300954},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B457,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19955740,{"$f":"_xlfn.XLOOKUP(B458,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B458,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B458,'3.calculation_annualised_rba'!C:C,\">2025\")","v":115692.63548980326},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B458,'3.calculation_annualised_rba'!C:C,\">2025\")","v":75589.800822720877},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B458)","v":1287055.3590899999},1426981.2827376262,5.8730807722339087E-2,{"$f":"SUM($H$7:H458)","v":736605911.55574715},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B458,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,128756100,{"$f":"_xlfn.XLOOKUP(B459,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B459,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B459,'3.calculation_annualised_rba'!C:C,\">2025\")","v":141718.69508854963},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B459,'3.calculation_annualised_rba'!C:C,\">2025\")","v":92595.518438518702},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B459)","v":1577866.20264},1749408.4632253398,5.8684011536334901E-2,{"$f":"SUM($H$7:H459)","v":738355320.01897252},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B459,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20074279,{"$f":"_xlfn.XLOOKUP(B460,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BBD014"},{"$f":"_xlfn.XLOOKUP(B460,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B460,'3.calculation_annualised_rba'!C:C,\">2025\")","v":352972.70628086757},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B460,'3.calculation_annualised_rba'!C:C,\">2025\")","v":229608.55028998881},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B460)","v":3914469.1187199997},4340041.8830603594,5.8656370334342803E-2,{"$f":"SUM($H$7:H460)","v":742695361.90203285},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B460,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20065430,{"$f":"_xlfn.XLOOKUP(B461,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B461,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B461,'3.calculation_annualised_rba'!C:C,\">2025\")","v":201233.14794023728},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B461,'3.calculation_annualised_rba'!C:C,\">2025\")","v":131479.1862708696},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B461)","v":2246549.0792800002},2490789.121262528,5.852495611313667E-2,{"$f":"SUM($H$7:H461)","v":745186151.0232954},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B461,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20188288,{"$f":"_xlfn.XLOOKUP(B462,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B462,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B462,'3.calculation_annualised_rba'!C:C,\">2025\")","v":28258.653513911526},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B462,'3.calculation_annualised_rba'!C:C,\">2025\")","v":18463.284042164629},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B462)","v":317710.77441999997},352251.61467954668,5.8113496704260213E-2,{"$f":"SUM($H$7:H462)","v":745538402.63797498},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B462,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,202969717,{"$f":"_xlfn.XLOOKUP(B463,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B463,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B463,'3.calculation_annualised_rba'!C:C,\">2025\")","v":57738.439990942345},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B463,'3.calculation_annualised_rba'!C:C,\">2025\")","v":37724.416599660035},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B463)","v":651112.58931000007},721900.16640553088,5.7938392252002868E-2,{"$f":"SUM($H$7:H463)","v":746260302.80438054},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B463,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163879163,{"$f":"_xlfn.XLOOKUP(B464,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG014"},{"$f":"_xlfn.XLOOKUP(B464,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B464,'3.calculation_annualised_rba'!C:C,\">2025\")","v":127270.65148764747},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B464,'3.calculation_annualised_rba'!C:C,\">2025\")","v":83031.321384627459},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B464)","v":1438968.8786900002},1595410.5173723095,5.7701957710313383E-2,{"$f":"SUM($H$7:H464)","v":747855713.32175279},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B464,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19989164,{"$f":"_xlfn.XLOOKUP(B465,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN002"},{"$f":"_xlfn.XLOOKUP(B465,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B465,'3.calculation_annualised_rba'!C:C,\">2025\")","v":60549.234160730259},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B465,'3.calculation_annualised_rba'!C:C,\">2025\")","v":39560.897984567753},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B465)","v":686637.92239000008},761287.7382066556,5.7615370043744472E-2,{"$f":"SUM($H$7:H465)","v":748617001.05995941},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B465,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,154154915,{"$f":"_xlfn.XLOOKUP(B466,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL015"},{"$f":"_xlfn.XLOOKUP(B466,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B466,'3.calculation_annualised_rba'!C:C,\">2025\")","v":202814.72811316446},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B466,'3.calculation_annualised_rba'!C:C,\">2025\")","v":132612.8543041127},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B466)","v":2313319.0542800003},2564818.1860583308,5.7325795185388835E-2,{"$f":"SUM($H$7:H466)","v":751181819.24601769},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B466,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19988381,{"$f":"_xlfn.XLOOKUP(B467,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B467,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B467,'3.calculation_annualised_rba'!C:C,\">2025\")","v":149261.07781694314},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B467,'3.calculation_annualised_rba'!C:C,\">2025\")","v":97522.327977062901},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B467)","v":1718065.0896300001},1904849.4752862577,5.6762883179277662E-2,{"$f":"SUM($H$7:H467)","v":753086668.72130394},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B467,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20336438,{"$f":"_xlfn.XLOOKUP(B468,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHP012"},{"$f":"_xlfn.XLOOKUP(B468,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B468,'3.calculation_annualised_rba'!C:C,\">2025\")","v":80106.34689102885},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B468,'3.calculation_annualised_rba'!C:C,\">2025\")","v":52338.878619999494},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B468)","v":922985.70414000016},1023330.7485494794,5.670605555994683E-2,{"$f":"SUM($H$7:H468)","v":754109999.4698534},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B468,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,42330703,{"$f":"_xlfn.XLOOKUP(B469,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STN024"},{"$f":"_xlfn.XLOOKUP(B469,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B469,'3.calculation_annualised_rba'!C:C,\">2025\")","v":127724.85289197355},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B469,'3.calculation_annualised_rba'!C:C,\">2025\")","v":81186.642430080654},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B469)","v":1432239.8284},1587949.8990340123,5.6685089201001203E-2,{"$f":"SUM($H$7:H469)","v":755697949.36888742},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B469,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20505951,{"$f":"_xlfn.XLOOKUP(B470,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B470,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B470,'3.calculation_annualised_rba'!C:C,\">2025\")","v":182174.11432216558},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B470,'3.calculation_annualised_rba'!C:C,\">2025\")","v":118963.51947498681},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B470)","v":2109402.3195900004},2338732.0572958956,5.639678992014642E-2,{"$f":"SUM($H$7:H470)","v":758036681.42618334},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B470,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19936888,{"$f":"_xlfn.XLOOKUP(B471,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B471,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B471,'3.calculation_annualised_rba'!C:C,\">2025\")","v":230146.01261634854},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B471,'3.calculation_annualised_rba'!C:C,\">2025\")","v":150464.10327977885},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B471)","v":2669394.51401},2959605.4131098245,5.6366379150809623E-2,{"$f":"SUM($H$7:H471)","v":760996286.83929312},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B471,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20544027,{"$f":"_xlfn.XLOOKUP(B472,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NKA004"},{"$f":"_xlfn.XLOOKUP(B472,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B472,'3.calculation_annualised_rba'!C:C,\">2025\")","v":65416.779069795484},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B472,'3.calculation_annualised_rba'!C:C,\">2025\")","v":42741.193330197748},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B472)","v":760836.96496999997},843553.54302298767,5.6176546747939676E-2,{"$f":"SUM($H$7:H472)","v":761839840.38231611},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B472,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20055892,{"$f":"_xlfn.XLOOKUP(B473,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B473,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B473,'3.calculation_annualised_rba'!C:C,\">2025\")","v":181823.93983773282},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B473,'3.calculation_annualised_rba'!C:C,\">2025\")","v":118797.84170313909},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B473)","v":2116192.4371800004},2346260.3820412806,5.6137541943702879E-2,{"$f":"SUM($H$7:H473)","v":764186100.76435745},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B473,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19952436,{"$f":"_xlfn.XLOOKUP(B474,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL016"},{"$f":"_xlfn.XLOOKUP(B474,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B474,'3.calculation_annualised_rba'!C:C,\">2025\")","v":109741.05277788006},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B474,'3.calculation_annualised_rba'!C:C,\">2025\")","v":71701.230475355318},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B474)","v":1279236.3086600001},1418312.1617603591,5.6050027653188138E-2,{"$f":"SUM($H$7:H474)","v":765604412.92611778},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B474,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19908858,{"$f":"_xlfn.XLOOKUP(B475,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B475,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B475,'3.calculation_annualised_rba'!C:C,\">2025\")","v":142214.55507366176},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B475,'3.calculation_annualised_rba'!C:C,\">2025\")","v":95013.686139646437},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B475)","v":1695568.5755800002},1879907.1880338343,5.6036475025579707E-2,{"$f":"SUM($H$7:H475)","v":767484320.1141516},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B475,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20029475,{"$f":"_xlfn.XLOOKUP(B476,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B476,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B476,'3.calculation_annualised_rba'!C:C,\">2025\")","v":56120.875899348808},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B476,'3.calculation_annualised_rba'!C:C,\">2025\")","v":36667.552893652457},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B476)","v":654911.03052000003},726111.56607219437,5.5988601786930332E-2,{"$f":"SUM($H$7:H476)","v":768210431.68022382},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B476,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20248340,{"$f":"_xlfn.XLOOKUP(B477,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC013"},{"$f":"_xlfn.XLOOKUP(B477,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B477,'3.calculation_annualised_rba'!C:C,\">2025\")","v":61352.586077218082},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B477,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40085.781967898023},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B477)","v":718500.29496000009},796614.12021492433,5.5790905374826123E-2,{"$f":"SUM($H$7:H477)","v":769007045.80043876},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B477,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19968436,{"$f":"_xlfn.XLOOKUP(B478,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL016"},{"$f":"_xlfn.XLOOKUP(B478,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B478,'3.calculation_annualised_rba'!C:C,\">2025\")","v":42681.18960063273},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B478,'3.calculation_annualised_rba'!C:C,\">2025\")","v":27886.499491775903},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B478)","v":506296.18687999999},561339.63243819633,5.5079418361065856E-2,{"$f":"SUM($H$7:H478)","v":769568385.43287694},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B478,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19942323,{"$f":"_xlfn.XLOOKUP(B479,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B479,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B479,'3.calculation_annualised_rba'!C:C,\">2025\")","v":83208.24501824686},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B479,'3.calculation_annualised_rba'!C:C,\">2025\")","v":54365.557851707781},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B479)","v":988102.81305},1095527.2511663181,5.5020142776333512E-2,{"$f":"SUM($H$7:H479)","v":770663912.68404329},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B479,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20496486,{"$f":"_xlfn.XLOOKUP(B480,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B480,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B480,'3.calculation_annualised_rba'!C:C,\">2025\")","v":257897.07944656347},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B480,'3.calculation_annualised_rba'!C:C,\">2025\")","v":168390.28546897677},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B480)","v":3065233.8714399994},3398479.5843209787,5.4935542451731302E-2,{"$f":"SUM($H$7:H480)","v":774062392.26836431},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B480,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20321424,{"$f":"_xlfn.XLOOKUP(B481,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHP012"},{"$f":"_xlfn.XLOOKUP(B481,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B481,'3.calculation_annualised_rba'!C:C,\">2025\")","v":155128.26579168942},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B481,'3.calculation_annualised_rba'!C:C,\">2025\")","v":100123.20997803634},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B481)","v":1822743.4045499999},2020908.1941629408,5.492995323867586E-2,{"$f":"SUM($H$7:H481)","v":776083300.46252728},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B481,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},false]
[null,44508139,{"$f":"_xlfn.XLOOKUP(B482,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B482,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B482,'3.calculation_annualised_rba'!C:C,\">2025\")","v":54370.038873277423},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B482,'3.calculation_annualised_rba'!C:C,\">2025\")","v":35523.612991916481},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B482)","v":647645.87718999991},718056.56071060756,5.4850365366403649E-2,{"$f":"SUM($H$7:H482)","v":776801357.02323782},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B482,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19956238,{"$f":"_xlfn.XLOOKUP(B483,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B483,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B483,'3.calculation_annualised_rba'!C:C,\">2025\")","v":112382.91005421354},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B483,'3.calculation_annualised_rba'!C:C,\">2025\")","v":73426.518512424664},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B483)","v":1342499.2108900002},1488452.8722871377,5.4693900686725229E-2,{"$f":"SUM($H$7:H483)","v":778289809.89552498},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B483,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,160958288,{"$f":"_xlfn.XLOOKUP(B484,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET005"},{"$f":"_xlfn.XLOOKUP(B484,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B484,'3.calculation_annualised_rba'!C:C,\">2025\")","v":110333.31810720715},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B484,'3.calculation_annualised_rba'!C:C,\">2025\")","v":72088.197356077668},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B484)","v":1322888.3617400001},1466709.9732906038,5.449303164271533E-2,{"$f":"SUM($H$7:H484)","v":779756519.86881554},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B484,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,85222431,{"$f":"_xlfn.XLOOKUP(B485,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN006"},{"$f":"_xlfn.XLOOKUP(B485,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B485,'3.calculation_annualised_rba'!C:C,\">2025\")","v":70454.866306083219},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B485,'3.calculation_annualised_rba'!C:C,\">2025\")","v":46032.915479202173},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B485)","v":845556.61285999999},937483.73100233672,5.4440962058709498E-2,{"$f":"SUM($H$7:H485)","v":780694003.59981787},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B485,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497088,{"$f":"_xlfn.XLOOKUP(B486,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B486,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B486,'3.calculation_annualised_rba'!C:C,\">2025\")","v":162297.67721835847},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B486,'3.calculation_annualised_rba'!C:C,\">2025\")","v":106040.01752563777},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B486)","v":1949208.9639099999},2161122.8203972462,5.4401564680334559E-2,{"$f":"SUM($H$7:H486)","v":782855126.42021513},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B486,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20632634,{"$f":"_xlfn.XLOOKUP(B487,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BGO023"},{"$f":"_xlfn.XLOOKUP(B487,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B487,'3.calculation_annualised_rba'!C:C,\">2025\")","v":219425.49054292505},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B487,'3.calculation_annualised_rba'!C:C,\">2025\")","v":142885.64825075842},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B487)","v":2629907.0254000002},2915824.9286490586,5.4331064509410165E-2,{"$f":"SUM($H$7:H487)","v":785770951.3488642},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B487,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20191033,{"$f":"_xlfn.XLOOKUP(B488,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG024"},{"$f":"_xlfn.XLOOKUP(B488,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B488,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40165.232756630765},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B488,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25698.06005693143},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B488)","v":473602.04752999998},525091.05573311041,5.4260871951368847E-2,{"$f":"SUM($H$7:H488)","v":786296042.40459728},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B488,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20490150,{"$f":"_xlfn.XLOOKUP(B489,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG014"},{"$f":"_xlfn.XLOOKUP(B489,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B489,'3.calculation_annualised_rba'!C:C,\">2025\")","v":73494.926728720762},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B489,'3.calculation_annualised_rba'!C:C,\">2025\")","v":48019.19196830906},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B489)","v":892580.51101999998},989619.96744450822,5.3798163163382241E-2,{"$f":"SUM($H$7:H489)","v":787285662.37204182},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B489,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20046951,{"$f":"_xlfn.XLOOKUP(B490,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT004"},{"$f":"_xlfn.XLOOKUP(B490,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B490,'3.calculation_annualised_rba'!C:C,\">2025\")","v":228051.75894632976},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B490,'3.calculation_annualised_rba'!C:C,\">2025\")","v":148458.86254371668},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B490)","v":2761072.63846},3061250.588434014,5.3768546497393217E-2,{"$f":"SUM($H$7:H490)","v":790346912.9604758},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B490,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,130745268,{"$f":"_xlfn.XLOOKUP(B491,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B491,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B491,'3.calculation_annualised_rba'!C:C,\">2025\")","v":101310.53116703292},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B491,'3.calculation_annualised_rba'!C:C,\">2025\")","v":66193.002171128086},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B491)","v":1233625.7011000002},1367742.865868977,5.3657282036281402E-2,{"$f":"SUM($H$7:H491)","v":791714655.82634473},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B491,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20211568,{"$f":"_xlfn.XLOOKUP(B492,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B492,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B492,'3.calculation_annualised_rba'!C:C,\">2025\")","v":83786.549026818175},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B492,'3.calculation_annualised_rba'!C:C,\">2025\")","v":54094.252493048785},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B492)","v":1012129.4460799999},1122166.0086827443,5.3445982332158241E-2,{"$f":"SUM($H$7:H492)","v":792836821.83502746},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B492,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20494846,{"$f":"_xlfn.XLOOKUP(B493,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ECA007"},{"$f":"_xlfn.XLOOKUP(B493,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B493,'3.calculation_annualised_rba'!C:C,\">2025\")","v":202585.47757082118},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B493,'3.calculation_annualised_rba'!C:C,\">2025\")","v":129989.10479144577},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B493)","v":2433481.1538399998},2698044.053738032,5.3416935071111914E-2,{"$f":"SUM($H$7:H493)","v":795534865.88876545},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B493,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,158040795,{"$f":"_xlfn.XLOOKUP(B494,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG024"},{"$f":"_xlfn.XLOOKUP(B494,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B494,'3.calculation_annualised_rba'!C:C,\">2025\")","v":125279.35729207535},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B494,'3.calculation_annualised_rba'!C:C,\">2025\")","v":81624.064233896133},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B494)","v":1529553.0628400003},1695842.8215317063,5.3364650247792328E-2,{"$f":"SUM($H$7:H494)","v":797230708.71029711},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B494,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20543012,{"$f":"_xlfn.XLOOKUP(B495,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B495,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B495,'3.calculation_annualised_rba'!C:C,\">2025\")","v":126470.28238095867},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B495,'3.calculation_annualised_rba'!C:C,\">2025\")","v":80317.906622117313},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B495)","v":1505117.4063200001},1668750.5723606218,5.3363216905778763E-2,{"$f":"SUM($H$7:H495)","v":798899459.28265774},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B495,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,128871345,{"$f":"_xlfn.XLOOKUP(B496,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT004"},{"$f":"_xlfn.XLOOKUP(B496,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B496,'3.calculation_annualised_rba'!C:C,\">2025\")","v":91296.670366124454},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B496,'3.calculation_annualised_rba'!C:C,\">2025\")","v":59634.365689583974},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B496)","v":1118850.1318399999},1240489.1406171143,5.3299690452297259E-2,{"$f":"SUM($H$7:H496)","v":800139948.42327487},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B496,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20280442,{"$f":"_xlfn.XLOOKUP(B497,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO008"},{"$f":"_xlfn.XLOOKUP(B497,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B497,'3.calculation_annualised_rba'!C:C,\">2025\")","v":76485.596313075934},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B497,'3.calculation_annualised_rba'!C:C,\">2025\")","v":49973.173376639403},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B497)","v":939484.98262999998},1041623.7935359452,5.3192093860557725E-2,{"$f":"SUM($H$7:H497)","v":801181572.21681082},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B497,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19986956,{"$f":"_xlfn.XLOOKUP(B498,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B498,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B498,'3.calculation_annualised_rba'!C:C,\">2025\")","v":308840.42510648235},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B498,'3.calculation_annualised_rba'!C:C,\">2025\")","v":201890.86363888026},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B498)","v":3796317.4185799998},4209044.9811535021,5.3180712089769586E-2,{"$f":"SUM($H$7:H498)","v":805390617.19796431},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B498,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,154671789,{"$f":"_xlfn.XLOOKUP(B499,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B499,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B499,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40700.713418829037},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B499,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26592.52084323973},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B499)","v":502695.60407999996},557347.60192741873,5.2899847596454705E-2,{"$f":"SUM($H$7:H499)","v":805947964.79989171},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B499,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,156707631,{"$f":"_xlfn.XLOOKUP(B500,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND024"},{"$f":"_xlfn.XLOOKUP(B500,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B500,'3.calculation_annualised_rba'!C:C,\">2025\")","v":30640.523096646342},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B500,'3.calculation_annualised_rba'!C:C,\">2025\")","v":20088.807520638162},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B500)","v":379886.86253000004},421187.3549646787,5.2881027227025333E-2,{"$f":"SUM($H$7:H500)","v":806369152.15485644},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B500,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19950898,{"$f":"_xlfn.XLOOKUP(B501,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL016"},{"$f":"_xlfn.XLOOKUP(B501,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B501,'3.calculation_annualised_rba'!C:C,\">2025\")","v":116506.86072322082},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B501,'3.calculation_annualised_rba'!C:C,\">2025\")","v":76121.789077273963},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B501)","v":1442333.99921},1599141.4866443626,5.2776811140115704E-2,{"$f":"SUM($H$7:H501)","v":807968293.64150083},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B501,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20136175,{"$f":"_xlfn.XLOOKUP(B502,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MNA014"},{"$f":"_xlfn.XLOOKUP(B502,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B502,'3.calculation_annualised_rba'!C:C,\">2025\")","v":38817.463241866906},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B502,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25363.195700060529},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B502)","v":481207.04267},533522.84978411661,5.2707449083312749E-2,{"$f":"SUM($H$7:H502)","v":808501816.49128497},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B502,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163582150,{"$f":"_xlfn.XLOOKUP(B503,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B503,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B503,'3.calculation_annualised_rba'!C:C,\">2025\")","v":35838.327438939254},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B503,'3.calculation_annualised_rba'!C:C,\">2025\")","v":23415.596173946917},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B503)","v":444472.14532999997},492794.21246696863,5.2681807892735147E-2,{"$f":"SUM($H$7:H503)","v":808994610.70375192},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B503,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19988615,{"$f":"_xlfn.XLOOKUP(B504,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B504,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":1},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B504,'3.calculation_annualised_rba'!C:C,\">2025\")","v":22803.777767948111},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B504,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14899.245852487398},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B504)","v":286955.66995000001},318152.88060616527,5.1921768456721855E-2,{"$f":"SUM($H$7:H504)","v":809312763.5843581},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B504,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163810606,{"$f":"_xlfn.XLOOKUP(B505,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN001"},{"$f":"_xlfn.XLOOKUP(B505,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B505,'3.calculation_annualised_rba'!C:C,\">2025\")","v":97921.81284783491},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B505,'3.calculation_annualised_rba'!C:C,\">2025\")","v":63978.923965475478},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B505)","v":1232272.96951},1366243.0681750667,5.1919441185921657E-2,{"$f":"SUM($H$7:H505)","v":810679006.65253317},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B505,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20215481,{"$f":"_xlfn.XLOOKUP(B506,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC013"},{"$f":"_xlfn.XLOOKUP(B506,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B506,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25326.564904630704},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B506,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16547.552820105644},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B506)","v":320418.36819000001},355253.57229058433,5.1643583710823227E-2,{"$f":"SUM($H$7:H506)","v":811034260.22482371},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B506,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163787989,{"$f":"_xlfn.XLOOKUP(B507,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MBN014"},{"$f":"_xlfn.XLOOKUP(B507,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B507,'3.calculation_annualised_rba'!C:C,\">2025\")","v":48586.47872460416},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B507,'3.calculation_annualised_rba'!C:C,\">2025\")","v":31744.823116194708},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B507)","v":614860.03998999996},681706.31696012767,5.1629348228112208E-2,{"$f":"SUM($H$7:H507)","v":811715966.54178381},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B507,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20515866,{"$f":"_xlfn.XLOOKUP(B508,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BGO023"},{"$f":"_xlfn.XLOOKUP(B508,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B508,'3.calculation_annualised_rba'!C:C,\">2025\")","v":141808.63331312092},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B508,'3.calculation_annualised_rba'!C:C,\">2025\")","v":92015.261554893485},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B508)","v":1785547.1055399999},1979667.9925667089,5.153337107119639E-2,{"$f":"SUM($H$7:H508)","v":813695634.53435051},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B508,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20592563,{"$f":"_xlfn.XLOOKUP(B509,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B509,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":58},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B509,'3.calculation_annualised_rba'!C:C,\">2025\")","v":223665.39424221174},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B509,'3.calculation_annualised_rba'!C:C,\">2025\")","v":146135.6855613704},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B509)","v":2842003.54122},3150980.1269639125,5.1419951960593985E-2,{"$f":"SUM($H$7:H509)","v":816846614.66131437},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B509,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20028837,{"$f":"_xlfn.XLOOKUP(B510,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B510,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B510,'3.calculation_annualised_rba'!C:C,\">2025\")","v":62444.862892030345},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B510,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40799.440071764227},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B510)","v":806073.71325999999},893708.3344589863,5.0615023664224518E-2,{"$f":"SUM($H$7:H510)","v":817740322.99577332},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B510,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19965083,{"$f":"_xlfn.XLOOKUP(B511,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL016"},{"$f":"_xlfn.XLOOKUP(B511,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B511,'3.calculation_annualised_rba'!C:C,\">2025\")","v":61779.98496041738},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B511,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40365.030481134061},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B511)","v":798882.41096999997},885735.20906553487,5.0526873450778567E-2,{"$f":"SUM($H$7:H511)","v":818626058.20483887},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B511,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,55505387,{"$f":"_xlfn.XLOOKUP(B512,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B512,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B512,'3.calculation_annualised_rba'!C:C,\">2025\")","v":117493.16850460957},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B512,'3.calculation_annualised_rba'!C:C,\">2025\")","v":76766.21046528568},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B512)","v":1525239.86653},1691060.7036844247,5.0330582192250721E-2,{"$f":"SUM($H$7:H512)","v":820317118.90852332},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B512,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20336332,{"$f":"_xlfn.XLOOKUP(B513,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHP012"},{"$f":"_xlfn.XLOOKUP(B513,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B513,'3.calculation_annualised_rba'!C:C,\">2025\")","v":85120.361953479442},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B513,'3.calculation_annualised_rba'!C:C,\">2025\")","v":55560.632162242502},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B513)","v":1105165.2949099999},1225316.5172963631,5.0273594744727416E-2,{"$f":"SUM($H$7:H513)","v":821542435.42581964},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B513,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},false]
[null,162814555,{"$f":"_xlfn.XLOOKUP(B514,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B514,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B514,'3.calculation_annualised_rba'!C:C,\">2025\")","v":136132.00687254395},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B514,'3.calculation_annualised_rba'!C:C,\">2025\")","v":88944.220533378815},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B514)","v":1775957.9428300001},1969036.3164638488,5.0082391248322942E-2,{"$f":"SUM($H$7:H514)","v":823511471.74228346},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B514,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20490968,{"$f":"_xlfn.XLOOKUP(B515,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT013"},{"$f":"_xlfn.XLOOKUP(B515,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B515,'3.calculation_annualised_rba'!C:C,\">2025\")","v":32091.466817929275},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B515,'3.calculation_annualised_rba'!C:C,\">2025\")","v":20705.388869778712},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B515)","v":414168.00654999999},459195.47211510199,4.9992728898240177E-2,{"$f":"SUM($H$7:H515)","v":823970667.21439862},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B515,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497143,{"$f":"_xlfn.XLOOKUP(B516,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN002"},{"$f":"_xlfn.XLOOKUP(B516,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B516,'3.calculation_annualised_rba'!C:C,\">2025\")","v":136050.96173336386},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B516,'3.calculation_annualised_rba'!C:C,\">2025\")","v":88891.268278446267},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B516)","v":1780314.7588400003},1973866.796252222,4.9930085585745049E-2,{"$f":"SUM($H$7:H516)","v":825944534.01065087},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B516,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20256392,{"$f":"_xlfn.XLOOKUP(B517,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B517,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B517,'3.calculation_annualised_rba'!C:C,\">2025\")","v":18067.04970068359},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B517,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11802.016380960884},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B517)","v":236563.78541000001},262282.49746173114,4.9889362230597742E-2,{"$f":"SUM($H$7:H517)","v":826206816.50811255},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B517,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20330141,{"$f":"_xlfn.XLOOKUP(B518,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET007"},{"$f":"_xlfn.XLOOKUP(B518,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B518,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16990.069876924561},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B518,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11100.75842359066},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B518)","v":223677.67846},247995.44034710442,4.9628369267860559E-2,{"$f":"SUM($H$7:H518)","v":826454811.94845963},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B518,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,44712203,{"$f":"_xlfn.XLOOKUP(B519,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KYM003"},{"$f":"_xlfn.XLOOKUP(B519,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B519,'3.calculation_annualised_rba'!C:C,\">2025\")","v":52299.385481782971},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B519,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34167.837243738271},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B519)","v":689295.54606000008},{"$f":"G519  / ((1 + real_disc) ^ (2023 - 2026))","v":764234.29307460773},{"$f":"F519/G519","v":4.9569212276273894E-2},{"$f":"SUM($H$7:H519)","v":827219046.24153423},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B519,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},{"$f":"AND($I519>=1)","v":false}]
[null,20020939,{"$f":"_xlfn.XLOOKUP(B520,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B520,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B520,'3.calculation_annualised_rba'!C:C,\">2025\")","v":93250.884026717074},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B520,'3.calculation_annualised_rba'!C:C,\">2025\")","v":60947.98421358021},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B520)","v":1231422.81984},1365300.4920395124,4.9493953848848797E-2,{"$f":"SUM($H$7:H520)","v":828584346.73357379},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B520,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19971256,{"$f":"_xlfn.XLOOKUP(B521,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HTN032"},{"$f":"_xlfn.XLOOKUP(B521,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B521,'3.calculation_annualised_rba'!C:C,\">2025\")","v":149885.17061699307},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B521,'3.calculation_annualised_rba'!C:C,\">2025\")","v":97930.089890783158},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B521)","v":1979859.6944000002},2195105.8331733169,4.9463146387482289E-2,{"$f":"SUM($H$7:H521)","v":830779452.56674707},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B521,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,43606479,{"$f":"_xlfn.XLOOKUP(B522,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND023"},{"$f":"_xlfn.XLOOKUP(B522,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B522,'3.calculation_annualised_rba'!C:C,\">2025\")","v":90259.131136752549},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B522,'3.calculation_annualised_rba'!C:C,\">2025\")","v":58706.06189270709},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B522)","v":1190406.1378299999},1319824.5635218343,4.9315993951209627E-2,{"$f":"SUM($H$7:H522)","v":832099277.13026893},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B522,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163161294,{"$f":"_xlfn.XLOOKUP(B523,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NHL016"},{"$f":"_xlfn.XLOOKUP(B523,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B523,'3.calculation_annualised_rba'!C:C,\">2025\")","v":120367.81828861886},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B523,'3.calculation_annualised_rba'!C:C,\">2025\")","v":78644.413029246629},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B523)","v":1608206.0961500001},1783046.8454854735,4.8901949331941426E-2,{"$f":"SUM($H$7:H523)","v":833882323.97575438},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B523,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20197768,{"$f":"_xlfn.XLOOKUP(B524,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B524,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B524,'3.calculation_annualised_rba'!C:C,\">2025\")","v":60609.999692334772},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B524,'3.calculation_annualised_rba'!C:C,\">2025\")","v":39600.600204258961},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B524)","v":811001.25674999994},899171.59000618919,4.8829271070373055E-2,{"$f":"SUM($H$7:H524)","v":834781495.56576061},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B524,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19942363,{"$f":"_xlfn.XLOOKUP(B525,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B525,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B525,'3.calculation_annualised_rba'!C:C,\">2025\")","v":27186.302271313285},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B525,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17762.644658362689},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B525)","v":367252.67948000005},407179.61038112169,4.8366276547017029E-2,{"$f":"SUM($H$7:H525)","v":835188675.17614174},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B525,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,94850494,{"$f":"_xlfn.XLOOKUP(B526,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B526,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B526,'3.calculation_annualised_rba'!C:C,\">2025\")","v":36818.405322103026},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B526,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24055.94714931761},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B526)","v":498225.61343999999},552391.64340376807,4.8283240564898425E-2,{"$f":"SUM($H$7:H526)","v":835741066.81954551},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B526,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20602297,{"$f":"_xlfn.XLOOKUP(B527,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B527,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B527,'3.calculation_annualised_rba'!C:C,\">2025\")","v":21638.849440010759},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B527,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14138.119615638125},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B527)","v":293168.76092000003},325041.4456236054,4.8225191426504471E-2,{"$f":"SUM($H$7:H527)","v":836066108.26516914},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B527,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,75521099,{"$f":"_xlfn.XLOOKUP(B528,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B528,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B528,'3.calculation_annualised_rba'!C:C,\">2025\")","v":39247.399864875304},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B528,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25642.973090167714},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B528)","v":535075.90262000007},593248.21771655325,4.7923991651664472E-2,{"$f":"SUM($H$7:H528)","v":836659356.48288572},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B528,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20364241,{"$f":"_xlfn.XLOOKUP(B529,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ECA007"},{"$f":"_xlfn.XLOOKUP(B529,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B529,'3.calculation_annualised_rba'!C:C,\">2025\")","v":182579.99497495714},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B529,'3.calculation_annualised_rba'!C:C,\">2025\")","v":117988.56126579348},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B529)","v":2467017.5540399998},2735226.4601029255,4.7826397129835919E-2,{"$f":"SUM($H$7:H529)","v":839394582.94298863},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B529,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,183129040,{"$f":"_xlfn.XLOOKUP(B530,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN022"},{"$f":"_xlfn.XLOOKUP(B530,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B530,'3.calculation_annualised_rba'!C:C,\">2025\")","v":46910.521508050624},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B530,'3.calculation_annualised_rba'!C:C,\">2025\")","v":30650.034281446482},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B530)","v":641935.80868000002},711725.70568609599,4.7746260400197249E-2,{"$f":"SUM($H$7:H530)","v":840106308.64867473},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B530,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20697075,{"$f":"_xlfn.XLOOKUP(B531,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B531,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B531,'3.calculation_annualised_rba'!C:C,\">2025\")","v":36256.378653361855},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B531,'3.calculation_annualised_rba'!C:C,\">2025\")","v":23688.737224784894},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B531)","v":499744.55729999999},554075.7236124716,4.7401691281580859E-2,{"$f":"SUM($H$7:H531)","v":840660384.37228715},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B531,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,198038345,{"$f":"_xlfn.XLOOKUP(B532,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MNA014"},{"$f":"_xlfn.XLOOKUP(B532,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B532,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12029.610375195818},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B532,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7859.8398912015173},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B532)","v":166273.05713000003},184349.9105709272,4.7270676481616189E-2,{"$f":"SUM($H$7:H532)","v":840844734.28285813},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B532,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20178774,{"$f":"_xlfn.XLOOKUP(B533,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B533,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B533,'3.calculation_annualised_rba'!C:C,\">2025\")","v":59433.592606068836},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B533,'3.calculation_annualised_rba'!C:C,\">2025\")","v":39187.789505823726},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B533)","v":829837.74909000006},920055.94576584781,4.7223435603884076E-2,{"$f":"SUM($H$7:H533)","v":841764790.22862399},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B533,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497765,{"$f":"_xlfn.XLOOKUP(B534,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NKA003"},{"$f":"_xlfn.XLOOKUP(B534,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B534,'3.calculation_annualised_rba'!C:C,\">2025\")","v":73469.96381888898},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B534,'3.calculation_annualised_rba'!C:C,\">2025\")","v":48002.88201587215},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B534)","v":1017237.4562799999},1127829.3508971666,4.7189455834055628E-2,{"$f":"SUM($H$7:H534)","v":842892619.57952118},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B534,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20649027,{"$f":"_xlfn.XLOOKUP(B535,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B535,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":40},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B535,'3.calculation_annualised_rba'!C:C,\">2025\")","v":102846.86312609301},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B535,'3.calculation_annualised_rba'!C:C,\">2025\")","v":67157.12832471302},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B535)","v":1423553.1152599999},1578318.7849006967,4.7175709571221261E-2,{"$f":"SUM($H$7:H535)","v":844470938.36442184},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B535,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,138135552,{"$f":"_xlfn.XLOOKUP(B536,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NKA001"},{"$f":"_xlfn.XLOOKUP(B536,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B536,'3.calculation_annualised_rba'!C:C,\">2025\")","v":119247.70008630314},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B536,'3.calculation_annualised_rba'!C:C,\">2025\")","v":77301.649295619369},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B536)","v":1649122.3005599999},1828411.3726919941,4.6874418755582709E-2,{"$f":"SUM($H$7:H536)","v":846299349.73711383},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B536,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20491781,{"$f":"_xlfn.XLOOKUP(B537,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET007"},{"$f":"_xlfn.XLOOKUP(B537,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B537,'3.calculation_annualised_rba'!C:C,\">2025\")","v":51092.80886312855},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B537,'3.calculation_annualised_rba'!C:C,\">2025\")","v":33382.377617092388},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B537)","v":717125.13040999998},795089.4506972729,4.6550282790963932E-2,{"$f":"SUM($H$7:H537)","v":847094439.18781114},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B537,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19963742,{"$f":"_xlfn.XLOOKUP(B538,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B538,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B538,'3.calculation_annualised_rba'!C:C,\">2025\")","v":119455.24964203454},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B538,'3.calculation_annualised_rba'!C:C,\">2025\")","v":77846.576416525946},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B538)","v":1677002.2578},1859322.3796382179,4.642007847899389E-2,{"$f":"SUM($H$7:H538)","v":848953761.56744933},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B538,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20516519,{"$f":"_xlfn.XLOOKUP(B539,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CTN003"},{"$f":"_xlfn.XLOOKUP(B539,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B539,'3.calculation_annualised_rba'!C:C,\">2025\")","v":53254.900315712141},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B539,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34795.017769764025},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B539)","v":752058.52815999999},833820.73321718269,4.6266369526975708E-2,{"$f":"SUM($H$7:H539)","v":849787582.30066657},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B539,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19940268,{"$f":"_xlfn.XLOOKUP(B540,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B540,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B540,'3.calculation_annualised_rba'!C:C,\">2025\")","v":55663.069097251158},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B540,'3.calculation_annualised_rba'!C:C,\">2025\")","v":36368.436836356828},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B540)","v":791579.24465999997},877638.05803354003,4.5944151620571916E-2,{"$f":"SUM($H$7:H540)","v":850665220.35870016},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B540,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19924741,{"$f":"_xlfn.XLOOKUP(B541,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B541,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B541,'3.calculation_annualised_rba'!C:C,\">2025\")","v":48734.558777765837},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B541,'3.calculation_annualised_rba'!C:C,\">2025\")","v":31808.990207477666},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B541)","v":695200.93533999997},770781.703728177,4.5755102719936547E-2,{"$f":"SUM($H$7:H541)","v":851436002.06242836},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B541,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20495974,{"$f":"_xlfn.XLOOKUP(B542,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B542,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B542,'3.calculation_annualised_rba'!C:C,\">2025\")","v":111055.01991066833},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B542,'3.calculation_annualised_rba'!C:C,\">2025\")","v":72559.733814263323},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B542)","v":1595218.3289199998},1768647.0758012328,4.5485769877900012E-2,{"$f":"SUM($H$7:H542)","v":853204649.13822961},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B542,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20133605,{"$f":"_xlfn.XLOOKUP(B543,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MNA014"},{"$f":"_xlfn.XLOOKUP(B543,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B543,'3.calculation_annualised_rba'!C:C,\">2025\")","v":42594.733236794338},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B543,'3.calculation_annualised_rba'!C:C,\">2025\")","v":27830.011718853002},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B543)","v":617995.23038000008},685182.35858704895,4.5032728977116153E-2,{"$f":"SUM($H$7:H543)","v":853889831.49681664},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B543,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20154781,{"$f":"_xlfn.XLOOKUP(B544,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HTN032"},{"$f":"_xlfn.XLOOKUP(B544,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":37},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B544,'3.calculation_annualised_rba'!C:C,\">2025\")","v":197872.86214201016},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B544,'3.calculation_annualised_rba'!C:C,\">2025\")","v":129275.38823957344},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B544)","v":2887915.1507899999},3201883.1491641924,4.4764261236764413E-2,{"$f":"SUM($H$7:H544)","v":857091714.64598083},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B544,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,171309449,{"$f":"_xlfn.XLOOKUP(B545,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND012"},{"$f":"_xlfn.XLOOKUP(B545,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B545,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16035.610815452927},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B545,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10477.145952108493},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B545)","v":234086.46290000001},259535.84571275429,4.4757590090052542E-2,{"$f":"SUM($H$7:H545)","v":857351250.49169362},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B545,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19942623,{"$f":"_xlfn.XLOOKUP(B546,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"OYN001"},{"$f":"_xlfn.XLOOKUP(B546,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B546,'3.calculation_annualised_rba'!C:C,\">2025\")","v":90174.272581031313},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B546,'3.calculation_annualised_rba'!C:C,\">2025\")","v":58916.619658405805},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B546)","v":1316754.0226199999},1459908.721856948,4.4743831153199722E-2,{"$f":"SUM($H$7:H546)","v":858811159.21355057},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B546,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20023138,{"$f":"_xlfn.XLOOKUP(B547,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B547,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B547,'3.calculation_annualised_rba'!C:C,\">2025\")","v":205946.18543940963},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B547,'3.calculation_annualised_rba'!C:C,\">2025\")","v":133393.11424797866},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B547)","v":2982610.7141},3306873.8128891839,4.4723608621593088E-2,{"$f":"SUM($H$7:H547)","v":862118033.02643979},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B547,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,158379622,{"$f":"_xlfn.XLOOKUP(B548,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CDN001"},{"$f":"_xlfn.XLOOKUP(B548,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B548,'3.calculation_annualised_rba'!C:C,\">2025\")","v":44919.318352693408},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B548,'3.calculation_annualised_rba'!C:C,\">2025\")","v":29344.463185960256},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B548)","v":656415.76489999995},727779.8919764274,4.4704080485377537E-2,{"$f":"SUM($H$7:H548)","v":862845812.91841626},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B548,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20133777,{"$f":"_xlfn.XLOOKUP(B549,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KYM003"},{"$f":"_xlfn.XLOOKUP(B549,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B549,'3.calculation_annualised_rba'!C:C,\">2025\")","v":20586.005399530775},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B549,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13450.225602502902},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B549)","v":300917.06698999996},333632.13106438535,4.4697450154762668E-2,{"$f":"SUM($H$7:H549)","v":863179445.04948068},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B549,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20191256,{"$f":"_xlfn.XLOOKUP(B550,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B550,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B550,'3.calculation_annualised_rba'!C:C,\">2025\")","v":48003.578889978475},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B550,'3.calculation_annualised_rba'!C:C,\">2025\")","v":31351.373711985165},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B550)","v":703014.03379000013},779444.22563882696,4.4595658415192106E-2,{"$f":"SUM($H$7:H550)","v":863958889.27511954},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B550,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20334950,{"$f":"_xlfn.XLOOKUP(B551,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET004"},{"$f":"_xlfn.XLOOKUP(B551,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B551,'3.calculation_annualised_rba'!C:C,\">2025\")","v":20227.656119913692},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B551,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13216.091851840711},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B551)","v":300776.09840999998},333475.83667992597,4.3939967044273991E-2,{"$f":"SUM($H$7:H551)","v":864292365.11179948},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B551,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20563092,{"$f":"_xlfn.XLOOKUP(B552,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO007"},{"$f":"_xlfn.XLOOKUP(B552,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B552,'3.calculation_annualised_rba'!C:C,\">2025\")","v":45598.686376708909},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B552,'3.calculation_annualised_rba'!C:C,\">2025\")","v":29792.696885161135},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B552)","v":681297.97753999988},755367.2458999462,4.3729319427506984E-2,{"$f":"SUM($H$7:H552)","v":865047732.35769939},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B552,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20283634,{"$f":"_xlfn.XLOOKUP(B553,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B553,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B553,'3.calculation_annualised_rba'!C:C,\">2025\")","v":80488.357915826418},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B553,'3.calculation_annualised_rba'!C:C,\">2025\")","v":51749.532066422027},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B553)","v":1185886.0492099999},1314813.0604722563,4.3637862255733545E-2,{"$f":"SUM($H$7:H553)","v":866362545.41817164},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B553,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20316479,{"$f":"_xlfn.XLOOKUP(B554,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CMN003"},{"$f":"_xlfn.XLOOKUP(B554,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B554,'3.calculation_annualised_rba'!C:C,\">2025\")","v":76460.369700594267},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B554,'3.calculation_annualised_rba'!C:C,\">2025\")","v":49958.04150036702},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B554)","v":1145904.3764599999},1270484.6652219309,4.3597042237241951E-2,{"$f":"SUM($H$7:H554)","v":867633030.08339357},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B554,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19843553,{"$f":"_xlfn.XLOOKUP(B555,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT013"},{"$f":"_xlfn.XLOOKUP(B555,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B555,'3.calculation_annualised_rba'!C:C,\">2025\")","v":115668.32388107308},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B555,'3.calculation_annualised_rba'!C:C,\">2025\")","v":66579.958349667417},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B555)","v":1528486.58323},1694660.3965247758,4.3559399918951566E-2,{"$f":"SUM($H$7:H555)","v":869327690.47991836},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B555,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20198200,{"$f":"_xlfn.XLOOKUP(B556,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B556,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B556,'3.calculation_annualised_rba'!C:C,\">2025\")","v":62594.06182435809},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B556,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40896.921795902213},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B556)","v":941948.64055999997},1044355.2951208218,4.3417358478895933E-2,{"$f":"SUM($H$7:H556)","v":870372045.7750392},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B556,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,142932154,{"$f":"_xlfn.XLOOKUP(B557,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CME016"},{"$f":"_xlfn.XLOOKUP(B557,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B557,'3.calculation_annualised_rba'!C:C,\">2025\")","v":115989.25589279644},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B557,'3.calculation_annualised_rba'!C:C,\">2025\")","v":75783.602935424831},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B557)","v":1760923.2027100001},1952367.0313468252,4.3036290747260571E-2,{"$f":"SUM($H$7:H557)","v":872324412.80638599},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B557,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20243680,{"$f":"_xlfn.XLOOKUP(B558,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO007"},{"$f":"_xlfn.XLOOKUP(B558,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":38},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B558,'3.calculation_annualised_rba'!C:C,\">2025\")","v":240752.68265235343},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B558,'3.calculation_annualised_rba'!C:C,\">2025\")","v":157281.750088642},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B558)","v":3688144.1683},4089111.3649712177,4.264522830763931E-2,{"$f":"SUM($H$7:H558)","v":876413524.17135715},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B558,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20296225,{"$f":"_xlfn.XLOOKUP(B559,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B559,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B559,'3.calculation_annualised_rba'!C:C,\">2025\")","v":281458.82034058461},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B559,'3.calculation_annualised_rba'!C:C,\">2025\")","v":183896.02829315705},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B559)","v":4316933.2452600002},4786261.05420152,4.2598765800947978E-2,{"$f":"SUM($H$7:H559)","v":881199785.22555864},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B559,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20632173,{"$f":"_xlfn.XLOOKUP(B560,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET005"},{"$f":"_xlfn.XLOOKUP(B560,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B560,'3.calculation_annualised_rba'!C:C,\">2025\")","v":112712.65185114181},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B560,'3.calculation_annualised_rba'!C:C,\">2025\")","v":73642.776548031979},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B560)","v":1733534.0416599999},1922000.1789094361,4.2481298191013907E-2,{"$f":"SUM($H$7:H560)","v":883121785.40446806},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B560,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19943260,{"$f":"_xlfn.XLOOKUP(B561,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B561,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B561,'3.calculation_annualised_rba'!C:C,\">2025\")","v":92117.394325028872},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B561,'3.calculation_annualised_rba'!C:C,\">2025\")","v":60157.619120425596},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B561)","v":1417374.6445200001},1571468.6039510944,4.2442990886716637E-2,{"$f":"SUM($H$7:H561)","v":884693254.00841916},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B561,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,155250536,{"$f":"_xlfn.XLOOKUP(B562,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B562,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B562,'3.calculation_annualised_rba'!C:C,\">2025\")","v":67404.191321310078},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B562,'3.calculation_annualised_rba'!C:C,\">2025\")","v":44039.703780829332},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B562)","v":1037769.92499},1150594.065973822,4.243686651571995E-2,{"$f":"SUM($H$7:H562)","v":885843848.07439303},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B562,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20201861,{"$f":"_xlfn.XLOOKUP(B563,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B563,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B563,'3.calculation_annualised_rba'!C:C,\">2025\")","v":50779.337960614335},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B563,'3.calculation_annualised_rba'!C:C,\">2025\")","v":33177.565936690662},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B563)","v":783772.89029000013},868983.01340493688,4.2330586254922378E-2,{"$f":"SUM($H$7:H563)","v":886712831.087798},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B563,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20513936,{"$f":"_xlfn.XLOOKUP(B564,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BGO023"},{"$f":"_xlfn.XLOOKUP(B564,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":49},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B564,'3.calculation_annualised_rba'!C:C,\">2025\")","v":213627.39625840576},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B564,'3.calculation_annualised_rba'!C:C,\">2025\")","v":139051.19341208605},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B564)","v":3300054.8086800002},3658829.7548632207,4.2136025452166839E-2,{"$f":"SUM($H$7:H564)","v":890371660.84266126},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B564,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,47502161,{"$f":"_xlfn.XLOOKUP(B565,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO007"},{"$f":"_xlfn.XLOOKUP(B565,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B565,'3.calculation_annualised_rba'!C:C,\">2025\")","v":87145.267920632934},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B565,'3.calculation_annualised_rba'!C:C,\">2025\")","v":57007.966168134873},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B565)","v":1358151.1946999999},1505806.5065164948,4.1974683224224742E-2,{"$f":"SUM($H$7:H565)","v":891877467.34917772},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B565,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19973762,{"$f":"_xlfn.XLOOKUP(B566,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM003"},{"$f":"_xlfn.XLOOKUP(B566,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B566,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34320.447868526644},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B566,'3.calculation_annualised_rba'!C:C,\">2025\")","v":22403.147737562864},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B566)","v":534443.3120899999},592546.85328838637,4.1918660465509183E-2,{"$f":"SUM($H$7:H566)","v":892470014.20246613},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B566,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20028291,{"$f":"_xlfn.XLOOKUP(B567,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B567,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B567,'3.calculation_annualised_rba'!C:C,\">2025\")","v":117634.70176255317},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B567,'3.calculation_annualised_rba'!C:C,\">2025\")","v":76414.473437747685},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B567)","v":1828279.2235599998},2027045.8556520925,4.1795844121093544E-2,{"$f":"SUM($H$7:H567)","v":894497060.05811822},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B567,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19939748,{"$f":"_xlfn.XLOOKUP(B568,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B568,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B568,'3.calculation_annualised_rba'!C:C,\">2025\")","v":32303.95415358973},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B568,'3.calculation_annualised_rba'!C:C,\">2025\")","v":21106.351756256514},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B568)","v":507886.62806000002},563102.98300359852,4.1557210980091172E-2,{"$f":"SUM($H$7:H568)","v":895060163.04112184},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B568,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20526773,{"$f":"_xlfn.XLOOKUP(B569,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG024"},{"$f":"_xlfn.XLOOKUP(B569,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B569,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9351.0825923000211},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B569,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5894.5637059795836},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B569)","v":143012.32918},158560.32570725007,4.1217171552814111E-2,{"$f":"SUM($H$7:H569)","v":895218723.36682904},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B569,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,198192939,{"$f":"_xlfn.XLOOKUP(B570,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL005"},{"$f":"_xlfn.XLOOKUP(B570,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B570,'3.calculation_annualised_rba'!C:C,\">2025\")","v":136873.62205045205},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B570,'3.calculation_annualised_rba'!C:C,\">2025\")","v":89428.760850953186},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B570)","v":2183077.3395100003},2420416.8688221807,4.0964540849031852E-2,{"$f":"SUM($H$7:H570)","v":897639140.23565125},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B570,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20546543,{"$f":"_xlfn.XLOOKUP(B571,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B571,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B571,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26504.385001585295},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B571,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17317.102119046471},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B571)","v":425224.95016999997},471454.50314946315,4.0724567342822419E-2,{"$f":"SUM($H$7:H571)","v":898110594.73880076},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B571,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20490297,{"$f":"_xlfn.XLOOKUP(B572,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT012"},{"$f":"_xlfn.XLOOKUP(B572,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B572,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26587.67004641243},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B572,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17371.517855392543},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B572)","v":429056.04377999995},475702.10511566838,4.0487759366699079E-2,{"$f":"SUM($H$7:H572)","v":898586296.84391642},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B572,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,54420337,{"$f":"_xlfn.XLOOKUP(B573,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MNA014"},{"$f":"_xlfn.XLOOKUP(B573,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B573,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15246.800152705984},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B573,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9961.7627504773482},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B573)","v":246181.19212999998},272945.48820334027,4.046516577601459E-2,{"$f":"SUM($H$7:H573)","v":898859242.3321197},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B573,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20536577,{"$f":"_xlfn.XLOOKUP(B574,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"EHK024"},{"$f":"_xlfn.XLOOKUP(B574,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B574,'3.calculation_annualised_rba'!C:C,\">2025\")","v":38006.258951647971},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B574,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24832.052031739135},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B574)","v":616211.86977999995},683205.11481225817,4.0297912535512626E-2,{"$f":"SUM($H$7:H574)","v":899542447.44693196},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B574,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20543778,{"$f":"_xlfn.XLOOKUP(B575,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD006"},{"$f":"_xlfn.XLOOKUP(B575,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B575,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25902.201004483228},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B575,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16874.174121875258},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B575)","v":419089.16091000004},464651.64391966822,4.0263923994681906E-2,{"$f":"SUM($H$7:H575)","v":900007099.09085166},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B575,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20545427,{"$f":"_xlfn.XLOOKUP(B576,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B576,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B576,'3.calculation_annualised_rba'!C:C,\">2025\")","v":59049.159037705111},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B576,'3.calculation_annualised_rba'!C:C,\">2025\")","v":38580.797744923839},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B576)","v":959689.89151999995},1064025.3371850345,4.0201317202391118E-2,{"$f":"SUM($H$7:H576)","v":901071124.42803669},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B576,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20654511,{"$f":"_xlfn.XLOOKUP(B577,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BMH003"},{"$f":"_xlfn.XLOOKUP(B577,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B577,'3.calculation_annualised_rba'!C:C,\">2025\")","v":70827.982620101204},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B577,'3.calculation_annualised_rba'!C:C,\">2025\")","v":46295.676097203665},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B577)","v":1155813.6399099999},1281471.2427370299,4.0054619965212195E-2,{"$f":"SUM($H$7:H577)","v":902352595.67077374},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B577,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20193057,{"$f":"_xlfn.XLOOKUP(B578,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG024"},{"$f":"_xlfn.XLOOKUP(B578,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B578,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19990.022016912855},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B578,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13011.496129381778},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B578)","v":325497.99436000001},360885.44462358113,3.9974120746781298E-2,{"$f":"SUM($H$7:H578)","v":902713481.11539733},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B578,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20028922,{"$f":"_xlfn.XLOOKUP(B579,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B579,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B579,'3.calculation_annualised_rba'!C:C,\">2025\")","v":29101.03531656343},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B579,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19013.668882215694},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B579)","v":478861.06421000004},530921.82153114968,3.9706023945762746E-2,{"$f":"SUM($H$7:H579)","v":903244402.93692851},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B579,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20502519,{"$f":"_xlfn.XLOOKUP(B580,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BGO023"},{"$f":"_xlfn.XLOOKUP(B580,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B580,'3.calculation_annualised_rba'!C:C,\">2025\")","v":73248.000887045142},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B580,'3.calculation_annualised_rba'!C:C,\">2025\")","v":47684.568162211137},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B580)","v":1207324.1556000002},1338581.8722330013,3.9496077288798621E-2,{"$f":"SUM($H$7:H580)","v":904582984.80916154},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B580,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20191227,{"$f":"_xlfn.XLOOKUP(B581,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B581,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B581,'3.calculation_annualised_rba'!C:C,\">2025\")","v":23685.15899648871},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B581,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15475.111647507183},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B581)","v":394392.93611000001},437270.4980388899,3.9237801265261565E-2,{"$f":"SUM($H$7:H581)","v":905020255.30720043},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B581,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20024833,{"$f":"_xlfn.XLOOKUP(B582,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B582,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B582,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26762.176458769289},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B582,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17485.534662914441},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B582)","v":446650.82277000003},495209.75108855596,3.9148108033192866E-2,{"$f":"SUM($H$7:H582)","v":905515465.05828893},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B582,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,44705079,{"$f":"_xlfn.XLOOKUP(B583,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B583,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":51},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B583,'3.calculation_annualised_rba'!C:C,\">2025\")","v":239885.75596378982},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B583,'3.calculation_annualised_rba'!C:C,\">2025\")","v":156701.61492286029},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B583)","v":4032467.2127899998},{"$f":"G583  / ((1 + real_disc) ^ (2023 - 2026))","v":4470868.4791717008},{"$f":"F583/G583","v":3.8859984881176736E-2},{"$f":"SUM($H$7:H583)","v":909986333.53746068},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B583,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},{"$f":"AND($I583>=1)","v":false}]
[null,184565263,{"$f":"_xlfn.XLOOKUP(B584,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B584,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B584,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40027.701763015626},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B584,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24299.535931715647},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B584)","v":625521.56028999994},693526.93509141298,3.8846839940177388E-2,{"$f":"SUM($H$7:H584)","v":910679860.47255206},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B584,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,194566231,{"$f":"_xlfn.XLOOKUP(B585,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ECA007"},{"$f":"_xlfn.XLOOKUP(B585,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B585,'3.calculation_annualised_rba'!C:C,\">2025\")","v":43024.24583007874},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B585,'3.calculation_annualised_rba'!C:C,\">2025\")","v":27617.520550611302},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B585)","v":711168.82719999994},788485.59085942595,3.883398638175195E-2,{"$f":"SUM($H$7:H585)","v":911468346.06341147},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B585,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,76743958,{"$f":"_xlfn.XLOOKUP(B586,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B586,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B586,'3.calculation_annualised_rba'!C:C,\">2025\")","v":88429.302969662691},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B586,'3.calculation_annualised_rba'!C:C,\">2025\")","v":58310.046116831785},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B586)","v":1501524.1007000001},1664766.6101893897,3.8833906222116611E-2,{"$f":"SUM($H$7:H586)","v":913133112.67360091},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B586,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,52804885,{"$f":"_xlfn.XLOOKUP(B587,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG024"},{"$f":"_xlfn.XLOOKUP(B587,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B587,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9928.1542130113921},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B587,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6457.6677715712976},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B587)","v":166722.65853000002},184848.39167973219,3.8732994234309835E-2,{"$f":"SUM($H$7:H587)","v":913317961.06528068},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B587,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19996768,{"$f":"_xlfn.XLOOKUP(B588,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B588,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B588,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26123.144387918379},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B588,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15963.919289433359},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B588)","v":414084.57322000002},459102.96809076023,3.8552315932213803E-2,{"$f":"SUM($H$7:H588)","v":913777064.03337145},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B588,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163186429,{"$f":"_xlfn.XLOOKUP(B589,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B589,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B589,'3.calculation_annualised_rba'!C:C,\">2025\")","v":46502.998536869491},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B589,'3.calculation_annualised_rba'!C:C,\">2025\")","v":30383.545004219901},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B589)","v":790107.13714999997},876005.90612328134,3.845496841582341E-2,{"$f":"SUM($H$7:H589)","v":914653069.93949473},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B589,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,122831306,{"$f":"_xlfn.XLOOKUP(B590,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN022"},{"$f":"_xlfn.XLOOKUP(B590,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B590,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6465.8909423716586},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B590,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3863.4088210699074},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B590)","v":100489.61500000001},111414.63240236811,3.8445851554609965E-2,{"$f":"SUM($H$7:H590)","v":914764484.57189715},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B590,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,161891847,{"$f":"_xlfn.XLOOKUP(B591,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD006"},{"$f":"_xlfn.XLOOKUP(B591,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B591,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6935.4712320538483},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B591,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4531.4110688477367},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B591)","v":117872.18721},130687.00092507336,3.8443429074363544E-2,{"$f":"SUM($H$7:H591)","v":914895171.57282221},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B591,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20663582,{"$f":"_xlfn.XLOOKUP(B592,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHL002"},{"$f":"_xlfn.XLOOKUP(B592,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B592,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13375.93542963833},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B592,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8739.4006598894593},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B592)","v":227964.11641000002},252747.8907223478,3.8336738244239263E-2,{"$f":"SUM($H$7:H592)","v":915147919.46354461},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B592,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20643488,{"$f":"_xlfn.XLOOKUP(B593,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART031"},{"$f":"_xlfn.XLOOKUP(B593,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B593,'3.calculation_annualised_rba'!C:C,\">2025\")","v":61724.317460103193},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B593,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40602.740630839624},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B593)","v":1059548.1037000001},1174739.9219945434,3.8320809115747201E-2,{"$f":"SUM($H$7:H593)","v":916322659.38553917},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B593,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20697522,{"$f":"_xlfn.XLOOKUP(B594,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B594,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B594,'3.calculation_annualised_rba'!C:C,\">2025\")","v":123820.38512891029},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B594,'3.calculation_annualised_rba'!C:C,\">2025\")","v":80900.20777953355},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B594)","v":2115009.8429199997},2344949.2186463452,3.8250511244828096E-2,{"$f":"SUM($H$7:H594)","v":918667608.60418546},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B594,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19925177,{"$f":"_xlfn.XLOOKUP(B595,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B595,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B595,'3.calculation_annualised_rba'!C:C,\">2025\")","v":31220.023071608495},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B595,'3.calculation_annualised_rba'!C:C,\">2025\")","v":20356.915032650777},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B595)","v":532865.70662999991},590797.73391518684,3.820271182657619E-2,{"$f":"SUM($H$7:H595)","v":919258406.33810067},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B595,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19947175,{"$f":"_xlfn.XLOOKUP(B596,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B596,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B596,'3.calculation_annualised_rba'!C:C,\">2025\")","v":73368.961920493675},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B596,'3.calculation_annualised_rba'!C:C,\">2025\")","v":47954.288172292872},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B596)","v":1256107.6972199997},1392669.0568329012,3.817689221905466E-2,{"$f":"SUM($H$7:H596)","v":920651075.39493358},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B596,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,64227317,{"$f":"_xlfn.XLOOKUP(B597,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL007"},{"$f":"_xlfn.XLOOKUP(B597,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B597,'3.calculation_annualised_rba'!C:C,\">2025\")","v":36346.710805971525},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B597,'3.calculation_annualised_rba'!C:C,\">2025\")","v":23747.757311886744},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B597)","v":626544.05853999988},694660.59717834415,3.7902773138133013E-2,{"$f":"SUM($H$7:H597)","v":921345735.99211192},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B597,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20602534,{"$f":"_xlfn.XLOOKUP(B598,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHN011"},{"$f":"_xlfn.XLOOKUP(B598,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B598,'3.calculation_annualised_rba'!C:C,\">2025\")","v":51690.035797281605},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B598,'3.calculation_annualised_rba'!C:C,\">2025\")","v":33732.770903358003},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B598)","v":891774.99544000009},988726.87792237138,3.7826549382800667E-2,{"$f":"SUM($H$7:H598)","v":922334462.87003434},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B598,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19970479,{"$f":"_xlfn.XLOOKUP(B599,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HTN032"},{"$f":"_xlfn.XLOOKUP(B599,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":1},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B599,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9571.5931976487482},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B599,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6253.1826818622621},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B599)","v":165577.53479999999},183578.7725311945,3.7765888285602511E-2,{"$f":"SUM($H$7:H599)","v":922518041.64256549},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B599,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20027247,{"$f":"_xlfn.XLOOKUP(B600,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B600,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":38},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B600,'3.calculation_annualised_rba'!C:C,\">2025\")","v":193947.70165256865},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B600,'3.calculation_annualised_rba'!C:C,\">2025\")","v":126719.11289663971},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B600)","v":3380204.8585600005},3747693.5478473185,3.7488589656256295E-2,{"$f":"SUM($H$7:H600)","v":926265735.19041276},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B600,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19919905,{"$f":"_xlfn.XLOOKUP(B601,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B601,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B601,'3.calculation_annualised_rba'!C:C,\">2025\")","v":178113.68751752947},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B601,'3.calculation_annualised_rba'!C:C,\">2025\")","v":116373.68365108276},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B601)","v":3108378.1225699997},3446314.386752299,3.7438715324268616E-2,{"$f":"SUM($H$7:H601)","v":929712049.57716501},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B601,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,162074576,{"$f":"_xlfn.XLOOKUP(B602,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO007"},{"$f":"_xlfn.XLOOKUP(B602,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B602,'3.calculation_annualised_rba'!C:C,\">2025\")","v":91316.720774439265},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B602,'3.calculation_annualised_rba'!C:C,\">2025\")","v":59697.74300131698},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B602)","v":1596177.2179},1769710.2131534996,3.7400447977736409E-2,{"$f":"SUM($H$7:H602)","v":931481759.79031849},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B602,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20547977,{"$f":"_xlfn.XLOOKUP(B603,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B603,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B603,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40611.781125738053},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B603,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26380.892084313469},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B603)","v":709306.45267000003},786420.74292807037,3.7192516697133443E-2,{"$f":"SUM($H$7:H603)","v":932268180.53324652},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B603,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20259163,{"$f":"_xlfn.XLOOKUP(B604,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B604,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B604,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19204.27750595818},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B604,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12065.07078072012},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B604)","v":326505.39478999999},362002.36748760479,3.6952133022120713E-2,{"$f":"SUM($H$7:H604)","v":932630182.90073407},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B604,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20385551,{"$f":"_xlfn.XLOOKUP(B605,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B605,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B605,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15783.58068748127},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B605,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10312.477673146332},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B605)","v":279232.56218000001},309590.13297101489,3.6931501085101459E-2,{"$f":"SUM($H$7:H605)","v":932939773.03370512},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B605,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20082058,{"$f":"_xlfn.XLOOKUP(B606,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B606,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B606,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26941.203956049045},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B606,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17458.980458345173},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B606)","v":472869.25704999996},524278.59782930458,3.6921369275015284E-2,{"$f":"SUM($H$7:H606)","v":933464051.63153446},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B606,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20496964,{"$f":"_xlfn.XLOOKUP(B607,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BGO023"},{"$f":"_xlfn.XLOOKUP(B607,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":43},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B607,'3.calculation_annualised_rba'!C:C,\">2025\")","v":121117.4589144846},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B607,'3.calculation_annualised_rba'!C:C,\">2025\")","v":79134.203804241944},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B607)","v":2158148.7694999999},2392778.117653904,3.6667631500944098E-2,{"$f":"SUM($H$7:H607)","v":935856829.7491883},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B607,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,110828634,{"$f":"_xlfn.XLOOKUP(B608,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET005"},{"$f":"_xlfn.XLOOKUP(B608,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":42},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B608,'3.calculation_annualised_rba'!C:C,\">2025\")","v":74627.865669440507},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B608,'3.calculation_annualised_rba'!C:C,\">2025\")","v":48759.41738119506},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B608)","v":1336821.53672},1482157.9334464325,3.6474141118963598E-2,{"$f":"SUM($H$7:H608)","v":937338987.68263471},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B608,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20196676,{"$f":"_xlfn.XLOOKUP(B609,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG024"},{"$f":"_xlfn.XLOOKUP(B609,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B609,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24480.199250136204},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B609,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15892.261667649953},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B609)","v":436077.06002000003},483486.43132162181,3.6443700264630015E-2,{"$f":"SUM($H$7:H609)","v":937822474.11395633},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B609,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,162581581,{"$f":"_xlfn.XLOOKUP(B610,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT004"},{"$f":"_xlfn.XLOOKUP(B610,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":43},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B610,'3.calculation_annualised_rba'!C:C,\">2025\")","v":320491.81542736047},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B610,'3.calculation_annualised_rba'!C:C,\">2025\")","v":209089.92427583708},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B610)","v":5746261.4557499997},6370982.7904135445,3.6387123329832328E-2,{"$f":"SUM($H$7:H610)","v":944193456.90436983},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B610,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20498643,{"$f":"_xlfn.XLOOKUP(B611,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B611,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B611,'3.calculation_annualised_rba'!C:C,\">2025\")","v":21256.496314229611},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B611,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13888.302533510288},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B611)","v":385342.66142000002},427236.29671642679,3.6041435127715807E-2,{"$f":"SUM($H$7:H611)","v":944620693.20108628},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B611,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19940766,{"$f":"_xlfn.XLOOKUP(B612,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM001"},{"$f":"_xlfn.XLOOKUP(B612,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":1},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B612,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7103.411283744198},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B612,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4641.1376301252667},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B612)","v":128877.20278000001},142888.45840218567,3.6012091588051666E-2,{"$f":"SUM($H$7:H612)","v":944763581.65948844},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B612,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,153865168,{"$f":"_xlfn.XLOOKUP(B613,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B613,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B613,'3.calculation_annualised_rba'!C:C,\">2025\")","v":18831.123276059498},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B613,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12303.6427658431},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B613)","v":344117.32669999998},381529.03120950464,3.5754208844500771E-2,{"$f":"SUM($H$7:H613)","v":945145110.69069791},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B613,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20121766,{"$f":"_xlfn.XLOOKUP(B614,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STN024"},{"$f":"_xlfn.XLOOKUP(B614,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B614,'3.calculation_annualised_rba'!C:C,\">2025\")","v":95184.832938305612},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B614,'3.calculation_annualised_rba'!C:C,\">2025\")","v":60851.436193518217},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B614)","v":1704926.9946599999},1890283.0345495709,3.5691520155473486E-2,{"$f":"SUM($H$7:H614)","v":947035393.7252475},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B614,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20209655,{"$f":"_xlfn.XLOOKUP(B615,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET005"},{"$f":"_xlfn.XLOOKUP(B615,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B615,'3.calculation_annualised_rba'!C:C,\">2025\")","v":58012.52132429857},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B615,'3.calculation_annualised_rba'!C:C,\">2025\")","v":37903.492418184833},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B615)","v":1062401.75655},1177903.8179183831,3.56771740864502E-2,{"$f":"SUM($H$7:H615)","v":948213297.54316592},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B615,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,160318382,{"$f":"_xlfn.XLOOKUP(B616,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B616,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B616,'3.calculation_annualised_rba'!C:C,\">2025\")","v":71202.534244240131},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B616,'3.calculation_annualised_rba'!C:C,\">2025\")","v":46521.417364283676},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B616)","v":1312223.3696400002},1454885.5059126001,3.545236157244061E-2,{"$f":"SUM($H$7:H616)","v":949668183.04907846},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B616,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,155267201,{"$f":"_xlfn.XLOOKUP(B617,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL007"},{"$f":"_xlfn.XLOOKUP(B617,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B617,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13548.211748546748},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B617,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8851.9603969688887},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B617)","v":250365.85321999999},277585.09675464022,3.5356101014264701E-2,{"$f":"SUM($H$7:H617)","v":949945768.14583313},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B617,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,198543687,{"$f":"_xlfn.XLOOKUP(B618,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B618,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B618,'3.calculation_annualised_rba'!C:C,\">2025\")","v":120041.87695307974},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B618,'3.calculation_annualised_rba'!C:C,\">2025\")","v":78464.383183429629},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B618)","v":2222338.3967899997},2463946.3048199145,3.5307126626964426E-2,{"$f":"SUM($H$7:H618)","v":952409714.45065308},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B618,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20548557,{"$f":"_xlfn.XLOOKUP(B619,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL005"},{"$f":"_xlfn.XLOOKUP(B619,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B619,'3.calculation_annualised_rba'!C:C,\">2025\")","v":32297.505568359888},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B619,'3.calculation_annualised_rba'!C:C,\">2025\")","v":21110.852637974596},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B619)","v":601082.34232000005},666430.73727705283,3.5121398769581133E-2,{"$f":"SUM($H$7:H619)","v":953076145.18793011},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B619,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19937916,{"$f":"_xlfn.XLOOKUP(B620,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT003"},{"$f":"_xlfn.XLOOKUP(B620,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B620,'3.calculation_annualised_rba'!C:C,\">2025\")","v":61384.430299871012},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B620,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40030.448755883634},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B620)","v":1142230.3050000002},1266411.1565202018,3.5045864726801858E-2,{"$f":"SUM($H$7:H620)","v":954342556.34445035},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B620,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20120064,{"$f":"_xlfn.XLOOKUP(B621,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHN024"},{"$f":"_xlfn.XLOOKUP(B621,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B621,'3.calculation_annualised_rba'!C:C,\">2025\")","v":60897.720854485306},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B621,'3.calculation_annualised_rba'!C:C,\">2025\")","v":39785.306233437455},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B621)","v":1135425.095},1258866.0985500729,3.5040009604013073E-2,{"$f":"SUM($H$7:H621)","v":955601422.44300044},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B621,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20088998,{"$f":"_xlfn.XLOOKUP(B622,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL007"},{"$f":"_xlfn.XLOOKUP(B622,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B622,'3.calculation_annualised_rba'!C:C,\">2025\")","v":96290.50752589597},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B622,'3.calculation_annualised_rba'!C:C,\">2025\")","v":62511.974818415736},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B622)","v":1784687.1343699999},1978714.5271585453,3.5026853510927929E-2,{"$f":"SUM($H$7:H622)","v":957580136.97015893},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B622,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19923657,{"$f":"_xlfn.XLOOKUP(B623,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B623,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B623,'3.calculation_annualised_rba'!C:C,\">2025\")","v":107830.75619584684},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B623,'3.calculation_annualised_rba'!C:C,\">2025\")","v":69517.214696451716},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B623)","v":1993132.4181300001},2209821.5392227047,3.487837238715643E-2,{"$f":"SUM($H$7:H623)","v":959789958.50938165},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B623,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20516133,{"$f":"_xlfn.XLOOKUP(B624,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET005"},{"$f":"_xlfn.XLOOKUP(B624,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B624,'3.calculation_annualised_rba'!C:C,\">2025\")","v":66663.167730087996},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B624,'3.calculation_annualised_rba'!C:C,\">2025\")","v":43555.543095680558},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B624)","v":1249293.73343},1385114.2933793259,3.4864133173946675E-2,{"$f":"SUM($H$7:H624)","v":961175072.80276096},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B624,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,171338632,{"$f":"_xlfn.XLOOKUP(B625,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT012"},{"$f":"_xlfn.XLOOKUP(B625,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B625,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5418.31981901575},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B625,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3206.844329253167},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B625)","v":92608.979099999997},102677.23051367138,3.4627790527637585E-2,{"$f":"SUM($H$7:H625)","v":961277750.03327465},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B625,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,182057941,{"$f":"_xlfn.XLOOKUP(B626,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHP012"},{"$f":"_xlfn.XLOOKUP(B626,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B626,'3.calculation_annualised_rba'!C:C,\">2025\")","v":104073.0941030034},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B626,'3.calculation_annualised_rba'!C:C,\">2025\")","v":68007.780976501977},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B626)","v":1976110.8398},2190949.4110675207,3.4414962767667916E-2,{"$f":"SUM($H$7:H626)","v":963468699.44434214},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B626,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20051784,{"$f":"_xlfn.XLOOKUP(B627,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA003"},{"$f":"_xlfn.XLOOKUP(B627,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B627,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19481.616277469657},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B627,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12728.653711483646},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B627)","v":370221.04626999999},410470.69170075096,3.4381226674511413E-2,{"$f":"SUM($H$7:H627)","v":963879170.13604283},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B627,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20496586,{"$f":"_xlfn.XLOOKUP(B628,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B628,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B628,'3.calculation_annualised_rba'!C:C,\">2025\")","v":37553.942766389642},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B628,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24536.523364699788},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B628)","v":714435.74673999997},792107.68294961075,3.4343918927154701E-2,{"$f":"SUM($H$7:H628)","v":964671277.8189925},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B628,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20628480,{"$f":"_xlfn.XLOOKUP(B629,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"NKA001"},{"$f":"_xlfn.XLOOKUP(B629,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B629,'3.calculation_annualised_rba'!C:C,\">2025\")","v":52824.378636492853},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B629,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34502.092414928498},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B629)","v":1009973.62613},1119775.8125688978,3.4161379586844301E-2,{"$f":"SUM($H$7:H629)","v":965791053.6315614},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B629,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20526308,{"$f":"_xlfn.XLOOKUP(B630,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT013"},{"$f":"_xlfn.XLOOKUP(B630,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B630,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17941.703063212528},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B630,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11580.64317668826},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B630)","v":340568.67433000001},377594.57689472457,3.4003841367591527E-2,{"$f":"SUM($H$7:H630)","v":966168648.20845616},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B630,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,175478803,{"$f":"_xlfn.XLOOKUP(B631,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B631,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B631,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11516.342232477764},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B631,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7524.4030173036172},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B631)","v":224069.61666000003},248429.98923533977,3.3580648413930374E-2,{"$f":"SUM($H$7:H631)","v":966417078.19769144},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B631,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20495668,{"$f":"_xlfn.XLOOKUP(B632,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B632,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B632,'3.calculation_annualised_rba'!C:C,\">2025\")","v":73761.948468942661},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B632,'3.calculation_annualised_rba'!C:C,\">2025\")","v":47232.390729382882},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B632)","v":1408513.11445},1561643.6671626354,3.353351150573157E-2,{"$f":"SUM($H$7:H632)","v":967978721.8648541},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B632,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20303181,{"$f":"_xlfn.XLOOKUP(B633,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"EHK024"},{"$f":"_xlfn.XLOOKUP(B633,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B633,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14232.59417292961},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B633,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9299.1135880657512},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B633)","v":278115.96733000001},308352.14430168696,3.3436101052881431E-2,{"$f":"SUM($H$7:H633)","v":968287074.00915575},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B633,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19910067,{"$f":"_xlfn.XLOOKUP(B634,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B634,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B634,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16586.609531425271},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B634,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10837.150571396427},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B634)","v":324202.04737000004},359448.6050307157,3.3427150319715222E-2,{"$f":"SUM($H$7:H634)","v":968646522.61418653},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B634,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19895589,{"$f":"_xlfn.XLOOKUP(B635,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B635,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B635,'3.calculation_annualised_rba'!C:C,\">2025\")","v":105132.80544886959},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B635,'3.calculation_annualised_rba'!C:C,\">2025\")","v":68567.31142125417},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B635)","v":2054186.1574899999},2277512.9113867274,3.3379307503968496E-2,{"$f":"SUM($H$7:H635)","v":970924035.52557325},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B635,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497858,{"$f":"_xlfn.XLOOKUP(B636,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHN024"},{"$f":"_xlfn.XLOOKUP(B636,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B636,'3.calculation_annualised_rba'!C:C,\">2025\")","v":21483.964166142068},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B636,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13989.435452563899},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B636)","v":424085.76543999999},470191.46867638512,3.2987278971859609E-2,{"$f":"SUM($H$7:H636)","v":971394226.99424958},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B636,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,159372710,{"$f":"_xlfn.XLOOKUP(B637,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B637,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B637,'3.calculation_annualised_rba'!C:C,\">2025\")","v":29269.29982850665},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B637,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19123.607435257316},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B637)","v":581477.97909000004},644695.02933595912,3.2887930623246187E-2,{"$f":"SUM($H$7:H637)","v":972038922.02358556},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B637,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20278855,{"$f":"_xlfn.XLOOKUP(B638,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CDN002"},{"$f":"_xlfn.XLOOKUP(B638,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B638,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7573.8147617587138},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B638,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4948.4839452895239},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B638)","v":152740.59989000001},169346.23333626601,3.2397960652592039E-2,{"$f":"SUM($H$7:H638)","v":972208268.25692177},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B638,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,196924497,{"$f":"_xlfn.XLOOKUP(B639,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHP011"},{"$f":"_xlfn.XLOOKUP(B639,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B639,'3.calculation_annualised_rba'!C:C,\">2025\")","v":32914.111176823244},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B639,'3.calculation_annualised_rba'!C:C,\">2025\")","v":21527.580482651163},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B639)","v":669999.76549999998},742840.71625565807,3.2130728384040255E-2,{"$f":"SUM($H$7:H639)","v":972951108.97317743},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B639,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,162783566,{"$f":"_xlfn.XLOOKUP(B640,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B640,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B640,'3.calculation_annualised_rba'!C:C,\">2025\")","v":23986.410110449076},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B640,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15671.939315970958},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B640)","v":487948.48689},540997.20949414605,3.2118020112856582E-2,{"$f":"SUM($H$7:H640)","v":973492106.18267155},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B640,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,186007897,{"$f":"_xlfn.XLOOKUP(B641,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B641,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B641,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25401.942585420209},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B641,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16700.868908915261},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B641)","v":522631.74732000002},579451.16029616725,3.195532800017515E-2,{"$f":"SUM($H$7:H641)","v":974071557.34296775},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B641,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20496605,{"$f":"_xlfn.XLOOKUP(B642,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B642,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B642,'3.calculation_annualised_rba'!C:C,\">2025\")","v":56927.977063235267},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B642,'3.calculation_annualised_rba'!C:C,\">2025\")","v":37194.886513149249},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B642)","v":1168958.3286299999},1296044.9940822048,3.1818830151748051E-2,{"$f":"SUM($H$7:H642)","v":975367602.33704996},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B642,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19822875,{"$f":"_xlfn.XLOOKUP(B643,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B643,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B643,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24522.195430461958},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B643,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16022.003997720565},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B643)","v":506187.66713999998},561219.31466266792,3.1652300199738456E-2,{"$f":"SUM($H$7:H643)","v":975928821.65171266},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B643,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20419244,{"$f":"_xlfn.XLOOKUP(B644,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO007"},{"$f":"_xlfn.XLOOKUP(B644,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B644,'3.calculation_annualised_rba'!C:C,\">2025\")","v":82077.469947235848},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B644,'3.calculation_annualised_rba'!C:C,\">2025\")","v":53653.259661718985},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B644)","v":1710237.6614699997},1896171.0657699869,3.1371815081888924E-2,{"$f":"SUM($H$7:H644)","v":977824992.71748269},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B644,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20271477,{"$f":"_xlfn.XLOOKUP(B645,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CDN001"},{"$f":"_xlfn.XLOOKUP(B645,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B645,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15552.105094020531},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B645,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10161.239057732822},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B645)","v":324008.71863999998},359234.25801201357,3.136100503833289E-2,{"$f":"SUM($H$7:H645)","v":978184226.97549474},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B645,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,76723440,{"$f":"_xlfn.XLOOKUP(B646,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BGO023"},{"$f":"_xlfn.XLOOKUP(B646,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":44},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B646,'3.calculation_annualised_rba'!C:C,\">2025\")","v":153375.87916611499},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B646,'3.calculation_annualised_rba'!C:C,\">2025\")","v":99868.004166943749},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B646)","v":3203388.5864399998},3551654.1863570097,3.117573827592655E-2,{"$f":"SUM($H$7:H646)","v":981735881.16185176},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B646,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,139674843,{"$f":"_xlfn.XLOOKUP(B647,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO007"},{"$f":"_xlfn.XLOOKUP(B647,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B647,'3.calculation_annualised_rba'!C:C,\">2025\")","v":56066.006861059323},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B647,'3.calculation_annualised_rba'!C:C,\">2025\")","v":36683.312266831257},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B647)","v":1182660.7549299998},{"$f":"G647  / ((1 + real_disc) ^ (2023 - 2026))","v":1311237.1190518849},{"$f":"F647/G647","v":3.1017611867067064E-2},{"$f":"SUM($H$7:H647)","v":983047118.2809037},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B647,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},{"$f":"AND($I647>=1)","v":false}]
[null,20191806,{"$f":"_xlfn.XLOOKUP(B648,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B648,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B648,'3.calculation_annualised_rba'!C:C,\">2025\")","v":65834.945028680246},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B648,'3.calculation_annualised_rba'!C:C,\">2025\")","v":42953.796118858605},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B648)","v":1389090.30079},1540109.2464749992,3.0922248967133404E-2,{"$f":"SUM($H$7:H648)","v":984587227.52737868},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B648,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,160976862,{"$f":"_xlfn.XLOOKUP(B649,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B649,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B649,'3.calculation_annualised_rba'!C:C,\">2025\")","v":66426.577442015376},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B649,'3.calculation_annualised_rba'!C:C,\">2025\")","v":43218.567106521834},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B649)","v":1406436.47994},1559341.2653615566,3.072912834880789E-2,{"$f":"SUM($H$7:H649)","v":986146568.79274023},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B649,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20692956,{"$f":"_xlfn.XLOOKUP(B650,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WMN014"},{"$f":"_xlfn.XLOOKUP(B650,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B650,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9523.3291927464616},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B650,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6222.2331940251697},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B650)","v":203909.27619999999},226077.859401252,3.0514713749080387E-2,{"$f":"SUM($H$7:H650)","v":986372646.65214145},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B650,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20119980,{"$f":"_xlfn.XLOOKUP(B651,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STN024"},{"$f":"_xlfn.XLOOKUP(B651,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B651,'3.calculation_annualised_rba'!C:C,\">2025\")","v":97058.300458187514},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B651,'3.calculation_annualised_rba'!C:C,\">2025\")","v":63022.776152607701},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B651)","v":2068299.2799500001},2293160.3825301938,3.047082052561138E-2,{"$f":"SUM($H$7:H651)","v":988665807.03467166},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B651,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20668396,{"$f":"_xlfn.XLOOKUP(B652,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B652,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B652,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10426.018843603164},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B652,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6812.0212183372605},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B652)","v":224446.65148999999},248848.01449085833,3.0350291140969699E-2,{"$f":"SUM($H$7:H652)","v":988914655.04916251},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B652,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20577800,{"$f":"_xlfn.XLOOKUP(B653,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B653,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B653,'3.calculation_annualised_rba'!C:C,\">2025\")","v":43001.029900714741},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B653,'3.calculation_annualised_rba'!C:C,\">2025\")","v":28095.472729146837},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B653)","v":928090.48442000011},1028990.5096938629,3.0272342191618087E-2,{"$f":"SUM($H$7:H653)","v":989943645.55885637},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B653,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20632191,{"$f":"_xlfn.XLOOKUP(B654,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET005"},{"$f":"_xlfn.XLOOKUP(B654,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":42},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B654,'3.calculation_annualised_rba'!C:C,\">2025\")","v":79442.162763390428},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B654,'3.calculation_annualised_rba'!C:C,\">2025\")","v":51904.922338294513},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B654)","v":1715556.4280900001},1902068.0773945348,3.0255444524248269E-2,{"$f":"SUM($H$7:H654)","v":991845713.63625085},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B654,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20102250,{"$f":"_xlfn.XLOOKUP(B655,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL005"},{"$f":"_xlfn.XLOOKUP(B655,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B655,'3.calculation_annualised_rba'!C:C,\">2025\")","v":18908.753918930368},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B655,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12353.369953688431},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B655)","v":416574.8763},461864.01162972377,2.9654620709272068E-2,{"$f":"SUM($H$7:H655)","v":992307577.64788055},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B655,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20031317,{"$f":"_xlfn.XLOOKUP(B656,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B656,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B656,'3.calculation_annualised_rba'!C:C,\">2025\")","v":32547.008084084147},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B656,'3.calculation_annualised_rba'!C:C,\">2025\")","v":21188.601071148947},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B656)","v":714673.26854000008},792371.02761497302,2.9647955231955101E-2,{"$f":"SUM($H$7:H656)","v":993099948.67549551},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B656,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20193552,{"$f":"_xlfn.XLOOKUP(B657,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B657,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B657,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12423.454989456402},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B657,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8117.0809551297243},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B657)","v":274476.10041999997},304316.55879594892,2.9572997221649047E-2,{"$f":"SUM($H$7:H657)","v":993404265.23429143},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B657,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20546003,{"$f":"_xlfn.XLOOKUP(B658,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B658,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B658,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10936.175736094969},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B658,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7145.3411200624832},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B658)","v":242574.13019},268946.27415423008,2.9456319659750124E-2,{"$f":"SUM($H$7:H658)","v":993673211.50844562},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B658,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,84144355,{"$f":"_xlfn.XLOOKUP(B659,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B659,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B659,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12239.496315083205},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B659,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7996.888347392759},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B659)","v":271562.45058},301086.14313685003,2.9447695475987551E-2,{"$f":"SUM($H$7:H659)","v":993974297.65158248},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B659,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20102111,{"$f":"_xlfn.XLOOKUP(B660,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL005"},{"$f":"_xlfn.XLOOKUP(B660,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B660,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17941.72729163077},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B660,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11752.112101178005},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B660)","v":400477.53107000003},444016.59723317681,2.934524708484541E-2,{"$f":"SUM($H$7:H660)","v":994418314.24881566},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B660,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20496348,{"$f":"_xlfn.XLOOKUP(B661,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT013"},{"$f":"_xlfn.XLOOKUP(B661,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B661,'3.calculation_annualised_rba'!C:C,\">2025\")","v":37715.827309068547},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B661,'3.calculation_annualised_rba'!C:C,\">2025\")","v":22917.218660763123},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B661)","v":786656.37682999996},872179.98647415661,2.9132438680676505E-2,{"$f":"SUM($H$7:H661)","v":995290494.23528981},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B661,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,184479483,{"$f":"_xlfn.XLOOKUP(B662,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM004"},{"$f":"_xlfn.XLOOKUP(B662,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B662,'3.calculation_annualised_rba'!C:C,\">2025\")","v":117341.35470290144},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B662,'3.calculation_annualised_rba'!C:C,\">2025\")","v":75836.260373410492},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B662)","v":2614621.7383599998},2898877.8576833042,2.9004677525927006E-2,{"$f":"SUM($H$7:H662)","v":998189372.09297311},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B662,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20158553,{"$f":"_xlfn.XLOOKUP(B663,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B663,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B663,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19342.65990924829},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B663,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12637.864145212354},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B663)","v":436590.39752999996},484055.57779486669,2.894672951285868E-2,{"$f":"SUM($H$7:H663)","v":998673427.67076802},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B663,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,84633256,{"$f":"_xlfn.XLOOKUP(B664,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BGO023"},{"$f":"_xlfn.XLOOKUP(B664,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B664,'3.calculation_annualised_rba'!C:C,\">2025\")","v":82368.381510814055},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B664,'3.calculation_annualised_rba'!C:C,\">2025\")","v":53603.390442985394},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B664)","v":1862513.1307000001},2065001.6004293009,2.8780140960852872E-2,{"$f":"SUM($H$7:H664)","v":1000738429.2711973},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B664,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20608641,{"$f":"_xlfn.XLOOKUP(B665,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT004"},{"$f":"_xlfn.XLOOKUP(B665,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B665,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15633.555654879563},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B665,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10214.456201988951},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B665)","v":355126.65869999997},393735.27438971412,2.876285390508463E-2,{"$f":"SUM($H$7:H665)","v":1001132164.5455871},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B665,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497210,{"$f":"_xlfn.XLOOKUP(B666,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B666,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B666,'3.calculation_annualised_rba'!C:C,\">2025\")","v":37664.264203952123},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B666,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24011.445798947803},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B666)","v":836350.94419000007},927277.24159658025,2.870977305131486E-2,{"$f":"SUM($H$7:H666)","v":1002059441.7871836},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B666,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,157031648,{"$f":"_xlfn.XLOOKUP(B667,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B667,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B667,'3.calculation_annualised_rba'!C:C,\">2025\")","v":55941.501067558682},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B667,'3.calculation_annualised_rba'!C:C,\">2025\")","v":36550.355219399287},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B667)","v":1274698.35941},1413280.8563110412,2.867372892541949E-2,{"$f":"SUM($H$7:H667)","v":1003472722.6434947},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B667,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20561979,{"$f":"_xlfn.XLOOKUP(B668,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B668,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B668,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10341.64458979035},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B668,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6756.8938283069892},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B668)","v":236184.91546000002},261862.4375758658,2.8608490153349053E-2,{"$f":"SUM($H$7:H668)","v":1003734585.0810705},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B668,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,182432574,{"$f":"_xlfn.XLOOKUP(B669,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BGO023"},{"$f":"_xlfn.XLOOKUP(B669,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B669,'3.calculation_annualised_rba'!C:C,\">2025\")","v":62994.248544578542},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B669,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40507.687224941124},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B669)","v":1418503.1968700001},1572719.8501144128,2.8556641475552123E-2,{"$f":"SUM($H$7:H669)","v":1005307304.931185},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B669,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,154671563,{"$f":"_xlfn.XLOOKUP(B670,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B670,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B670,'3.calculation_annualised_rba'!C:C,\">2025\")","v":40086.362096671604},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B670,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26191.123693970454},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B670)","v":921608.45054000011},1021803.7628647513,2.8418927450832542E-2,{"$f":"SUM($H$7:H670)","v":1006329108.6940497},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B670,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,155747931,{"$f":"_xlfn.XLOOKUP(B671,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B671,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B671,'3.calculation_annualised_rba'!C:C,\">2025\")","v":50063.324904572124},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B671,'3.calculation_annualised_rba'!C:C,\">2025\")","v":32709.746320830425},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B671)","v":1152104.7546099999},1277359.1353085954,2.8391295314029872E-2,{"$f":"SUM($H$7:H671)","v":1007606467.8293583},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B671,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497652,{"$f":"_xlfn.XLOOKUP(B672,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC013"},{"$f":"_xlfn.XLOOKUP(B672,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B672,'3.calculation_annualised_rba'!C:C,\">2025\")","v":37075.368006872603},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B672,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24223.838200276641},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B672)","v":856218.16023000004},949304.37914661493,2.8291665985885603E-2,{"$f":"SUM($H$7:H672)","v":1008555772.2085049},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B672,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19896286,{"$f":"_xlfn.XLOOKUP(B673,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B673,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B673,'3.calculation_annualised_rba'!C:C,\">2025\")","v":50102.338158500512},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B673,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34138.093590362325},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B673)","v":1209272.57623},1340742.1210135007,2.8230271868721648E-2,{"$f":"SUM($H$7:H673)","v":1009896514.3295184},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B673,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20045998,{"$f":"_xlfn.XLOOKUP(B674,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT004"},{"$f":"_xlfn.XLOOKUP(B674,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B674,'3.calculation_annualised_rba'!C:C,\">2025\")","v":104982.66298617917},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B674,'3.calculation_annualised_rba'!C:C,\">2025\")","v":68375.540418540128},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B674)","v":2425484.0788699999},2689177.5537710781,2.8190471755392996E-2,{"$f":"SUM($H$7:H674)","v":1012585691.8832895},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B674,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,177012578,{"$f":"_xlfn.XLOOKUP(B675,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"COB011"},{"$f":"_xlfn.XLOOKUP(B675,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B675,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8711.5147462370405},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B675,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5691.8200691373431},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B675)","v":202318.91245999999},224314.59469496217,2.8132911550039396E-2,{"$f":"SUM($H$7:H675)","v":1012810006.4779844},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B675,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,85341245,{"$f":"_xlfn.XLOOKUP(B676,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HYT011"},{"$f":"_xlfn.XLOOKUP(B676,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B676,'3.calculation_annualised_rba'!C:C,\">2025\")","v":31518.212001364394},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B676,'3.calculation_annualised_rba'!C:C,\">2025\")","v":20592.973419482765},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B676)","v":732452.78605},812083.49648718548,2.8115086476136374E-2,{"$f":"SUM($H$7:H676)","v":1013622089.9744716},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B676,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,160864049,{"$f":"_xlfn.XLOOKUP(B677,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B677,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B677,'3.calculation_annualised_rba'!C:C,\">2025\")","v":93866.958830975447},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B677,'3.calculation_annualised_rba'!C:C,\">2025\")","v":61329.614385812252},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B677)","v":2211815.4651899999},2452279.3424575925,2.7728178661841438E-2,{"$f":"SUM($H$7:H677)","v":1016074369.3169291},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B677,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,160957458,{"$f":"_xlfn.XLOOKUP(B678,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B678,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B678,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25775.160290761552},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B678,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16840.650438152483},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B678)","v":611675.51153000002},678175.57333307946,2.7532000416411181E-2,{"$f":"SUM($H$7:H678)","v":1016752544.8902621},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B678,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19822992,{"$f":"_xlfn.XLOOKUP(B679,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B679,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B679,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13565.79741402543},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B679,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8863.4502981647674},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B679)","v":325239.63685000001},360598.99903410365,2.7252060616008423E-2,{"$f":"SUM($H$7:H679)","v":1017113143.8892962},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B679,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19896869,{"$f":"_xlfn.XLOOKUP(B680,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B680,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B680,'3.calculation_annualised_rba'!C:C,\">2025\")","v":43774.514356516978},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B680,'3.calculation_annualised_rba'!C:C,\">2025\")","v":28061.53040264692},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B680)","v":1042800.00532},1156171.0059483789,2.6909791196285799E-2,{"$f":"SUM($H$7:H680)","v":1018269314.8952446},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B680,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20325955,{"$f":"_xlfn.XLOOKUP(B681,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"EHK024"},{"$f":"_xlfn.XLOOKUP(B681,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B681,'3.calculation_annualised_rba'!C:C,\">2025\")","v":41165.960671495523},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B681,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26896.498248659598},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B681)","v":1003876.4200700001},1113015.7312226177,2.6792638726173199E-2,{"$f":"SUM($H$7:H681)","v":1019382330.6264672},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B681,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20037638,{"$f":"_xlfn.XLOOKUP(B682,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B682,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B682,'3.calculation_annualised_rba'!C:C,\">2025\")","v":30653.250375438176},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B682,'3.calculation_annualised_rba'!C:C,\">2025\")","v":20027.835658152886},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B682)","v":748368.7228600001},829729.78012580308,2.676198917241436E-2,{"$f":"SUM($H$7:H682)","v":1020212060.4065931},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B682,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,156670377,{"$f":"_xlfn.XLOOKUP(B683,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B683,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B683,'3.calculation_annualised_rba'!C:C,\">2025\")","v":134048.42458271841},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B683,'3.calculation_annualised_rba'!C:C,\">2025\")","v":87582.875711222528},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B683)","v":3283843.0603899998},3640855.4997490966,2.6670846962102052E-2,{"$f":"SUM($H$7:H683)","v":1023852915.9063421},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B683,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20368770,{"$f":"_xlfn.XLOOKUP(B684,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BGO023"},{"$f":"_xlfn.XLOOKUP(B684,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B684,'3.calculation_annualised_rba'!C:C,\">2025\")","v":47149.636076393115},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B684,'3.calculation_annualised_rba'!C:C,\">2025\")","v":30572.087069921174},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B684)","v":1146770.1543299998},1271444.5686221791,2.6659297815247823E-2,{"$f":"SUM($H$7:H684)","v":1025124360.4749644},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B684,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163310477,{"$f":"_xlfn.XLOOKUP(B685,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B685,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B685,'3.calculation_annualised_rba'!C:C,\">2025\")","v":39742.481697982985},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B685,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25966.443438968396},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B685)","v":986622.25857000006},1093885.7339494308,2.6318525872915017E-2,{"$f":"SUM($H$7:H685)","v":1026218246.2089138},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B685,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,82629098,{"$f":"_xlfn.XLOOKUP(B686,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B686,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B686,'3.calculation_annualised_rba'!C:C,\">2025\")","v":27955.870873550346},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B686,'3.calculation_annualised_rba'!C:C,\">2025\")","v":18265.455724220428},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B686)","v":701102.48757999996},777324.8601869113,2.6052475990018836E-2,{"$f":"SUM($H$7:H686)","v":1026995571.0691007},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B686,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20163297,{"$f":"_xlfn.XLOOKUP(B687,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO008"},{"$f":"_xlfn.XLOOKUP(B687,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B687,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34931.873085918065},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B687,'3.calculation_annualised_rba'!C:C,\">2025\")","v":22823.34841582751},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B687)","v":881693.69611999998},977549.56116306188,2.5885801969850099E-2,{"$f":"SUM($H$7:H687)","v":1027973120.6302638},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B687,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20271737,{"$f":"_xlfn.XLOOKUP(B688,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CDN002"},{"$f":"_xlfn.XLOOKUP(B688,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B688,'3.calculation_annualised_rba'!C:C,\">2025\")","v":20405.110017102281},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B688,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13332.142876285643},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B688)","v":516758.48440999998},572939.36872327572,2.5799562616775195E-2,{"$f":"SUM($H$7:H688)","v":1028546059.9989871},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B688,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19919777,{"$f":"_xlfn.XLOOKUP(B689,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B689,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B689,'3.calculation_annualised_rba'!C:C,\">2025\")","v":79191.640923375875},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B689,'3.calculation_annualised_rba'!C:C,\">2025\")","v":51741.23952557041},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B689)","v":2015702.5999799999},2234845.5032818001,2.5669084083179628E-2,{"$f":"SUM($H$7:H689)","v":1030780905.5022689},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B689,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20519807,{"$f":"_xlfn.XLOOKUP(B690,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B690,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B690,'3.calculation_annualised_rba'!C:C,\">2025\")","v":22881.406059369874},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B690,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14949.965650354716},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B690)","v":590220.46470000001},654387.97940369637,2.5329459997551176E-2,{"$f":"SUM($H$7:H690)","v":1031435293.4816726},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B690,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,72516285,{"$f":"_xlfn.XLOOKUP(B691,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"EHK024"},{"$f":"_xlfn.XLOOKUP(B691,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B691,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13224.899924057163},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B691,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8640.7189785905157},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B691)","v":341317.54152999999},378424.85934536578,2.5315777618277035E-2,{"$f":"SUM($H$7:H691)","v":1031813718.341018},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B691,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20479437,{"$f":"_xlfn.XLOOKUP(B692,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B692,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B692,'3.calculation_annualised_rba'!C:C,\">2025\")","v":70147.127415547176},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B692,'3.calculation_annualised_rba'!C:C,\">2025\")","v":45831.848908780128},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B692)","v":1816814.9616500002},2014335.2235487942,2.5226481439340653E-2,{"$f":"SUM($H$7:H692)","v":1033828053.5645667},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B692,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19897943,{"$f":"_xlfn.XLOOKUP(B693,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B693,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B693,'3.calculation_annualised_rba'!C:C,\">2025\")","v":39216.559991360577},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B693,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25201.583339508088},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B693)","v":1000550.87533},1109328.6403252673,2.5187708052522711E-2,{"$f":"SUM($H$7:H693)","v":1034937382.204892},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B693,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,42244921,{"$f":"_xlfn.XLOOKUP(B694,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"COB011"},{"$f":"_xlfn.XLOOKUP(B694,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B694,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19477.24198369684},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B694,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12657.662677234757},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B694)","v":502667.87081000005},557316.85355523764,2.5180966224951227E-2,{"$f":"SUM($H$7:H694)","v":1035494699.0584472},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B694,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20106367,{"$f":"_xlfn.XLOOKUP(B695,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B695,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B695,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12254.220832661131},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B695,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8006.5088677155427},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B695)","v":318142.53055000002},352730.31041851855,2.5166421018510195E-2,{"$f":"SUM($H$7:H695)","v":1035847429.3688657},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B695,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20046375,{"$f":"_xlfn.XLOOKUP(B696,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT004"},{"$f":"_xlfn.XLOOKUP(B696,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B696,'3.calculation_annualised_rba'!C:C,\">2025\")","v":54624.29429801018},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B696,'3.calculation_annualised_rba'!C:C,\">2025\")","v":35337.838618224952},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B696)","v":1406742.40726},1559680.4524496915,2.5120333641647064E-2,{"$f":"SUM($H$7:H696)","v":1037407109.8213154},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B696,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20531985,{"$f":"_xlfn.XLOOKUP(B697,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO008"},{"$f":"_xlfn.XLOOKUP(B697,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B697,'3.calculation_annualised_rba'!C:C,\">2025\")","v":35226.422518542779},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B697,'3.calculation_annualised_rba'!C:C,\">2025\")","v":23015.525520552954},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B697)","v":921316.50956999999},1021480.0826928674,2.4981127855067786E-2,{"$f":"SUM($H$7:H697)","v":1038428589.9040083},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B697,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19896675,{"$f":"_xlfn.XLOOKUP(B698,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B698,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B698,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9966.5154360061206},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B698,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6493.3148077296783},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B698)","v":260024.92708000002},288294.28459916753,2.4971893582079251E-2,{"$f":"SUM($H$7:H698)","v":1038716884.1886075},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B698,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20598947,{"$f":"_xlfn.XLOOKUP(B699,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B699,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B699,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16282.158546917341},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B699,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10638.232211711693},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B699)","v":426246.0466},472586.61101350287,2.4957961010005279E-2,{"$f":"SUM($H$7:H699)","v":1039189470.799621},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B699,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,75645177,{"$f":"_xlfn.XLOOKUP(B700,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CMN003"},{"$f":"_xlfn.XLOOKUP(B700,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B700,'3.calculation_annualised_rba'!C:C,\">2025\")","v":41368.539376166525},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B700,'3.calculation_annualised_rba'!C:C,\">2025\")","v":27027.940249322968},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B700)","v":1084744.9656700001},1202676.1332545902,2.491640072524234E-2,{"$f":"SUM($H$7:H700)","v":1040392146.9328756},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B700,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20258958,{"$f":"_xlfn.XLOOKUP(B701,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B701,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B701,'3.calculation_annualised_rba'!C:C,\">2025\")","v":18364.722071710978},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B701,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11893.036426463919},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B701)","v":480303.75520000001},532521.35881986411,2.4761489573429676E-2,{"$f":"SUM($H$7:H701)","v":1040924668.2916955},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B701,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,171177017,{"$f":"_xlfn.XLOOKUP(B702,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B702,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B702,'3.calculation_annualised_rba'!C:C,\">2025\")","v":13300.921876687806},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B702,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8336.3795134693264},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B702)","v":336759.03876999998},373370.76585211692,2.4754731287741069E-2,{"$f":"SUM($H$7:H702)","v":1041298039.0575476},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B702,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},false]
[null,20648756,{"$f":"_xlfn.XLOOKUP(B703,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BAN003"},{"$f":"_xlfn.XLOOKUP(B703,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":51},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B703,'3.calculation_annualised_rba'!C:C,\">2025\")","v":77633.226138595433},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B703,'3.calculation_annualised_rba'!C:C,\">2025\")","v":50723.022050603089},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B703)","v":2084785.1638},2311438.5766398623,2.4330095460842943E-2,{"$f":"SUM($H$7:H703)","v":1043609477.6341875},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B703,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,171744023,{"$f":"_xlfn.XLOOKUP(B704,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B704,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B704,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24013.113717976543},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B704,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15678.514896640419},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B704)","v":652778.73424999998},723747.45108284953,2.4018115287799634E-2,{"$f":"SUM($H$7:H704)","v":1044333225.0852703},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B704,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20491162,{"$f":"_xlfn.XLOOKUP(B705,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B705,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B705,'3.calculation_annualised_rba'!C:C,\">2025\")","v":22879.283210833961},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B705,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14730.59661892123},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B705)","v":613350.91159999999},680033.11933846469,2.4016588775411924E-2,{"$f":"SUM($H$7:H705)","v":1045013258.2046088},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B705,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497221,{"$f":"_xlfn.XLOOKUP(B706,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B706,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B706,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11349.876907349046},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B706,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7415.3155746093162},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B706)","v":308905.19021000003},342488.70606610196,2.4005150478592585E-2,{"$f":"SUM($H$7:H706)","v":1045355746.9106749},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B706,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20419357,{"$f":"_xlfn.XLOOKUP(B707,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B707,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B707,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17386.606928514066},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B707,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11433.30015359893},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B707)","v":476756.07302999997},528587.98018316622,2.3981446279090161E-2,{"$f":"SUM($H$7:H707)","v":1045884334.8908581},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B707,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,123245496,{"$f":"_xlfn.XLOOKUP(B708,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B708,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B708,'3.calculation_annualised_rba'!C:C,\">2025\")","v":55626.518080077178},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B708,'3.calculation_annualised_rba'!C:C,\">2025\")","v":36344.555591916775},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B708)","v":1522619.7990999999},1688155.7880910784,2.3869751078634045E-2,{"$f":"SUM($H$7:H708)","v":1047572490.6789491},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B708,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20448521,{"$f":"_xlfn.XLOOKUP(B709,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B709,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B709,'3.calculation_annualised_rba'!C:C,\">2025\")","v":29203.241823979009},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B709,'3.calculation_annualised_rba'!C:C,\">2025\")","v":18979.800189265279},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B709)","v":797110.9640700001},883771.17422289168,2.3810737832980711E-2,{"$f":"SUM($H$7:H709)","v":1048456261.8531721},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B709,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,186998791,{"$f":"_xlfn.XLOOKUP(B710,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL005"},{"$f":"_xlfn.XLOOKUP(B710,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":39},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B710,'3.calculation_annualised_rba'!C:C,\">2025\")","v":28135.649797814007},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B710,'3.calculation_annualised_rba'!C:C,\">2025\")","v":18389.808672707713},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B710)","v":779736.08770000003},864507.33821555751,2.3584657633267204E-2,{"$f":"SUM($H$7:H710)","v":1049320769.1913877},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B710,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20419295,{"$f":"_xlfn.XLOOKUP(B711,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO007"},{"$f":"_xlfn.XLOOKUP(B711,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":40},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B711,'3.calculation_annualised_rba'!C:C,\">2025\")","v":46391.489152615075},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B711,'3.calculation_annualised_rba'!C:C,\">2025\")","v":30381.451857569264},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B711)","v":1304669.5851},{"$f":"G711  / ((1 + real_disc) ^ (2023 - 2026))","v":1446510.4899692035},{"$f":"F711/G711","v":2.3286702016005526E-2},{"$f":"SUM($H$7:H711)","v":1050767279.6813569},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B711,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},{"$f":"AND($I711>=1)","v":false}]
[null,20055874,{"$f":"_xlfn.XLOOKUP(B712,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B712,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B712,'3.calculation_annualised_rba'!C:C,\">2025\")","v":32153.375701656601},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B712,'3.calculation_annualised_rba'!C:C,\">2025\")","v":21007.96869892854},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B712)","v":917835.24754000013},1017620.3452526476,2.2888605286443844E-2,{"$f":"SUM($H$7:H712)","v":1051784900.0266095},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B712,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,95621518,{"$f":"_xlfn.XLOOKUP(B713,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BGO023"},{"$f":"_xlfn.XLOOKUP(B713,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B713,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14036.879786963675},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B713,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8848.8649939528023},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B713)","v":389938.46642000001},432331.74786994117,2.2692977882366065E-2,{"$f":"SUM($H$7:H713)","v":1052217231.7744795},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B713,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20494857,{"$f":"_xlfn.XLOOKUP(B714,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"EHK024"},{"$f":"_xlfn.XLOOKUP(B714,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B714,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16334.192394524791},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B714,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10672.229433402033},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B714)","v":478324.95878999995},530327.43186911114,2.2311671672745569E-2,{"$f":"SUM($H$7:H714)","v":1052747559.2063487},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B714,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20560831,{"$f":"_xlfn.XLOOKUP(B715,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT003"},{"$f":"_xlfn.XLOOKUP(B715,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B715,'3.calculation_annualised_rba'!C:C,\">2025\")","v":50805.767379166246},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B715,'3.calculation_annualised_rba'!C:C,\">2025\")","v":33193.596336344461},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B715)","v":1525027.6621300001},1690825.4288729914,2.1765897865736478E-2,{"$f":"SUM($H$7:H715)","v":1054438384.6352216},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B715,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20602432,{"$f":"_xlfn.XLOOKUP(B716,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B716,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B716,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1831.5744104558175},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B716,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1196.6910797061942},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B716)","v":55317.887699999999},61331.930900232626,2.1632985810956663E-2,{"$f":"SUM($H$7:H716)","v":1054499716.5661218},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B716,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20053664,{"$f":"_xlfn.XLOOKUP(B717,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B717,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B717,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24390.569463754462},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B717,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15936.003877104464},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B717)","v":737049.69039999996},817180.1665096957,2.1621342610504222E-2,{"$f":"SUM($H$7:H717)","v":1055316896.7326316},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B717,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20272445,{"$f":"_xlfn.XLOOKUP(B718,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO005"},{"$f":"_xlfn.XLOOKUP(B718,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B718,'3.calculation_annualised_rba'!C:C,\">2025\")","v":64173.053478876434},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B718,'3.calculation_annualised_rba'!C:C,\">2025\")","v":41866.201938714148},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B718)","v":1967064.24425},2180919.2888733405,2.1283596639558078E-2,{"$f":"SUM($H$7:H718)","v":1057497816.0215049},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B718,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20624610,{"$f":"_xlfn.XLOOKUP(B719,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT013"},{"$f":"_xlfn.XLOOKUP(B719,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B719,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10139.960408932329},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B719,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6624.8560301873049},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B719)","v":313098.35031999997},347137.73763279588,2.1159025665310652E-2,{"$f":"SUM($H$7:H719)","v":1057844953.7591376},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B719,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20501500,{"$f":"_xlfn.XLOOKUP(B720,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B720,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B720,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17569.563971153922},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B720,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11479.380995159632},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B720)","v":542761.98600000003},601769.91574869968,2.1149935498908784E-2,{"$f":"SUM($H$7:H720)","v":1058446723.6748863},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B720,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,161720820,{"$f":"_xlfn.XLOOKUP(B721,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HTN032"},{"$f":"_xlfn.XLOOKUP(B721,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B721,'3.calculation_annualised_rba'!C:C,\">2025\")","v":53449.80516386946},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B721,'3.calculation_annualised_rba'!C:C,\">2025\")","v":34919.759717009249},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B721)","v":1706756.22218},1892311.1317984371,2.045972310703344E-2,{"$f":"SUM($H$7:H721)","v":1060339034.8066847},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B721,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20464349,{"$f":"_xlfn.XLOOKUP(B722,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CDN002"},{"$f":"_xlfn.XLOOKUP(B722,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B722,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6074.0608315909622},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B722,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3968.59356259991},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B722)","v":194016.05025999999},215109.06296016034,2.0454975540846319E-2,{"$f":"SUM($H$7:H722)","v":1060554143.8696449},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B722,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19909236,{"$f":"_xlfn.XLOOKUP(B723,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B723,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B723,'3.calculation_annualised_rba'!C:C,\">2025\")","v":31423.358126925934},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B723,'3.calculation_annualised_rba'!C:C,\">2025\")","v":20535.131741159246},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B723)","v":1028456.07427},1140267.6331954764,1.9966950708842982E-2,{"$f":"SUM($H$7:H723)","v":1061694411.5028404},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B723,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19895285,{"$f":"_xlfn.XLOOKUP(B724,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B724,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B724,'3.calculation_annualised_rba'!C:C,\">2025\")","v":39259.453392964395},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B724,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25162.142172156975},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B724)","v":1261124.32271},1398231.0791858451,1.9952150409791994E-2,{"$f":"SUM($H$7:H724)","v":1063092642.5820262},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B724,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20546216,{"$f":"_xlfn.XLOOKUP(B725,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"MRO008"},{"$f":"_xlfn.XLOOKUP(B725,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B725,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25720.834552067732},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B725,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16812.369463848787},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B725)","v":855967.02429000009},949025.9402408821,1.9641375177734403E-2,{"$f":"SUM($H$7:H725)","v":1064041668.5222671},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B725,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20594990,{"$f":"_xlfn.XLOOKUP(B726,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND013"},{"$f":"_xlfn.XLOOKUP(B726,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B726,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5503.4928934917962},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B726,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3595.8030507911644},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B726)","v":183384.67320999998},203321.86518896057,1.9607980251836472E-2,{"$f":"SUM($H$7:H726)","v":1064244990.3874561},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B726,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19898910,{"$f":"_xlfn.XLOOKUP(B727,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B727,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B727,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6594.2653415584109},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B727,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4206.7151264129207},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B727)","v":216682.71294},240239.99704007176,1.941417046766334E-2,{"$f":"SUM($H$7:H727)","v":1064485230.3844961},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B727,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20027738,{"$f":"_xlfn.XLOOKUP(B728,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B728,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B728,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19387.613725306412},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B728,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12667.235504829741},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B728)","v":675720.55010000011},749183.45240070298,1.8746263530027483E-2,{"$f":"SUM($H$7:H728)","v":1065234413.8368968},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B728,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,155131373,{"$f":"_xlfn.XLOOKUP(B729,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT003"},{"$f":"_xlfn.XLOOKUP(B729,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B729,'3.calculation_annualised_rba'!C:C,\">2025\")","v":23391.945839618653},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B729,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15012.103585500869},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B729)","v":813359.6753},901786.41080930585,1.8456906632313429E-2,{"$f":"SUM($H$7:H729)","v":1066136200.2477061},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B729,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"TRUE"},false]
[null,83526343,{"$f":"_xlfn.XLOOKUP(B730,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND024"},{"$f":"_xlfn.XLOOKUP(B730,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B730,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2227.8061624306861},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B730,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1455.0398677784508},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B730)","v":79544.822079999998},88192.766103790666,1.829207520654311E-2,{"$f":"SUM($H$7:H730)","v":1066224393.0138098},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B730,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,93688245,{"$f":"_xlfn.XLOOKUP(B731,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHM011"},{"$f":"_xlfn.XLOOKUP(B731,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B731,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1675.7875809523396},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B731,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1094.9050380699566},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B731)","v":61201.110159999997},67854.764804236096,1.7890280669868763E-2,{"$f":"SUM($H$7:H731)","v":1066292247.778614},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B731,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20564668,{"$f":"_xlfn.XLOOKUP(B732,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B732,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B732,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5900.1331613374696},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B732,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3854.9548863232358},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B732)","v":216567.27929000001},240112.01368894026,1.7800264651989087E-2,{"$f":"SUM($H$7:H732)","v":1066532359.792303},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B732,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20292536,{"$f":"_xlfn.XLOOKUP(B733,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"COB011"},{"$f":"_xlfn.XLOOKUP(B733,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":1},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B733,'3.calculation_annualised_rba'!C:C,\">2025\")","v":784.18466299814793},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B733,'3.calculation_annualised_rba'!C:C,\">2025\")","v":512.36072402799471},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B733)","v":29600.428350000002},32818.524019301753,1.7309233433035597E-2,{"$f":"SUM($H$7:H733)","v":1066565178.3163223},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B733,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20266524,{"$f":"_xlfn.XLOOKUP(B734,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CLC003"},{"$f":"_xlfn.XLOOKUP(B734,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B734,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1839.3028421709589},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B734,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1201.5391587039876},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B734)","v":70265.598610000001},77904.725176482141,1.7099963317369189E-2,{"$f":"SUM($H$7:H734)","v":1066643083.0414988},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B734,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,160253147,{"$f":"_xlfn.XLOOKUP(B735,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CDN001"},{"$f":"_xlfn.XLOOKUP(B735,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B735,'3.calculation_annualised_rba'!C:C,\">2025\")","v":25838.07891879859},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B735,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16881.076283166574},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B735)","v":1006827.3943900001},1116287.5291998677,1.6766604064636322E-2,{"$f":"SUM($H$7:H735)","v":1067759370.5706986},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B735,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20052528,{"$f":"_xlfn.XLOOKUP(B736,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B736,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B736,'3.calculation_annualised_rba'!C:C,\">2025\")","v":26774.781066952582},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B736,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17493.770103467679},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B736)","v":1045554.7431000001},1159225.2329660028,1.6731567829341789E-2,{"$f":"SUM($H$7:H736)","v":1068918595.8036646},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B736,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20292686,{"$f":"_xlfn.XLOOKUP(B737,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"COB011"},{"$f":"_xlfn.XLOOKUP(B737,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B737,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3155.6223391033323},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B737,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2061.7808823758101},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B737)","v":125581.60915},139234.57483586852,1.6417856852854396E-2,{"$f":"SUM($H$7:H737)","v":1069057830.3785005},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B737,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20526231,{"$f":"_xlfn.XLOOKUP(B738,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT003"},{"$f":"_xlfn.XLOOKUP(B738,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B738,'3.calculation_annualised_rba'!C:C,\">2025\")","v":27005.796881239792},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B738,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17620.568087287142},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B738)","v":1080928.2091299999},1198444.4270541689,1.6301330595737993E-2,{"$f":"SUM($H$7:H738)","v":1070256274.8055546},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B738,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20504979,{"$f":"_xlfn.XLOOKUP(B739,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CDN002"},{"$f":"_xlfn.XLOOKUP(B739,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B739,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3929.5339758472364},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B739,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2567.4295455615793},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B739)","v":158677.14253000001},175928.18427693369,1.6180210360645819E-2,{"$f":"SUM($H$7:H739)","v":1070432202.9898316},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B739,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20193390,{"$f":"_xlfn.XLOOKUP(B740,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B740,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B740,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1240.6964464619782},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B740,'3.calculation_annualised_rba'!C:C,\">2025\")","v":810.6306583169187},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B740)","v":50210.887199999997},55669.708158248686,1.6144519715176806E-2,{"$f":"SUM($H$7:H740)","v":1070487872.6979898},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B740,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19938359,{"$f":"_xlfn.XLOOKUP(B741,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"STL006"},{"$f":"_xlfn.XLOOKUP(B741,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B741,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2028.1376241709336},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B741,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1324.7761290501151},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B741)","v":83772.248959999997},92879.789850902132,1.5814021295795413E-2,{"$f":"SUM($H$7:H741)","v":1070580752.4878408},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B741,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19900248,{"$f":"_xlfn.XLOOKUP(B742,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B742,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B742,'3.calculation_annualised_rba'!C:C,\">2025\")","v":44599.845085834095},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B742,'3.calculation_annualised_rba'!C:C,\">2025\")","v":28934.497076152282},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B742)","v":1830873.7326199999},2029922.4342237641,1.580365514051409E-2,{"$f":"SUM($H$7:H742)","v":1072610674.9220645},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B742,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20683854,{"$f":"_xlfn.XLOOKUP(B743,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT003"},{"$f":"_xlfn.XLOOKUP(B743,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B743,'3.calculation_annualised_rba'!C:C,\">2025\")","v":22251.395660354225},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B743,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14535.500476024708},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B743)","v":927190.29927999992},1027992.4583383353,1.5676933297632752E-2,{"$f":"SUM($H$7:H743)","v":1073638667.3804029},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B743,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19899321,{"$f":"_xlfn.XLOOKUP(B744,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B744,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B744,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11143.004214872601},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B744,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7224.5579090912179},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B744)","v":465760.01355999999},516396.45249421429,1.5511331369713081E-2,{"$f":"SUM($H$7:H744)","v":1074155063.8328972},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B744,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,128771645,{"$f":"_xlfn.XLOOKUP(B745,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CMN003"},{"$f":"_xlfn.XLOOKUP(B745,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B745,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2521.9609163281471},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B745,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1647.7671421421903},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B745)","v":107315.86659999999},118983.01957053544,1.5354366454346745E-2,{"$f":"SUM($H$7:H745)","v":1074274046.8524678},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B745,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,95142700,{"$f":"_xlfn.XLOOKUP(B746,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B746,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B746,'3.calculation_annualised_rba'!C:C,\">2025\")","v":29399.465173860841},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B746,'3.calculation_annualised_rba'!C:C,\">2025\")","v":18875.640447010006},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B746)","v":1239432.4432099999},1374180.904641849,1.5229261223890572E-2,{"$f":"SUM($H$7:H746)","v":1075648227.7571096},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B746,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19896382,{"$f":"_xlfn.XLOOKUP(B747,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B747,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B747,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9786.4405867595888},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B747,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6394.1416113884643},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B747)","v":422706.17614999996},468661.8933704035,1.5126681302899778E-2,{"$f":"SUM($H$7:H747)","v":1076116889.65048},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B747,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497251,{"$f":"_xlfn.XLOOKUP(B748,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"COB011"},{"$f":"_xlfn.XLOOKUP(B748,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B748,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1891.6614145223436},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B748,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1180.192333488267},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B748)","v":78557.341589999996},87097.928833313897,1.5023323213351968E-2,{"$f":"SUM($H$7:H748)","v":1076203987.5793133},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B748,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19909287,{"$f":"_xlfn.XLOOKUP(B749,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD003"},{"$f":"_xlfn.XLOOKUP(B749,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B749,'3.calculation_annualised_rba'!C:C,\">2025\")","v":24830.171314787374},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B749,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16223.225412167558},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B749)","v":1100318.21893},1219942.4775158542,1.4744121412389016E-2,{"$f":"SUM($H$7:H749)","v":1077423930.0568292},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B749,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,200307352,{"$f":"_xlfn.XLOOKUP(B750,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CDN001"},{"$f":"_xlfn.XLOOKUP(B750,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B750,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5522.5050841695938},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B750,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3530.1723398971772},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B750)","v":240893.71468},267083.16744086583,1.465448089663365E-2,{"$f":"SUM($H$7:H750)","v":1077691013.2242701},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B750,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,54406525,{"$f":"_xlfn.XLOOKUP(B751,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HYT011"},{"$f":"_xlfn.XLOOKUP(B751,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B751,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5819.015216962016},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B751,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3801.9550628467468},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B751)","v":260343.47251999998},288647.4616224952,1.4603612013182605E-2,{"$f":"SUM($H$7:H751)","v":1077979660.6858926},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B751,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20014178,{"$f":"_xlfn.XLOOKUP(B752,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT003"},{"$f":"_xlfn.XLOOKUP(B752,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B752,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9293.509699170243},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B752,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6305.6205914263819},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B752)","v":441963.777},490013.13966241374,1.426727917438895E-2,{"$f":"SUM($H$7:H752)","v":1078469673.8255551},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B752,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20048858,{"$f":"_xlfn.XLOOKUP(B753,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT003"},{"$f":"_xlfn.XLOOKUP(B753,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B753,'3.calculation_annualised_rba'!C:C,\">2025\")","v":16992.986910125332},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B753,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10998.64036866379},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B753)","v":770921.70598999993},854734.67565660726,1.4266870790127239E-2,{"$f":"SUM($H$7:H753)","v":1079324408.5012116},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B753,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,157998524,{"$f":"_xlfn.XLOOKUP(B754,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HYT011"},{"$f":"_xlfn.XLOOKUP(B754,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B754,'3.calculation_annualised_rba'!C:C,\">2025\")","v":27906.795709415917},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B754,'3.calculation_annualised_rba'!C:C,\">2025\")","v":18233.391609970124},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B754)","v":1288348.8067399999},1428415.3512675581,1.4152527261702802E-2,{"$f":"SUM($H$7:H754)","v":1080752823.8524792},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B754,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20210329,{"$f":"_xlfn.XLOOKUP(B755,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BGO023"},{"$f":"_xlfn.XLOOKUP(B755,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B755,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10528.687507283621},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B755,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6878.4170160706381},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B755)","v":487849.70832999999},540887.69193900726,1.4099459113374763E-2,{"$f":"SUM($H$7:H755)","v":1081293711.5444183},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B755,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,161724387,{"$f":"_xlfn.XLOOKUP(B756,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT013"},{"$f":"_xlfn.XLOOKUP(B756,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B756,'3.calculation_annualised_rba'!C:C,\">2025\")","v":10049.962155353549},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B756,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6566.3180234666906},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B756)","v":468230.5466},519135.57663644035,1.4023685705999368E-2,{"$f":"SUM($H$7:H756)","v":1081812847.1210549},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B756,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,190649714,{"$f":"_xlfn.XLOOKUP(B757,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT003"},{"$f":"_xlfn.XLOOKUP(B757,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B757,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7941.9802186378256},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B757,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5188.9683383062993},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B757)","v":390304.54758000001},432737.6285957339,1.3294665333723086E-2,{"$f":"SUM($H$7:H757)","v":1082245584.7496507},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B757,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,154971194,{"$f":"_xlfn.XLOOKUP(B758,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT004"},{"$f":"_xlfn.XLOOKUP(B758,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B758,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14050.73810021154},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B758,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9180.2947517849134},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B758)","v":703446.88653000002},779924.13720890752,1.3050444784921796E-2,{"$f":"SUM($H$7:H758)","v":1083025508.8868597},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B758,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20595166,{"$f":"_xlfn.XLOOKUP(B759,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WBL012"},{"$f":"_xlfn.XLOOKUP(B759,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B759,'3.calculation_annualised_rba'!C:C,\">2025\")","v":977.10440459864856},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B759,'3.calculation_annualised_rba'!C:C,\">2025\")","v":638.40820129925021},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B759)","v":50168.0432},55622.206249612187,1.2725395701685455E-2,{"$f":"SUM($H$7:H759)","v":1083081131.0931094},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B759,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163520203,{"$f":"_xlfn.XLOOKUP(B760,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"COB011"},{"$f":"_xlfn.XLOOKUP(B760,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B760,'3.calculation_annualised_rba'!C:C,\">2025\")","v":23710.969513742068},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B760,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14923.135610074902},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B760)","v":1194252.6748799998},1324089.287906019,1.2495794168159933E-2,{"$f":"SUM($H$7:H760)","v":1084405220.3810153},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B760,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,171121713,{"$f":"_xlfn.XLOOKUP(B761,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B761,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B761,'3.calculation_annualised_rba'!C:C,\">2025\")","v":15062.530333467246},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B761,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9841.3668508167957},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B761)","v":805527.25259000005},893102.46374617296,1.2217298445426883E-2,{"$f":"SUM($H$7:H761)","v":1085298322.8447614},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B761,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20326226,{"$f":"_xlfn.XLOOKUP(B762,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN023"},{"$f":"_xlfn.XLOOKUP(B762,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B762,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1986.2800916135971},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B762,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1297.7707342179162},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B762)","v":106603.15221},118192.82038657273,1.2173849528027162E-2,{"$f":"SUM($H$7:H762)","v":1085416515.665148},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B762,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20026023,{"$f":"_xlfn.XLOOKUP(B763,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B763,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B763,'3.calculation_annualised_rba'!C:C,\">2025\")","v":45054.512838590759},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B763,'3.calculation_annualised_rba'!C:C,\">2025\")","v":29423.36386037281},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B763)","v":2509329.7520500002},2782138.7503671525,1.1725586817091438E-2,{"$f":"SUM($H$7:H763)","v":1088198654.4155152},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B763,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,44600975,{"$f":"_xlfn.XLOOKUP(B764,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HYT011"},{"$f":"_xlfn.XLOOKUP(B764,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B764,'3.calculation_annualised_rba'!C:C,\">2025\")","v":19181.371710787258},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B764,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12532.443950767525},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B764)","v":1108677.7800199999},1229210.8723234916,1.1303955194755907E-2,{"$f":"SUM($H$7:H764)","v":1089427865.2878387},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B764,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,54405804,{"$f":"_xlfn.XLOOKUP(B765,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HYT011"},{"$f":"_xlfn.XLOOKUP(B765,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B765,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9415.9643583791731},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B765,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6152.084507284404},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B765)","v":548764.49711},608425.00711124274,1.1210791768934747E-2,{"$f":"SUM($H$7:H765)","v":1090036290.29495},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B765,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20050369,{"$f":"_xlfn.XLOOKUP(B766,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT003"},{"$f":"_xlfn.XLOOKUP(B766,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B766,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1325.3722855917799},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B766,'3.calculation_annualised_rba'!C:C,\">2025\")","v":848.09859613851211},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B766)","v":75659.018179999999},83884.505861115947,1.1209484560330996E-2,{"$f":"SUM($H$7:H766)","v":1090120174.8008111},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B766,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20428138,{"$f":"_xlfn.XLOOKUP(B767,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"RCT022"},{"$f":"_xlfn.XLOOKUP(B767,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B767,'3.calculation_annualised_rba'!C:C,\">2025\")","v":12502.67157603484},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B767,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8161.3460576201114},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B767)","v":732119.32867999992},811713.78634051594,1.1147562614328043E-2,{"$f":"SUM($H$7:H767)","v":1090931888.5871515},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B767,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,72859584,{"$f":"_xlfn.XLOOKUP(B768,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT013"},{"$f":"_xlfn.XLOOKUP(B768,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B768,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8699.6635826835118},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B768,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5697.4057399705989},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B768)","v":514818.99757000007},570789.0249954405,1.1066813320531983E-2,{"$f":"SUM($H$7:H768)","v":1091502677.6121469},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B768,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19900288,{"$f":"_xlfn.XLOOKUP(B769,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B769,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B769,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9851.6213378353186},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B769,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6433.4686554133332},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B769)","v":605799.88907999999},671661.16569601314,1.0619791735491305E-2,{"$f":"SUM($H$7:H769)","v":1092174338.7778428},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B769,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20597302,{"$f":"_xlfn.XLOOKUP(B770,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B770,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B770,'3.calculation_annualised_rba'!C:C,\">2025\")","v":8252.3187806294427},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B770,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5339.4496760783304},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B770)","v":528191.15727999993},585614.97749327216,1.010893424186545E-2,{"$f":"SUM($H$7:H770)","v":1092759953.755336},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B770,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20500727,{"$f":"_xlfn.XLOOKUP(B771,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CHA006"},{"$f":"_xlfn.XLOOKUP(B771,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B771,'3.calculation_annualised_rba'!C:C,\">2025\")","v":17384.766780539132},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B771,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11358.640528214333},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B771)","v":1123898.73575},1246086.6180159263,1.0106462590363612E-2,{"$f":"SUM($H$7:H771)","v":1094006040.3733521},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B771,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20154279,{"$f":"_xlfn.XLOOKUP(B772,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"ART033"},{"$f":"_xlfn.XLOOKUP(B772,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B772,'3.calculation_annualised_rba'!C:C,\">2025\")","v":11804.288892234232},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B772,'3.calculation_annualised_rba'!C:C,\">2025\")","v":7712.5379886128121},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B772)","v":780960.80484999996},865865.20401158149,9.8757043128357355E-3,{"$f":"SUM($H$7:H772)","v":1094871905.5773637},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B772,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20026976,{"$f":"_xlfn.XLOOKUP(B773,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HTN032"},{"$f":"_xlfn.XLOOKUP(B773,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B773,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4580.2843652406209},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B773,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2991.4076533783195},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B773)","v":310133.80366999999},343850.89177066949,9.6455388544531163E-3,{"$f":"SUM($H$7:H773)","v":1095215756.4691343},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B773,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20464367,{"$f":"_xlfn.XLOOKUP(B774,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"CDN002"},{"$f":"_xlfn.XLOOKUP(B774,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B774,'3.calculation_annualised_rba'!C:C,\">2025\")","v":646.61677150871219},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B774,'3.calculation_annualised_rba'!C:C,\">2025\")","v":422.47834324149602},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B774)","v":47169.196530000001},52297.331342198966,8.9566576138899526E-3,{"$f":"SUM($H$7:H774)","v":1095268053.8004766},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B774,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,19849367,{"$f":"_xlfn.XLOOKUP(B775,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KRT013"},{"$f":"_xlfn.XLOOKUP(B775,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B775,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6938.4574306393924},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B775,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4533.3621537663475},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B775)","v":508233.38264999999},{"$f":"G775  / ((1 + real_disc) ^ (2023 - 2026))","v":563487.43601576972},{"$f":"F775/G775","v":8.9198433407281577E-3},{"$f":"SUM($H$7:H775)","v":1095831541.2364924},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B775,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},{"$f":"AND($I775>=1)","v":false}]
[null,20445270,{"$f":"_xlfn.XLOOKUP(B776,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"COB011"},{"$f":"_xlfn.XLOOKUP(B776,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B776,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6906.2973088185354},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B776,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4460.7728700217413},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B776)","v":503141.31211},557841.76638731081,8.8658449677185298E-3,{"$f":"SUM($H$7:H776)","v":1096389383.0028796},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B776,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20444130,{"$f":"_xlfn.XLOOKUP(B777,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"TRG013"},{"$f":"_xlfn.XLOOKUP(B777,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B777,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3838.4690965929008},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B777,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2507.9307187292784},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B777)","v":290621.68579000002},322217.45789800643,8.6295374411305328E-3,{"$f":"SUM($H$7:H777)","v":1096711600.4607775},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B777,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,199367719,{"$f":"_xlfn.XLOOKUP(B778,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B778,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B778,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2852.8394634274714},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B778,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1863.9524106846602},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B778)","v":219038.28667},242851.66374040316,8.5097105123583469E-3,{"$f":"SUM($H$7:H778)","v":1096954452.1245179},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B778,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20513731,{"$f":"_xlfn.XLOOKUP(B779,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"COB011"},{"$f":"_xlfn.XLOOKUP(B779,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B779,'3.calculation_annualised_rba'!C:C,\">2025\")","v":5968.6663668516558},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B779,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3831.3718300784358},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B779)","v":457488.33452999999},507225.49409739062,8.3747967781836238E-3,{"$f":"SUM($H$7:H779)","v":1097461677.6186154},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B779,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20497839,{"$f":"_xlfn.XLOOKUP(B780,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"SHN024"},{"$f":"_xlfn.XLOOKUP(B780,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B780,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4401.4426130338343},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B780,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2858.9874228825433},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B780)","v":352855.69432000001},391217.41558811988,8.1024267679516791E-3,{"$f":"SUM($H$7:H780)","v":1097852895.0342035},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B780,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,163502879,{"$f":"_xlfn.XLOOKUP(B781,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"HSM002"},{"$f":"_xlfn.XLOOKUP(B781,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B781,'3.calculation_annualised_rba'!C:C,\">2025\")","v":14601.007695117411},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B781,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9419.4271984586012},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B781)","v":1242825.5960500001},1377942.9538481641,7.5790418449666764E-3,{"$f":"SUM($H$7:H781)","v":1099230837.9880517},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B781,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20477004,{"$f":"_xlfn.XLOOKUP(B782,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN022"},{"$f":"_xlfn.XLOOKUP(B782,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":1},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B782,'3.calculation_annualised_rba'!C:C,\">2025\")","v":391.87103228978384},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B782,'3.calculation_annualised_rba'!C:C,\">2025\")","v":224.91793478959852},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B782)","v":30317.240030000001},33613.265941926533,7.4188130109150482E-3,{"$f":"SUM($H$7:H782)","v":1099264451.2539935},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B782,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20293918,{"$f":"_xlfn.XLOOKUP(B783,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"COB011"},{"$f":"_xlfn.XLOOKUP(B783,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B783,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1853.7111754880548},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B783,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1207.394344072442},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B783)","v":168670.76883000002},187008.29639181381,7.1582903928620331E-3,{"$f":"SUM($H$7:H783)","v":1099451459.5503852},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B783,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,117327676,{"$f":"_xlfn.XLOOKUP(B784,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"BET005"},{"$f":"_xlfn.XLOOKUP(B784,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B784,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4748.87084875848},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B784,'3.calculation_annualised_rba'!C:C,\">2025\")","v":3102.7575789136295},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B784)","v":452277.55257999996},501448.20700669824,6.8602953235553429E-3,{"$f":"SUM($H$7:H784)","v":1099952907.7573919},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B784,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20662562,{"$f":"_xlfn.XLOOKUP(B785,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"PLD001"},{"$f":"_xlfn.XLOOKUP(B785,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B785,'3.calculation_annualised_rba'!C:C,\">2025\")","v":9256.7388070584348},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B785,'3.calculation_annualised_rba'!C:C,\">2025\")","v":6051.2551449800058},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B785)","v":898492.51672000007},996174.71384120022,6.7348976562102815E-3,{"$f":"SUM($H$7:H785)","v":1100949082.4712331},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B785,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,132232100,{"$f":"_xlfn.XLOOKUP(B786,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WND024"},{"$f":"_xlfn.XLOOKUP(B786,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B786,'3.calculation_annualised_rba'!C:C,\">2025\")","v":4103.9313064724938},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B786,'3.calculation_annualised_rba'!C:C,\">2025\")","v":2681.3750826319952},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B786)","v":432458.46873000002},479474.43447607948,6.2003065647121781E-3,{"$f":"SUM($H$7:H786)","v":1101428556.9057093},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B786,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,20014721,{"$f":"_xlfn.XLOOKUP(B787,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"KGT003"},{"$f":"_xlfn.XLOOKUP(B787,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B787,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1556.4872693318966},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B787,'3.calculation_annualised_rba'!C:C,\">2025\")","v":1017.8220076157739},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B787)","v":182986.64491},202880.56409799473,5.5622748212929892E-3,{"$f":"SUM($H$7:H787)","v":1101631437.4698071},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B787,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]
[null,131057147,{"$f":"_xlfn.XLOOKUP(B788,'3.calculation_annualised_rba'!B:B,'3.calculation_annualised_rba'!D:D)","v":"WIN022"},{"$f":"_xlfn.XLOOKUP(B788,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUMIFS('3.calculation_annualised_rba'!I:I,'3.calculation_annualised_rba'!$B:$B,B788,'3.calculation_annualised_rba'!C:C,\">2025\")","v":529.31289281209934},{"$f":"SUMIFS('3.calculation_annualised_rba'!J:J,'3.calculation_annualised_rba'!$B:$B,B788,'3.calculation_annualised_rba'!C:C,\">2025\")","v":345.83580857306333},{"$f":"_xlfn.MAXIFS('3.calculation_annualised_rba'!K:K,'3.calculation_annualised_rba'!$B:$B,B788)","v":208703.45968},231393.25632155774,1.6570679235664088E-3,{"$f":"SUM($H$7:H788)","v":1101862830.7261288},false,{"$f":"IF(ISNA(_xlfn.XLOOKUP(B788,draft_proposal_sites!B:B,draft_proposal_sites!B:B)),\"FALSE\",\"TRUE\")","v":"FALSE"},false]

{"sheet":"5.calculation_options_timing","index":15,"n_rows":788,"n_cols":11,"rows_kept":788,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["5.calculation_options_timing",null,null,"1. sort the list by PVR",null,null,null,null,null,"Augmentation Year"]
[null,null,null,null,null,null,null,null,null,"customer_count_target"]
[null,null,null,null,null,null,null,0,null,{"$f":"SUMIF('4.calculation_options'!M7:M200,\"TRUE\",'4.calculation_options'!D7:D200)+1","v":2339}]
[null,"iso_gis_id","PVR",{"$f":"'4.calculation_options'!H6","v":"capital_cost@2026"},"customer_count_reference","cummulative_capital_cost","cummulative_customer_count","option 1 - Base Case","Option 2 - Draft Proposal","Option 3 - Economic Upgrades","Option 4 - Accelerated Upgrades"]
[null,20566468,{"$f":"_xlfn.XLOOKUP(B7,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":135.1060580320005},{"$f":"_xlfn.XLOOKUP(B7,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":343772.30480549484},{"$f":"_xlfn.XLOOKUP(B7,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D7)","v":343772.30480549484},{"$f":"SUM($E$7:E7)","v":9},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B7,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2026},{"$f":"MIN(2030,IF(AND($G7<=J$5,$C7>=1),2026+INT($G7/(J$5/5)),0))","v":2026}]
[null,177117291,{"$f":"_xlfn.XLOOKUP(B8,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":47.432117856657314},{"$f":"_xlfn.XLOOKUP(B8,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1585232.4465011659},{"$f":"_xlfn.XLOOKUP(B8,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":39},{"$f":"SUM($D$7:D8)","v":1929004.7513066607},{"$f":"SUM($E$7:E8)","v":48},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B8,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2027},2026]
[null,182632546,{"$f":"_xlfn.XLOOKUP(B9,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":30.629414598321926},{"$f":"_xlfn.XLOOKUP(B9,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2101693.6923571234},{"$f":"_xlfn.XLOOKUP(B9,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":67},{"$f":"SUM($D$7:D9)","v":4030698.4436637843},{"$f":"SUM($E$7:E9)","v":115},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B9,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2026},2026]
[null,42784818,{"$f":"_xlfn.XLOOKUP(B10,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":24.41586583750685},{"$f":"_xlfn.XLOOKUP(B10,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1104043.3688994406},{"$f":"_xlfn.XLOOKUP(B10,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":54},{"$f":"SUM($D$7:D10)","v":5134741.8125632247},{"$f":"SUM($E$7:E10)","v":169},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B10,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2026},2026]
[null,19823824,{"$f":"_xlfn.XLOOKUP(B11,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":20.629845189298578},{"$f":"_xlfn.XLOOKUP(B11,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":450621.88694011827},{"$f":"_xlfn.XLOOKUP(B11,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D11)","v":5585363.6995033426},{"$f":"SUM($E$7:E11)","v":188},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B11,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2026]
[null,20623140,{"$f":"_xlfn.XLOOKUP(B12,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":20.488721496092101},{"$f":"_xlfn.XLOOKUP(B12,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1009013.3548072285},{"$f":"_xlfn.XLOOKUP(B12,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUM($D$7:D12)","v":6594377.0543105714},{"$f":"SUM($E$7:E12)","v":221},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B12,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2027},2026]
[null,157577552,{"$f":"_xlfn.XLOOKUP(B13,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":17.626616910881545},{"$f":"_xlfn.XLOOKUP(B13,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":837312.28959899035},{"$f":"_xlfn.XLOOKUP(B13,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D13)","v":7431689.3439095616},{"$f":"SUM($E$7:E13)","v":243},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B13,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2026},2026]
[null,187173693,{"$f":"_xlfn.XLOOKUP(B14,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":15.772761659318643},{"$f":"_xlfn.XLOOKUP(B14,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2278303.7493363195},{"$f":"_xlfn.XLOOKUP(B14,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":59},{"$f":"SUM($D$7:D14)","v":9709993.0932458807},{"$f":"SUM($E$7:E14)","v":302},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B14,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2026]
[null,20357159,{"$f":"_xlfn.XLOOKUP(B15,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":14.472547183331807},{"$f":"_xlfn.XLOOKUP(B15,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1025370.3072580755},{"$f":"_xlfn.XLOOKUP(B15,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D15)","v":10735363.400503956},{"$f":"SUM($E$7:E15)","v":324},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B15,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2026},2026]
[null,156672955,{"$f":"_xlfn.XLOOKUP(B16,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":12.843949850293074},{"$f":"_xlfn.XLOOKUP(B16,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2940992.2931472142},{"$f":"_xlfn.XLOOKUP(B16,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":57},{"$f":"SUM($D$7:D16)","v":13676355.69365117},{"$f":"SUM($E$7:E16)","v":381},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B16,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2027},2026]
[null,155132762,{"$f":"_xlfn.XLOOKUP(B17,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":11.757616948550046},{"$f":"_xlfn.XLOOKUP(B17,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1073567.9485015988},{"$f":"_xlfn.XLOOKUP(B17,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D17)","v":14749923.642152768},{"$f":"SUM($E$7:E17)","v":389},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B17,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2026]
[null,163873654,{"$f":"_xlfn.XLOOKUP(B18,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":10.89285518240615},{"$f":"_xlfn.XLOOKUP(B18,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":576321.15245613584},{"$f":"_xlfn.XLOOKUP(B18,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D18)","v":15326244.794608904},{"$f":"SUM($E$7:E18)","v":405},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B18,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2028},2026]
[null,157599024,{"$f":"_xlfn.XLOOKUP(B19,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":10.532454998449342},{"$f":"_xlfn.XLOOKUP(B19,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1537136.9229081552},{"$f":"_xlfn.XLOOKUP(B19,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUM($D$7:D19)","v":16863381.717517059},{"$f":"SUM($E$7:E19)","v":426},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B19,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2026},2026]
[null,154876579,{"$f":"_xlfn.XLOOKUP(B20,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.4959521689981443},{"$f":"_xlfn.XLOOKUP(B20,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1198365.5302466967},{"$f":"_xlfn.XLOOKUP(B20,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":41},{"$f":"SUM($D$7:D20)","v":18061747.247763757},{"$f":"SUM($E$7:E20)","v":467},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B20,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2026]
[null,20627970,{"$f":"_xlfn.XLOOKUP(B21,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.3334420708595118},{"$f":"_xlfn.XLOOKUP(B21,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1583901.3276479892},{"$f":"_xlfn.XLOOKUP(B21,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUM($D$7:D21)","v":19645648.575411744},{"$f":"SUM($E$7:E21)","v":500},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B21,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2026},2027]
[null,19899526,{"$f":"_xlfn.XLOOKUP(B22,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.6615579377094551},{"$f":"_xlfn.XLOOKUP(B22,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":898095.95395535883},{"$f":"_xlfn.XLOOKUP(B22,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUM($D$7:D22)","v":20543744.529367104},{"$f":"SUM($E$7:E22)","v":526},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B22,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2028},2027]
[null,155249882,{"$f":"_xlfn.XLOOKUP(B23,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.9395333273242459},{"$f":"_xlfn.XLOOKUP(B23,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2100569.0854129954},{"$f":"_xlfn.XLOOKUP(B23,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D23)","v":22644313.614780098},{"$f":"SUM($E$7:E23)","v":541},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B23,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2027]
[null,20623470,{"$f":"_xlfn.XLOOKUP(B24,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.7801019852723181},{"$f":"_xlfn.XLOOKUP(B24,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":803026.11006046168},{"$f":"_xlfn.XLOOKUP(B24,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D24)","v":23447339.724840559},{"$f":"SUM($E$7:E24)","v":566},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B24,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2028},2027]
[null,19962390,{"$f":"_xlfn.XLOOKUP(B25,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.630497517618382},{"$f":"_xlfn.XLOOKUP(B25,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4480244.2800034583},{"$f":"_xlfn.XLOOKUP(B25,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":63},{"$f":"SUM($D$7:D25)","v":27927584.004844017},{"$f":"SUM($E$7:E25)","v":629},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B25,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2030},2027]
[null,20189098,{"$f":"_xlfn.XLOOKUP(B26,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.7288576199769645},{"$f":"_xlfn.XLOOKUP(B26,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1025656.3488861952},{"$f":"_xlfn.XLOOKUP(B26,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D26)","v":28953240.353730213},{"$f":"SUM($E$7:E26)","v":643},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B26,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2027]
[null,128437144,{"$f":"_xlfn.XLOOKUP(B27,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.5992138116915857},{"$f":"_xlfn.XLOOKUP(B27,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2557949.512736768},{"$f":"_xlfn.XLOOKUP(B27,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUM($D$7:D27)","v":31511189.86646698},{"$f":"SUM($E$7:E27)","v":664},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B27,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2027]
[null,164004272,{"$f":"_xlfn.XLOOKUP(B28,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.37327218275336},{"$f":"_xlfn.XLOOKUP(B28,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":366448.37901893584},{"$f":"_xlfn.XLOOKUP(B28,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D28)","v":31877638.245485917},{"$f":"SUM($E$7:E28)","v":671},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B28,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2027]
[null,20090442,{"$f":"_xlfn.XLOOKUP(B29,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.0667929009854982},{"$f":"_xlfn.XLOOKUP(B29,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":235680.79876266635},{"$f":"_xlfn.XLOOKUP(B29,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D29)","v":32113319.044248585},{"$f":"SUM($E$7:E29)","v":674},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B29,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2028},2027]
[null,42784766,{"$f":"_xlfn.XLOOKUP(B30,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.9927891673369995},{"$f":"_xlfn.XLOOKUP(B30,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1085778.2435134565},{"$f":"_xlfn.XLOOKUP(B30,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUM($D$7:D30)","v":33199097.287762042},{"$f":"SUM($E$7:E30)","v":697},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B30,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2029},2027]
[null,20438260,{"$f":"_xlfn.XLOOKUP(B31,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.9919693138235131},{"$f":"_xlfn.XLOOKUP(B31,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1325798.7040921149},{"$f":"_xlfn.XLOOKUP(B31,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUM($D$7:D31)","v":34524895.991854154},{"$f":"SUM($E$7:E31)","v":733},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B31,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2027]
[null,20239754,{"$f":"_xlfn.XLOOKUP(B32,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.3967091788958763},{"$f":"_xlfn.XLOOKUP(B32,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":647315.27762351488},{"$f":"_xlfn.XLOOKUP(B32,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D32)","v":35172211.269477665},{"$f":"SUM($E$7:E32)","v":743},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B32,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2029},2027]
[null,157577303,{"$f":"_xlfn.XLOOKUP(B33,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.8412429073609502},{"$f":"_xlfn.XLOOKUP(B33,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2874393.748336643},{"$f":"_xlfn.XLOOKUP(B33,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":44},{"$f":"SUM($D$7:D33)","v":38046605.017814308},{"$f":"SUM($E$7:E33)","v":787},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B33,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2028},2027]
[null,20495863,{"$f":"_xlfn.XLOOKUP(B34,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.5810496325902994},{"$f":"_xlfn.XLOOKUP(B34,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2647828.6091700154},{"$f":"_xlfn.XLOOKUP(B34,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":58},{"$f":"SUM($D$7:D34)","v":40694433.626984321},{"$f":"SUM($E$7:E34)","v":845},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B34,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2028},2027]
[null,19941169,{"$f":"_xlfn.XLOOKUP(B35,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.3491572058575763},{"$f":"_xlfn.XLOOKUP(B35,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1592123.0497966346},{"$f":"_xlfn.XLOOKUP(B35,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D35)","v":42286556.676780954},{"$f":"SUM($E$7:E35)","v":860},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B35,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2027]
[null,20592233,{"$f":"_xlfn.XLOOKUP(B36,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.1585160580549525},{"$f":"_xlfn.XLOOKUP(B36,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":152406.56584520964},{"$f":"_xlfn.XLOOKUP(B36,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D36)","v":42438963.24262616},{"$f":"SUM($E$7:E36)","v":865},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B36,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2030},2027]
[null,177828198,{"$f":"_xlfn.XLOOKUP(B37,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.1273178948112079},{"$f":"_xlfn.XLOOKUP(B37,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2426157.0926495525},{"$f":"_xlfn.XLOOKUP(B37,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D37)","v":44865120.33527571},{"$f":"SUM($E$7:E37)","v":893},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B37,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2027]
[null,20541660,{"$f":"_xlfn.XLOOKUP(B38,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.057636279385199},{"$f":"_xlfn.XLOOKUP(B38,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2567882.0300615411},{"$f":"_xlfn.XLOOKUP(B38,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D38)","v":47433002.365337253},{"$f":"SUM($E$7:E38)","v":915},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B38,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2029},2027]
[null,20375645,{"$f":"_xlfn.XLOOKUP(B39,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.0215356906602615},{"$f":"_xlfn.XLOOKUP(B39,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2292871.8016831349},{"$f":"_xlfn.XLOOKUP(B39,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D39)","v":49725874.167020388},{"$f":"SUM($E$7:E39)","v":937},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B39,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2029},2028]
[null,141849414,{"$f":"_xlfn.XLOOKUP(B40,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.918076975476898},{"$f":"_xlfn.XLOOKUP(B40,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":638718.06343100488},{"$f":"_xlfn.XLOOKUP(B40,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D40)","v":50364592.23045139},{"$f":"SUM($E$7:E40)","v":952},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B40,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2028]
[null,94342093,{"$f":"_xlfn.XLOOKUP(B41,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.7339302598458683},{"$f":"_xlfn.XLOOKUP(B41,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1386272.7600906077},{"$f":"_xlfn.XLOOKUP(B41,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D41)","v":51750864.990541995},{"$f":"SUM($E$7:E41)","v":966},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B41,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2028},2028]
[null,20033571,{"$f":"_xlfn.XLOOKUP(B42,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.7310523237180595},{"$f":"_xlfn.XLOOKUP(B42,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":767867.58289380174},{"$f":"_xlfn.XLOOKUP(B42,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D42)","v":52518732.573435798},{"$f":"SUM($E$7:E42)","v":974},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B42,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2028]
[null,20521531,{"$f":"_xlfn.XLOOKUP(B43,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.7065212760642381},{"$f":"_xlfn.XLOOKUP(B43,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2242724.0859959172},{"$f":"_xlfn.XLOOKUP(B43,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":69},{"$f":"SUM($D$7:D43)","v":54761456.659431718},{"$f":"SUM($E$7:E43)","v":1043},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B43,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2030},2028]
[null,155091650,{"$f":"_xlfn.XLOOKUP(B44,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.6507143089020202},{"$f":"_xlfn.XLOOKUP(B44,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2477588.453376221},{"$f":"_xlfn.XLOOKUP(B44,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUM($D$7:D44)","v":57239045.112807937},{"$f":"SUM($E$7:E44)","v":1070},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B44,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2030},2028]
[null,19946974,{"$f":"_xlfn.XLOOKUP(B45,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.5184380384274636},{"$f":"_xlfn.XLOOKUP(B45,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4986230.2214408256},{"$f":"_xlfn.XLOOKUP(B45,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUM($D$7:D45)","v":62225275.334248766},{"$f":"SUM($E$7:E45)","v":1103},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B45,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2028]
[null,20108504,{"$f":"_xlfn.XLOOKUP(B46,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.5032150346881186},{"$f":"_xlfn.XLOOKUP(B46,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1051827.2265280485},{"$f":"_xlfn.XLOOKUP(B46,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUM($D$7:D46)","v":63277102.560776815},{"$f":"SUM($E$7:E46)","v":1137},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B46,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2027},2028]
[null,20497787,{"$f":"_xlfn.XLOOKUP(B47,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.4926053690158083},{"$f":"_xlfn.XLOOKUP(B47,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":551749.05972704699},{"$f":"_xlfn.XLOOKUP(B47,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D47)","v":63828851.620503865},{"$f":"SUM($E$7:E47)","v":1144},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B47,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2028]
[null,195085692,{"$f":"_xlfn.XLOOKUP(B48,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.4756689867423955},{"$f":"_xlfn.XLOOKUP(B48,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1746451.3982330302},{"$f":"_xlfn.XLOOKUP(B48,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":39},{"$f":"SUM($D$7:D48)","v":65575303.018736899},{"$f":"SUM($E$7:E48)","v":1183},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B48,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2029},2028]
[null,96938399,{"$f":"_xlfn.XLOOKUP(B49,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.390016981850215},{"$f":"_xlfn.XLOOKUP(B49,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1272147.2469475511},{"$f":"_xlfn.XLOOKUP(B49,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D49)","v":66847450.265684448},{"$f":"SUM($E$7:E49)","v":1199},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B49,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2028]
[null,19948545,{"$f":"_xlfn.XLOOKUP(B50,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.1894056131012136},{"$f":"_xlfn.XLOOKUP(B50,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":925276.68216119613},{"$f":"_xlfn.XLOOKUP(B50,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D50)","v":67772726.947845638},{"$f":"SUM($E$7:E50)","v":1206},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B50,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2028]
[null,160755450,{"$f":"_xlfn.XLOOKUP(B51,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.9704917298654889},{"$f":"_xlfn.XLOOKUP(B51,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":724354.71813712909},{"$f":"_xlfn.XLOOKUP(B51,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D51)","v":68497081.665982768},{"$f":"SUM($E$7:E51)","v":1221},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B51,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2030},2028]
[null,20025741,{"$f":"_xlfn.XLOOKUP(B52,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.9485026749650625},{"$f":"_xlfn.XLOOKUP(B52,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1844179.0136193268},{"$f":"_xlfn.XLOOKUP(B52,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D52)","v":70341260.679602101},{"$f":"SUM($E$7:E52)","v":1239},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B52,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2029},2028]
[null,156737644,{"$f":"_xlfn.XLOOKUP(B53,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.9191762905596734},{"$f":"_xlfn.XLOOKUP(B53,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2593040.8290710561},{"$f":"_xlfn.XLOOKUP(B53,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":39},{"$f":"SUM($D$7:D53)","v":72934301.508673161},{"$f":"SUM($E$7:E53)","v":1278},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B53,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2030},2028]
[null,19954278,{"$f":"_xlfn.XLOOKUP(B54,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.9185718063748891},{"$f":"_xlfn.XLOOKUP(B54,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":802873.0610706174},{"$f":"_xlfn.XLOOKUP(B54,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D54)","v":73737174.569743782},{"$f":"SUM($E$7:E54)","v":1283},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B54,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2028]
[null,20592222,{"$f":"_xlfn.XLOOKUP(B55,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.9120722916333168},{"$f":"_xlfn.XLOOKUP(B55,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":995635.30686230597},{"$f":"_xlfn.XLOOKUP(B55,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D55)","v":74732809.876606092},{"$f":"SUM($E$7:E55)","v":1307},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B55,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2030},2028]
[null,20451878,{"$f":"_xlfn.XLOOKUP(B56,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.8527548115846},{"$f":"_xlfn.XLOOKUP(B56,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":566093.29422076431},{"$f":"_xlfn.XLOOKUP(B56,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D56)","v":75298903.170826852},{"$f":"SUM($E$7:E56)","v":1327},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B56,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2028]
[null,20662060,{"$f":"_xlfn.XLOOKUP(B57,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.6244895980585432},{"$f":"_xlfn.XLOOKUP(B57,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":897121.56512281206},{"$f":"_xlfn.XLOOKUP(B57,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D57)","v":76196024.735949665},{"$f":"SUM($E$7:E57)","v":1339},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B57,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2028},2028]
[null,20017124,{"$f":"_xlfn.XLOOKUP(B58,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.6144454450071377},{"$f":"_xlfn.XLOOKUP(B58,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3323285.0979264495},{"$f":"_xlfn.XLOOKUP(B58,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUM($D$7:D58)","v":79519309.833876118},{"$f":"SUM($E$7:E58)","v":1373},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B58,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2028]
[null,20496497,{"$f":"_xlfn.XLOOKUP(B59,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.4755944530132532},{"$f":"_xlfn.XLOOKUP(B59,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":651591.57670078625},{"$f":"_xlfn.XLOOKUP(B59,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUM($D$7:D59)","v":80170901.41057691},{"$f":"SUM($E$7:E59)","v":1405},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B59,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2027},2029]
[null,46707751,{"$f":"_xlfn.XLOOKUP(B60,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.4010643545020907},{"$f":"_xlfn.XLOOKUP(B60,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1505187.7115791969},{"$f":"_xlfn.XLOOKUP(B60,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D60)","v":81676089.122156113},{"$f":"SUM($E$7:E60)","v":1429},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B60,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2029]
[null,109031579,{"$f":"_xlfn.XLOOKUP(B61,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.3864607658642636},{"$f":"_xlfn.XLOOKUP(B61,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2402792.7050032304},{"$f":"_xlfn.XLOOKUP(B61,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUM($D$7:D61)","v":84078881.827159345},{"$f":"SUM($E$7:E61)","v":1458},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B61,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2029]
[null,42433190,{"$f":"_xlfn.XLOOKUP(B62,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.361373835332663},{"$f":"_xlfn.XLOOKUP(B62,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1288362.3205304879},{"$f":"_xlfn.XLOOKUP(B62,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUM($D$7:D62)","v":85367244.147689834},{"$f":"SUM($E$7:E62)","v":1490},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B62,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2029]
[null,124930850,{"$f":"_xlfn.XLOOKUP(B63,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.3263700045228242},{"$f":"_xlfn.XLOOKUP(B63,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2221457.5962627432},{"$f":"_xlfn.XLOOKUP(B63,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D63)","v":87588701.743952572},{"$f":"SUM($E$7:E63)","v":1515},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B63,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2029]
[null,19944117,{"$f":"_xlfn.XLOOKUP(B64,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.2914207038793806},{"$f":"_xlfn.XLOOKUP(B64,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2719181.3991150646},{"$f":"_xlfn.XLOOKUP(B64,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUM($D$7:D64)","v":90307883.143067643},{"$f":"SUM($E$7:E64)","v":1545},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B64,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2029]
[null,19849385,{"$f":"_xlfn.XLOOKUP(B65,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.1685982268980215},{"$f":"_xlfn.XLOOKUP(B65,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1575539.0625366881},{"$f":"_xlfn.XLOOKUP(B65,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D65)","v":91883422.20560433},{"$f":"SUM($E$7:E65)","v":1567},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B65,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2029]
[null,160451578,{"$f":"_xlfn.XLOOKUP(B66,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.0270230984337787},{"$f":"_xlfn.XLOOKUP(B66,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1136347.5822678718},{"$f":"_xlfn.XLOOKUP(B66,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUM($D$7:D66)","v":93019769.787872195},{"$f":"SUM($E$7:E66)","v":1602},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B66,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2029]
[null,203377333,{"$f":"_xlfn.XLOOKUP(B67,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.9046847679430878},{"$f":"_xlfn.XLOOKUP(B67,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":537033.02432192734},{"$f":"_xlfn.XLOOKUP(B67,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":79},{"$f":"SUM($D$7:D67)","v":93556802.812194124},{"$f":"SUM($E$7:E67)","v":1681},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B67,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2029]
[null,20107962,{"$f":"_xlfn.XLOOKUP(B68,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.8521756148717816},{"$f":"_xlfn.XLOOKUP(B68,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1239107.6469122819},{"$f":"_xlfn.XLOOKUP(B68,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D68)","v":94795910.459106401},{"$f":"SUM($E$7:E68)","v":1694},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B68,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2029]
[null,19903440,{"$f":"_xlfn.XLOOKUP(B69,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.8438704301139428},{"$f":"_xlfn.XLOOKUP(B69,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":897760.50037488341},{"$f":"_xlfn.XLOOKUP(B69,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D69)","v":95693670.959481284},{"$f":"SUM($E$7:E69)","v":1710},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B69,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2029]
[null,20496116,{"$f":"_xlfn.XLOOKUP(B70,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.7895486179948752},{"$f":"_xlfn.XLOOKUP(B70,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2474818.8490939299},{"$f":"_xlfn.XLOOKUP(B70,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUM($D$7:D70)","v":98168489.808575213},{"$f":"SUM($E$7:E70)","v":1746},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B70,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2029]
[null,182632597,{"$f":"_xlfn.XLOOKUP(B71,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.7566641229321214},{"$f":"_xlfn.XLOOKUP(B71,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2932885.4537392897},{"$f":"_xlfn.XLOOKUP(B71,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUM($D$7:D71)","v":101101375.2623145},{"$f":"SUM($E$7:E71)","v":1782},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B71,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},{"$f":"MIN(2030,IF(AND($G71<=J$5,$C71>=1),2026+INT($G71/(J$5/5)),0))","v":2029}]
[null,20499023,{"$f":"_xlfn.XLOOKUP(B72,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.750163484670451},{"$f":"_xlfn.XLOOKUP(B72,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":982734.53000932175},{"$f":"_xlfn.XLOOKUP(B72,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUM($D$7:D72)","v":102084109.79232381},{"$f":"SUM($E$7:E72)","v":1808},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B72,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2029]
[null,20491272,{"$f":"_xlfn.XLOOKUP(B73,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.7448194647715929},{"$f":"_xlfn.XLOOKUP(B73,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":535794.9787975467},{"$f":"_xlfn.XLOOKUP(B73,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUM($D$7:D73)","v":102619904.77112135},{"$f":"SUM($E$7:E73)","v":1843},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B73,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2028},2029]
[null,155325091,{"$f":"_xlfn.XLOOKUP(B74,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.7115837303716235},{"$f":"_xlfn.XLOOKUP(B74,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":807961.59942361701},{"$f":"_xlfn.XLOOKUP(B74,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D74)","v":103427866.37054497},{"$f":"SUM($E$7:E74)","v":1851},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B74,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2029]
[null,19943978,{"$f":"_xlfn.XLOOKUP(B75,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.7051813230851407},{"$f":"_xlfn.XLOOKUP(B75,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2997651.4809967908},{"$f":"_xlfn.XLOOKUP(B75,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUM($D$7:D75)","v":106425517.85154176},{"$f":"SUM($E$7:E75)","v":1874},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B75,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,20273841,{"$f":"_xlfn.XLOOKUP(B76,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.6991978721019778},{"$f":"_xlfn.XLOOKUP(B76,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1499636.3570989904},{"$f":"_xlfn.XLOOKUP(B76,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUM($D$7:D76)","v":107925154.20864075},{"$f":"SUM($E$7:E76)","v":1905},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B76,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2029},2030]
[null,48101105,{"$f":"_xlfn.XLOOKUP(B77,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.6891968355198719},{"$f":"_xlfn.XLOOKUP(B77,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2038548.9600896586},{"$f":"_xlfn.XLOOKUP(B77,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D77)","v":109963703.16873041},{"$f":"SUM($E$7:E77)","v":1925},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B77,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,20041373,{"$f":"_xlfn.XLOOKUP(B78,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.6767469458876822},{"$f":"_xlfn.XLOOKUP(B78,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2329406.5835744012},{"$f":"_xlfn.XLOOKUP(B78,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D78)","v":112293109.75230481},{"$f":"SUM($E$7:E78)","v":1940},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B78,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,20285528,{"$f":"_xlfn.XLOOKUP(B79,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.4432292158728239},{"$f":"_xlfn.XLOOKUP(B79,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":317080.32849845296},{"$f":"_xlfn.XLOOKUP(B79,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D79)","v":112610190.08080326},{"$f":"SUM($E$7:E79)","v":1944},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B79,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,20090768,{"$f":"_xlfn.XLOOKUP(B80,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.3816273825974126},{"$f":"_xlfn.XLOOKUP(B80,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3206173.583230217},{"$f":"_xlfn.XLOOKUP(B80,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":67},{"$f":"SUM($D$7:D80)","v":115816363.66403347},{"$f":"SUM($E$7:E80)","v":2011},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B80,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,161789292,{"$f":"_xlfn.XLOOKUP(B81,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.3552687584192018},{"$f":"_xlfn.XLOOKUP(B81,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1296975.6548711054},{"$f":"_xlfn.XLOOKUP(B81,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUM($D$7:D81)","v":117113339.31890458},{"$f":"SUM($E$7:E81)","v":2037},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B81,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,20312263,{"$f":"_xlfn.XLOOKUP(B82,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.2944904924997247},{"$f":"_xlfn.XLOOKUP(B82,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1427101.8616827377},{"$f":"_xlfn.XLOOKUP(B82,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D82)","v":118540441.18058732},{"$f":"SUM($E$7:E82)","v":2052},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B82,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,19929810,{"$f":"_xlfn.XLOOKUP(B83,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.2172950109679566},{"$f":"_xlfn.XLOOKUP(B83,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2614070.3339950433},{"$f":"_xlfn.XLOOKUP(B83,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D83)","v":121154511.51458237},{"$f":"SUM($E$7:E83)","v":2076},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B83,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,19979297,{"$f":"_xlfn.XLOOKUP(B84,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.2014000812764976},{"$f":"_xlfn.XLOOKUP(B84,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3269545.7314507249},{"$f":"_xlfn.XLOOKUP(B84,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUM($D$7:D84)","v":124424057.24603309},{"$f":"SUM($E$7:E84)","v":2097},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B84,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,163212783,{"$f":"_xlfn.XLOOKUP(B85,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.1506483906275626},{"$f":"_xlfn.XLOOKUP(B85,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1121114.7198768798},{"$f":"_xlfn.XLOOKUP(B85,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D85)","v":125545171.96590997},{"$f":"SUM($E$7:E85)","v":2111},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B85,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,97730969,{"$f":"_xlfn.XLOOKUP(B86,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.0962096707444948},{"$f":"_xlfn.XLOOKUP(B86,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":827291.29107746459},{"$f":"_xlfn.XLOOKUP(B86,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":56},{"$f":"SUM($D$7:D86)","v":126372463.25698744},{"$f":"SUM($E$7:E86)","v":2167},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B86,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,20495907,{"$f":"_xlfn.XLOOKUP(B87,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.0935978275052627},{"$f":"_xlfn.XLOOKUP(B87,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2971090.9462317177},{"$f":"_xlfn.XLOOKUP(B87,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUM($D$7:D87)","v":129343554.20321916},{"$f":"SUM($E$7:E87)","v":2212},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B87,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,19845774,{"$f":"_xlfn.XLOOKUP(B88,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.073339088396986},{"$f":"_xlfn.XLOOKUP(B88,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1948981.2980615404},{"$f":"_xlfn.XLOOKUP(B88,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D88)","v":131292535.5012807},{"$f":"SUM($E$7:E88)","v":2240},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B88,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,199745387,{"$f":"_xlfn.XLOOKUP(B89,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.0692680565283856},{"$f":"_xlfn.XLOOKUP(B89,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1494350.7386444688},{"$f":"_xlfn.XLOOKUP(B89,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUM($D$7:D89)","v":132786886.23992516},{"$f":"SUM($E$7:E89)","v":2271},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B89,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,20560252,{"$f":"_xlfn.XLOOKUP(B90,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.0168465439985179},{"$f":"_xlfn.XLOOKUP(B90,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":728505.25428147044},{"$f":"_xlfn.XLOOKUP(B90,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D90)","v":133515391.49420664},{"$f":"SUM($E$7:E90)","v":2280},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B90,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,197834863,{"$f":"_xlfn.XLOOKUP(B91,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.0161916496399452},{"$f":"_xlfn.XLOOKUP(B91,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":612512.66152302641},{"$f":"_xlfn.XLOOKUP(B91,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D91)","v":134127904.15572967},{"$f":"SUM($E$7:E91)","v":2286},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B91,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,20245461,{"$f":"_xlfn.XLOOKUP(B92,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.0154812958042996},{"$f":"_xlfn.XLOOKUP(B92,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":890881.15430222522},{"$f":"_xlfn.XLOOKUP(B92,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUM($D$7:D92)","v":135018785.31003189},{"$f":"SUM($E$7:E92)","v":2313},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B92,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,20283580,{"$f":"_xlfn.XLOOKUP(B93,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.0098716961746466},{"$f":"_xlfn.XLOOKUP(B93,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1702650.203532154},{"$f":"_xlfn.XLOOKUP(B93,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D93)","v":136721435.51356405},{"$f":"SUM($E$7:E93)","v":2338},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B93,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},2030]
[null,20381097,{"$f":"_xlfn.XLOOKUP(B94,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.94598891141587416},{"$f":"_xlfn.XLOOKUP(B94,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1426822.1609119293},{"$f":"_xlfn.XLOOKUP(B94,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUM($D$7:D94)","v":138148257.67447597},{"$f":"SUM($E$7:E94)","v":2361},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B94,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19947080,{"$f":"_xlfn.XLOOKUP(B95,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.93841786360835688},{"$f":"_xlfn.XLOOKUP(B95,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2079070.6856608307},{"$f":"_xlfn.XLOOKUP(B95,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D95)","v":140227328.36013681},{"$f":"SUM($E$7:E95)","v":2373},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B95,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,142932473,{"$f":"_xlfn.XLOOKUP(B96,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.9290258539376578},{"$f":"_xlfn.XLOOKUP(B96,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1409852.8728365141},{"$f":"_xlfn.XLOOKUP(B96,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D96)","v":141637181.23297331},{"$f":"SUM($E$7:E96)","v":2395},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B96,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,88138129,{"$f":"_xlfn.XLOOKUP(B97,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.91492020801968221},{"$f":"_xlfn.XLOOKUP(B97,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":513476.15521430096},{"$f":"_xlfn.XLOOKUP(B97,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D97)","v":142150657.38818762},{"$f":"SUM($E$7:E97)","v":2414},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B97,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19999269,{"$f":"_xlfn.XLOOKUP(B98,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.87910845215060096},{"$f":"_xlfn.XLOOKUP(B98,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":615698.45818388171},{"$f":"_xlfn.XLOOKUP(B98,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D98)","v":142766355.8463715},{"$f":"SUM($E$7:E98)","v":2431},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B98,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20597855,{"$f":"_xlfn.XLOOKUP(B99,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.82419450106711034},{"$f":"_xlfn.XLOOKUP(B99,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1914175.2287594457},{"$f":"_xlfn.XLOOKUP(B99,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":43},{"$f":"SUM($D$7:D99)","v":144680531.07513094},{"$f":"SUM($E$7:E99)","v":2474},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B99,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,118960938,{"$f":"_xlfn.XLOOKUP(B100,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.79326253073040531},{"$f":"_xlfn.XLOOKUP(B100,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1398314.9490586482},{"$f":"_xlfn.XLOOKUP(B100,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D100)","v":146078846.02418959},{"$f":"SUM($E$7:E100)","v":2494},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B100,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20198559,{"$f":"_xlfn.XLOOKUP(B101,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.78366315626491823},{"$f":"_xlfn.XLOOKUP(B101,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":614103.19111097569},{"$f":"_xlfn.XLOOKUP(B101,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D101)","v":146692949.21530056},{"$f":"SUM($E$7:E101)","v":2502},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B101,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2029},0]
[null,20103057,{"$f":"_xlfn.XLOOKUP(B102,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.73890410573012222},{"$f":"_xlfn.XLOOKUP(B102,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":461621.6729882264},{"$f":"_xlfn.XLOOKUP(B102,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D102)","v":147154570.8882888},{"$f":"SUM($E$7:E102)","v":2506},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B102,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19908642,{"$f":"_xlfn.XLOOKUP(B103,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.73080179779193943},{"$f":"_xlfn.XLOOKUP(B103,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":93835.083313098105},{"$f":"_xlfn.XLOOKUP(B103,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUM($D$7:D103)","v":147248405.9716019},{"$f":"SUM($E$7:E103)","v":2508},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B103,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20284653,{"$f":"_xlfn.XLOOKUP(B104,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.72529278853479462},{"$f":"_xlfn.XLOOKUP(B104,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1571884.9052168403},{"$f":"_xlfn.XLOOKUP(B104,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUM($D$7:D104)","v":148820290.87681875},{"$f":"SUM($E$7:E104)","v":2544},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B104,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,157031839,{"$f":"_xlfn.XLOOKUP(B105,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.70759520348864235},{"$f":"_xlfn.XLOOKUP(B105,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1141139.0467620597},{"$f":"_xlfn.XLOOKUP(B105,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D105)","v":149961429.9235808},{"$f":"SUM($E$7:E105)","v":2561},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B105,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19827189,{"$f":"_xlfn.XLOOKUP(B106,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.65248814808645472},{"$f":"_xlfn.XLOOKUP(B106,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":860891.30846166704},{"$f":"_xlfn.XLOOKUP(B106,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D106)","v":150822321.23204246},{"$f":"SUM($E$7:E106)","v":2578},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B106,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,157499868,{"$f":"_xlfn.XLOOKUP(B107,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.65098509822983874},{"$f":"_xlfn.XLOOKUP(B107,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":674023.1661940628},{"$f":"_xlfn.XLOOKUP(B107,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D107)","v":151496344.39823651},{"$f":"SUM($E$7:E107)","v":2585},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B107,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,200921983,{"$f":"_xlfn.XLOOKUP(B108,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.63918206901762586},{"$f":"_xlfn.XLOOKUP(B108,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3676931.6572539131},{"$f":"_xlfn.XLOOKUP(B108,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D108)","v":155173276.05549043},{"$f":"SUM($E$7:E108)","v":2610},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B108,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20284737,{"$f":"_xlfn.XLOOKUP(B109,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.63365455407884552},{"$f":"_xlfn.XLOOKUP(B109,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1208760.947395789},{"$f":"_xlfn.XLOOKUP(B109,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D109)","v":156382037.00288624},{"$f":"SUM($E$7:E109)","v":2629},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B109,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20155756,{"$f":"_xlfn.XLOOKUP(B110,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.60668690214288234},{"$f":"_xlfn.XLOOKUP(B110,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1126811.8960364168},{"$f":"_xlfn.XLOOKUP(B110,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D110)","v":157508848.89892265},{"$f":"SUM($E$7:E110)","v":2643},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B110,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20384235,{"$f":"_xlfn.XLOOKUP(B111,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.60191269733382058},{"$f":"_xlfn.XLOOKUP(B111,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1720400.0525629111},{"$f":"_xlfn.XLOOKUP(B111,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUM($D$7:D111)","v":159229248.95148557},{"$f":"SUM($E$7:E111)","v":2669},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B111,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20305336,{"$f":"_xlfn.XLOOKUP(B112,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.59469797558897475},{"$f":"_xlfn.XLOOKUP(B112,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1810495.4600087912},{"$f":"_xlfn.XLOOKUP(B112,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D112)","v":161039744.41149437},{"$f":"SUM($E$7:E112)","v":2688},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B112,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20598544,{"$f":"_xlfn.XLOOKUP(B113,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.59254044013546414},{"$f":"_xlfn.XLOOKUP(B113,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":943315.97294735466},{"$f":"_xlfn.XLOOKUP(B113,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUM($D$7:D113)","v":161983060.38444173},{"$f":"SUM($E$7:E113)","v":2719},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B113,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2030},0]
[null,181401765,{"$f":"_xlfn.XLOOKUP(B114,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.59066308777965626},{"$f":"_xlfn.XLOOKUP(B114,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4375954.7547499314},{"$f":"_xlfn.XLOOKUP(B114,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUM($D$7:D114)","v":166359015.13919166},{"$f":"SUM($E$7:E114)","v":2753},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B114,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20173929,{"$f":"_xlfn.XLOOKUP(B115,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.58283646135447187},{"$f":"_xlfn.XLOOKUP(B115,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":405057.45176952519},{"$f":"_xlfn.XLOOKUP(B115,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D115)","v":166764072.59096119},{"$f":"SUM($E$7:E115)","v":2757},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B115,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20151196,{"$f":"_xlfn.XLOOKUP(B116,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.5826331402411673},{"$f":"_xlfn.XLOOKUP(B116,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":432993.74158223334},{"$f":"_xlfn.XLOOKUP(B116,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D116)","v":167197066.33254343},{"$f":"SUM($E$7:E116)","v":2760},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B116,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20567465,{"$f":"_xlfn.XLOOKUP(B117,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.56821233430992013},{"$f":"_xlfn.XLOOKUP(B117,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":815174.89510095317},{"$f":"_xlfn.XLOOKUP(B117,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D117)","v":168012241.22764438},{"$f":"SUM($E$7:E117)","v":2771},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B117,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,147434264,{"$f":"_xlfn.XLOOKUP(B118,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.55981160182209677},{"$f":"_xlfn.XLOOKUP(B118,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1460029.5549645447},{"$f":"_xlfn.XLOOKUP(B118,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUM($D$7:D118)","v":169472270.78260893},{"$f":"SUM($E$7:E118)","v":2800},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B118,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,203313132,{"$f":"_xlfn.XLOOKUP(B119,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.53916827374754306},{"$f":"_xlfn.XLOOKUP(B119,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3583853.7296068105},{"$f":"_xlfn.XLOOKUP(B119,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D119)","v":173056124.51221573},{"$f":"SUM($E$7:E119)","v":2820},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B119,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20705668,{"$f":"_xlfn.XLOOKUP(B120,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.53734603134225611},{"$f":"_xlfn.XLOOKUP(B120,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1643454.9247140209},{"$f":"_xlfn.XLOOKUP(B120,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUM($D$7:D120)","v":174699579.43692976},{"$f":"SUM($E$7:E120)","v":2843},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B120,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20103196,{"$f":"_xlfn.XLOOKUP(B121,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.47872646441366623},{"$f":"_xlfn.XLOOKUP(B121,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1851079.4597572999},{"$f":"_xlfn.XLOOKUP(B121,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUM($D$7:D121)","v":176550658.89668706},{"$f":"SUM($E$7:E121)","v":2872},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B121,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163030146,{"$f":"_xlfn.XLOOKUP(B122,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.47220484688424041},{"$f":"_xlfn.XLOOKUP(B122,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":390005.90678259026},{"$f":"_xlfn.XLOOKUP(B122,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D122)","v":176940664.80346966},{"$f":"SUM($E$7:E122)","v":2883},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B122,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20575682,{"$f":"_xlfn.XLOOKUP(B123,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.46061510614084339},{"$f":"_xlfn.XLOOKUP(B123,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":418504.89068530063},{"$f":"_xlfn.XLOOKUP(B123,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D123)","v":177359169.69415495},{"$f":"SUM($E$7:E123)","v":2901},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B123,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20498976,{"$f":"_xlfn.XLOOKUP(B124,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.45185981774217665},{"$f":"_xlfn.XLOOKUP(B124,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":357340.4415763733},{"$f":"_xlfn.XLOOKUP(B124,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D124)","v":177716510.13573131},{"$f":"SUM($E$7:E124)","v":2918},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B124,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19957666,{"$f":"_xlfn.XLOOKUP(B125,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.44971153820678517},{"$f":"_xlfn.XLOOKUP(B125,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":556944.77116254123},{"$f":"_xlfn.XLOOKUP(B125,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D125)","v":178273454.90689385},{"$f":"SUM($E$7:E125)","v":2929},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B125,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19956812,{"$f":"_xlfn.XLOOKUP(B126,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.43895823703827175},{"$f":"_xlfn.XLOOKUP(B126,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3404410.1235408052},{"$f":"_xlfn.XLOOKUP(B126,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D126)","v":181677865.03043467},{"$f":"SUM($E$7:E126)","v":2953},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B126,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,171210541,{"$f":"_xlfn.XLOOKUP(B127,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.42196995754574829},{"$f":"_xlfn.XLOOKUP(B127,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":78591.230467903501},{"$f":"_xlfn.XLOOKUP(B127,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D127)","v":181756456.26090258},{"$f":"SUM($E$7:E127)","v":2960},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B127,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20089423,{"$f":"_xlfn.XLOOKUP(B128,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.41422633817192644},{"$f":"_xlfn.XLOOKUP(B128,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2959981.3967591943},{"$f":"_xlfn.XLOOKUP(B128,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUM($D$7:D128)","v":184716437.65766177},{"$f":"SUM($E$7:E128)","v":2983},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B128,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19945139,{"$f":"_xlfn.XLOOKUP(B129,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.40892583407507227},{"$f":"_xlfn.XLOOKUP(B129,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2523988.1980129983},{"$f":"_xlfn.XLOOKUP(B129,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D129)","v":187240425.85567477},{"$f":"SUM($E$7:E129)","v":3000},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B129,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,185848916,{"$f":"_xlfn.XLOOKUP(B130,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.40054975962795081},{"$f":"_xlfn.XLOOKUP(B130,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":923559.95950212958},{"$f":"_xlfn.XLOOKUP(B130,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D130)","v":188163985.8151769},{"$f":"SUM($E$7:E130)","v":3024},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B130,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19959047,{"$f":"_xlfn.XLOOKUP(B131,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.38869835825371096},{"$f":"_xlfn.XLOOKUP(B131,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":536999.15878944064},{"$f":"_xlfn.XLOOKUP(B131,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D131)","v":188700984.97396633},{"$f":"SUM($E$7:E131)","v":3036},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B131,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2028},0]
[null,20497594,{"$f":"_xlfn.XLOOKUP(B132,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.3821610715366246},{"$f":"_xlfn.XLOOKUP(B132,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2493495.4879914341},{"$f":"_xlfn.XLOOKUP(B132,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D132)","v":191194480.46195775},{"$f":"SUM($E$7:E132)","v":3052},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B132,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19923796,{"$f":"_xlfn.XLOOKUP(B133,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.37862638014409677},{"$f":"_xlfn.XLOOKUP(B133,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2956845.0654908963},{"$f":"_xlfn.XLOOKUP(B133,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUM($D$7:D133)","v":194151325.52744865},{"$f":"SUM($E$7:E133)","v":3078},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B133,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19829689,{"$f":"_xlfn.XLOOKUP(B134,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.35411632473478843},{"$f":"_xlfn.XLOOKUP(B134,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":463970.73441605939},{"$f":"_xlfn.XLOOKUP(B134,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D134)","v":194615296.26186472},{"$f":"SUM($E$7:E134)","v":3087},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B134,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20031621,{"$f":"_xlfn.XLOOKUP(B135,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.34442084116098265},{"$f":"_xlfn.XLOOKUP(B135,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1493006.4652084948},{"$f":"_xlfn.XLOOKUP(B135,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D135)","v":196108302.72707322},{"$f":"SUM($E$7:E135)","v":3097},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B135,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},{"$f":"MIN(2030,IF(AND($G135<=J$5,$C135>=1),2026+INT($G135/(J$5/5)),0))","v":0}]
[null,19963350,{"$f":"_xlfn.XLOOKUP(B136,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.32821566113818318},{"$f":"_xlfn.XLOOKUP(B136,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3216414.7193821622},{"$f":"_xlfn.XLOOKUP(B136,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D136)","v":199324717.44645539},{"$f":"SUM($E$7:E136)","v":3121},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B136,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,75520723,{"$f":"_xlfn.XLOOKUP(B137,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.32584099665824151},{"$f":"_xlfn.XLOOKUP(B137,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3145884.3371746978},{"$f":"_xlfn.XLOOKUP(B137,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D137)","v":202470601.78363007},{"$f":"SUM($E$7:E137)","v":3138},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B137,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19849421,{"$f":"_xlfn.XLOOKUP(B138,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.32554624934407561},{"$f":"_xlfn.XLOOKUP(B138,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":378706.80388397333},{"$f":"_xlfn.XLOOKUP(B138,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D138)","v":202849308.58751404},{"$f":"SUM($E$7:E138)","v":3147},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B138,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,42160628,{"$f":"_xlfn.XLOOKUP(B139,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.32195569423492443},{"$f":"_xlfn.XLOOKUP(B139,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3749137.5757238283},{"$f":"_xlfn.XLOOKUP(B139,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":46},{"$f":"SUM($D$7:D139)","v":206598446.16323787},{"$f":"SUM($E$7:E139)","v":3193},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B139,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19892268,{"$f":"_xlfn.XLOOKUP(B140,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.31708704106770053},{"$f":"_xlfn.XLOOKUP(B140,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2109826.3891170216},{"$f":"_xlfn.XLOOKUP(B140,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUM($D$7:D140)","v":208708272.5523549},{"$f":"SUM($E$7:E140)","v":3227},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B140,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497106,{"$f":"_xlfn.XLOOKUP(B141,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.30424796992180286},{"$f":"_xlfn.XLOOKUP(B141,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1082863.4297969325},{"$f":"_xlfn.XLOOKUP(B141,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D141)","v":209791135.98215184},{"$f":"SUM($E$7:E141)","v":3232},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B141,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19998982,{"$f":"_xlfn.XLOOKUP(B142,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.30386578738908604},{"$f":"_xlfn.XLOOKUP(B142,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":799515.07815111836},{"$f":"_xlfn.XLOOKUP(B142,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D142)","v":210590651.06030294},{"$f":"SUM($E$7:E142)","v":3244},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B142,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,192389838,{"$f":"_xlfn.XLOOKUP(B143,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.28632829866622839},{"$f":"_xlfn.XLOOKUP(B143,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2619533.2766620615},{"$f":"_xlfn.XLOOKUP(B143,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D143)","v":213210184.33696499},{"$f":"SUM($E$7:E143)","v":3272},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B143,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20076061,{"$f":"_xlfn.XLOOKUP(B144,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.28253187252418749},{"$f":"_xlfn.XLOOKUP(B144,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4081130.3731024838},{"$f":"_xlfn.XLOOKUP(B144,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUM($D$7:D144)","v":217291314.71006748},{"$f":"SUM($E$7:E144)","v":3295},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B144,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19927505,{"$f":"_xlfn.XLOOKUP(B145,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.27764165668028956},{"$f":"_xlfn.XLOOKUP(B145,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3121845.5838661473},{"$f":"_xlfn.XLOOKUP(B145,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":37},{"$f":"SUM($D$7:D145)","v":220413160.29393363},{"$f":"SUM($E$7:E145)","v":3332},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B145,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,197821077,{"$f":"_xlfn.XLOOKUP(B146,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.27408908293559681},{"$f":"_xlfn.XLOOKUP(B146,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1096924.9937414036},{"$f":"_xlfn.XLOOKUP(B146,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUM($D$7:D146)","v":221510085.28767502},{"$f":"SUM($E$7:E146)","v":3366},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B146,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20333470,{"$f":"_xlfn.XLOOKUP(B147,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.27321734744246789},{"$f":"_xlfn.XLOOKUP(B147,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2148427.9625109914},{"$f":"_xlfn.XLOOKUP(B147,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUM($D$7:D147)","v":223658513.25018603},{"$f":"SUM($E$7:E147)","v":3396},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B147,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20310841,{"$f":"_xlfn.XLOOKUP(B148,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.26036561621769427},{"$f":"_xlfn.XLOOKUP(B148,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1393089.0763614364},{"$f":"_xlfn.XLOOKUP(B148,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D148)","v":225051602.32654747},{"$f":"SUM($E$7:E148)","v":3420},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B148,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20028152,{"$f":"_xlfn.XLOOKUP(B149,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.25715650310229621},{"$f":"_xlfn.XLOOKUP(B149,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":202430.23235580366},{"$f":"_xlfn.XLOOKUP(B149,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D149)","v":225254032.55890328},{"$f":"SUM($E$7:E149)","v":3426},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B149,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,160440481,{"$f":"_xlfn.XLOOKUP(B150,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.25625393229712984},{"$f":"_xlfn.XLOOKUP(B150,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1696111.244712556},{"$f":"_xlfn.XLOOKUP(B150,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUM($D$7:D150)","v":226950143.80361584},{"$f":"SUM($E$7:E150)","v":3447},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B150,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19952077,{"$f":"_xlfn.XLOOKUP(B151,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.25448528364243461},{"$f":"_xlfn.XLOOKUP(B151,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":747291.0058636074},{"$f":"_xlfn.XLOOKUP(B151,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D151)","v":227697434.80947945},{"$f":"SUM($E$7:E151)","v":3463},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B151,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20490131,{"$f":"_xlfn.XLOOKUP(B152,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.25029934656758474},{"$f":"_xlfn.XLOOKUP(B152,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":782925.50381788192},{"$f":"_xlfn.XLOOKUP(B152,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D152)","v":228480360.31329733},{"$f":"SUM($E$7:E152)","v":3476},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B152,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163099244,{"$f":"_xlfn.XLOOKUP(B153,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.25027233710042857},{"$f":"_xlfn.XLOOKUP(B153,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":826541.82246293756},{"$f":"_xlfn.XLOOKUP(B153,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D153)","v":229306902.13576028},{"$f":"SUM($E$7:E153)","v":3494},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B153,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19979558,{"$f":"_xlfn.XLOOKUP(B154,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.24700297651684439},{"$f":"_xlfn.XLOOKUP(B154,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2345868.0517549147},{"$f":"_xlfn.XLOOKUP(B154,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D154)","v":231652770.1875152},{"$f":"SUM($E$7:E154)","v":3505},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B154,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20532014,{"$f":"_xlfn.XLOOKUP(B155,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.24281351212001823},{"$f":"_xlfn.XLOOKUP(B155,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1646690.3858931637},{"$f":"_xlfn.XLOOKUP(B155,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D155)","v":233299460.57340837},{"$f":"SUM($E$7:E155)","v":3525},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B155,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19929872,{"$f":"_xlfn.XLOOKUP(B156,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.24094124027587249},{"$f":"_xlfn.XLOOKUP(B156,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":904317.74709669128},{"$f":"_xlfn.XLOOKUP(B156,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D156)","v":234203778.32050505},{"$f":"SUM($E$7:E156)","v":3534},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B156,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,176947367,{"$f":"_xlfn.XLOOKUP(B157,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.23610380228660641},{"$f":"_xlfn.XLOOKUP(B157,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2669142.6891433783},{"$f":"_xlfn.XLOOKUP(B157,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D157)","v":236872921.00964844},{"$f":"SUM($E$7:E157)","v":3553},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B157,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19908997,{"$f":"_xlfn.XLOOKUP(B158,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.23579401415609055},{"$f":"_xlfn.XLOOKUP(B158,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":363751.10110459413},{"$f":"_xlfn.XLOOKUP(B158,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D158)","v":237236672.11075303},{"$f":"SUM($E$7:E158)","v":3558},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B158,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20016842,{"$f":"_xlfn.XLOOKUP(B159,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.23448239325354706},{"$f":"_xlfn.XLOOKUP(B159,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1474800.0015863541},{"$f":"_xlfn.XLOOKUP(B159,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D159)","v":238711472.11233938},{"$f":"SUM($E$7:E159)","v":3573},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B159,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19927300,{"$f":"_xlfn.XLOOKUP(B160,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.23161744399816517},{"$f":"_xlfn.XLOOKUP(B160,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1751687.7192990142},{"$f":"_xlfn.XLOOKUP(B160,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D160)","v":240463159.8316384},{"$f":"SUM($E$7:E160)","v":3588},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B160,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,202042623,{"$f":"_xlfn.XLOOKUP(B161,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.22729334065079229},{"$f":"_xlfn.XLOOKUP(B161,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2278706.8656071373},{"$f":"_xlfn.XLOOKUP(B161,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":37},{"$f":"SUM($D$7:D161)","v":242741866.69724554},{"$f":"SUM($E$7:E161)","v":3625},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B161,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20087488,{"$f":"_xlfn.XLOOKUP(B162,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.225380220538522},{"$f":"_xlfn.XLOOKUP(B162,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2706890.528863179},{"$f":"_xlfn.XLOOKUP(B162,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUM($D$7:D162)","v":245448757.22610873},{"$f":"SUM($E$7:E162)","v":3654},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B162,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20669568,{"$f":"_xlfn.XLOOKUP(B163,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.22494680627849217},{"$f":"_xlfn.XLOOKUP(B163,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":696054.73837167956},{"$f":"_xlfn.XLOOKUP(B163,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D163)","v":246144811.9644804},{"$f":"SUM($E$7:E163)","v":3662},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B163,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19926947,{"$f":"_xlfn.XLOOKUP(B164,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.22468776210342084},{"$f":"_xlfn.XLOOKUP(B164,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":562392.19867553504},{"$f":"_xlfn.XLOOKUP(B164,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D164)","v":246707204.16315594},{"$f":"SUM($E$7:E164)","v":3667},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B164,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20025353,{"$f":"_xlfn.XLOOKUP(B165,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.21631996874013146},{"$f":"_xlfn.XLOOKUP(B165,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1503415.9850715625},{"$f":"_xlfn.XLOOKUP(B165,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D165)","v":248210620.14822751},{"$f":"SUM($E$7:E165)","v":3681},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B165,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20031167,{"$f":"_xlfn.XLOOKUP(B166,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.21517502614419734},{"$f":"_xlfn.XLOOKUP(B166,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2330578.4643306378},{"$f":"_xlfn.XLOOKUP(B166,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D166)","v":250541198.61255816},{"$f":"SUM($E$7:E166)","v":3706},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B166,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,42922160,{"$f":"_xlfn.XLOOKUP(B167,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.21504295734637674},{"$f":"_xlfn.XLOOKUP(B167,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":363961.72900679475},{"$f":"_xlfn.XLOOKUP(B167,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D167)","v":250905160.34156495},{"$f":"SUM($E$7:E167)","v":3710},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B167,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,110330728,{"$f":"_xlfn.XLOOKUP(B168,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.21241190797331899},{"$f":"_xlfn.XLOOKUP(B168,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":787134.06647507264},{"$f":"_xlfn.XLOOKUP(B168,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUM($D$7:D168)","v":251692294.40804002},{"$f":"SUM($E$7:E168)","v":3755},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B168,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20612043,{"$f":"_xlfn.XLOOKUP(B169,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.20990275287364393},{"$f":"_xlfn.XLOOKUP(B169,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1908183.0613567533},{"$f":"_xlfn.XLOOKUP(B169,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":94},{"$f":"SUM($D$7:D169)","v":253600477.46939677},{"$f":"SUM($E$7:E169)","v":3849},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B169,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20602359,{"$f":"_xlfn.XLOOKUP(B170,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.20242235172981235},{"$f":"_xlfn.XLOOKUP(B170,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":454711.85066710232},{"$f":"_xlfn.XLOOKUP(B170,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D170)","v":254055189.32006386},{"$f":"SUM($E$7:E170)","v":3860},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B170,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20495844,{"$f":"_xlfn.XLOOKUP(B171,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.20205776290918692},{"$f":"_xlfn.XLOOKUP(B171,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2150147.3394295629},{"$f":"_xlfn.XLOOKUP(B171,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D171)","v":256205336.65949342},{"$f":"SUM($E$7:E171)","v":3884},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B171,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20647240,{"$f":"_xlfn.XLOOKUP(B172,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.20087890748730527},{"$f":"_xlfn.XLOOKUP(B172,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1911200.2842278939},{"$f":"_xlfn.XLOOKUP(B172,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":65},{"$f":"SUM($D$7:D172)","v":258116536.94372132},{"$f":"SUM($E$7:E172)","v":3949},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B172,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20174332,{"$f":"_xlfn.XLOOKUP(B173,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.20078519897849717},{"$f":"_xlfn.XLOOKUP(B173,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":247993.42741436648},{"$f":"_xlfn.XLOOKUP(B173,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D173)","v":258364530.37113568},{"$f":"SUM($E$7:E173)","v":3952},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B173,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19903623,{"$f":"_xlfn.XLOOKUP(B174,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.19172908459897942},{"$f":"_xlfn.XLOOKUP(B174,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1214234.7479143522},{"$f":"_xlfn.XLOOKUP(B174,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUM($D$7:D174)","v":259578765.11905003},{"$f":"SUM($E$7:E174)","v":3983},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B174,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20483282,{"$f":"_xlfn.XLOOKUP(B175,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.18606673209542052},{"$f":"_xlfn.XLOOKUP(B175,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1548666.6511765358},{"$f":"_xlfn.XLOOKUP(B175,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":48},{"$f":"SUM($D$7:D175)","v":261127431.77022657},{"$f":"SUM($E$7:E175)","v":4031},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B175,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20329265,{"$f":"_xlfn.XLOOKUP(B176,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.18378907196346236},{"$f":"_xlfn.XLOOKUP(B176,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":610053.98143607168},{"$f":"_xlfn.XLOOKUP(B176,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D176)","v":261737485.75166264},{"$f":"SUM($E$7:E176)","v":4039},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B176,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,156484100,{"$f":"_xlfn.XLOOKUP(B177,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.18205716551998519},{"$f":"_xlfn.XLOOKUP(B177,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":700556.6944986959},{"$f":"_xlfn.XLOOKUP(B177,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUM($D$7:D177)","v":262438042.44616133},{"$f":"SUM($E$7:E177)","v":4073},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B177,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19959571,{"$f":"_xlfn.XLOOKUP(B178,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.17852346049088053},{"$f":"_xlfn.XLOOKUP(B178,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2225062.7711808016},{"$f":"_xlfn.XLOOKUP(B178,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D178)","v":264663105.21734214},{"$f":"SUM($E$7:E178)","v":4090},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B178,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19904337,{"$f":"_xlfn.XLOOKUP(B179,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.17639387233416248},{"$f":"_xlfn.XLOOKUP(B179,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4089406.4112622156},{"$f":"_xlfn.XLOOKUP(B179,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUM($D$7:D179)","v":268752511.62860435},{"$f":"SUM($E$7:E179)","v":4126},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B179,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20407357,{"$f":"_xlfn.XLOOKUP(B180,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.17382188315371397},{"$f":"_xlfn.XLOOKUP(B180,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1398811.2037510884},{"$f":"_xlfn.XLOOKUP(B180,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D180)","v":270151322.83235544},{"$f":"SUM($E$7:E180)","v":4146},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B180,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20496023,{"$f":"_xlfn.XLOOKUP(B181,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.17019095207925281},{"$f":"_xlfn.XLOOKUP(B181,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2290579.9949342031},{"$f":"_xlfn.XLOOKUP(B181,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D181)","v":272441902.82728964},{"$f":"SUM($E$7:E181)","v":4160},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B181,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20361880,{"$f":"_xlfn.XLOOKUP(B182,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.16902617765363936},{"$f":"_xlfn.XLOOKUP(B182,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2995433.7396397959},{"$f":"_xlfn.XLOOKUP(B182,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":47},{"$f":"SUM($D$7:D182)","v":275437336.56692946},{"$f":"SUM($E$7:E182)","v":4207},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B182,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20496034,{"$f":"_xlfn.XLOOKUP(B183,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.16383027387471313},{"$f":"_xlfn.XLOOKUP(B183,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1218488.2890382961},{"$f":"_xlfn.XLOOKUP(B183,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D183)","v":276655824.85596776},{"$f":"SUM($E$7:E183)","v":4213},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B183,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20284964,{"$f":"_xlfn.XLOOKUP(B184,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.15976600422402484},{"$f":"_xlfn.XLOOKUP(B184,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2340570.7474029032},{"$f":"_xlfn.XLOOKUP(B184,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D184)","v":278996395.60337067},{"$f":"SUM($E$7:E184)","v":4235},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B184,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20304427,{"$f":"_xlfn.XLOOKUP(B185,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.15858540682658059},{"$f":"_xlfn.XLOOKUP(B185,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3986704.208474963},{"$f":"_xlfn.XLOOKUP(B185,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D185)","v":282983099.8118456},{"$f":"SUM($E$7:E185)","v":4263},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B185,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20019070,{"$f":"_xlfn.XLOOKUP(B186,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.15752976257261231},{"$f":"_xlfn.XLOOKUP(B186,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":742829.83366861753},{"$f":"_xlfn.XLOOKUP(B186,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D186)","v":283725929.64551419},{"$f":"SUM($E$7:E186)","v":4267},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B186,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19980785,{"$f":"_xlfn.XLOOKUP(B187,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.15730258734055791},{"$f":"_xlfn.XLOOKUP(B187,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2346518.5400800742},{"$f":"_xlfn.XLOOKUP(B187,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D187)","v":286072448.18559426},{"$f":"SUM($E$7:E187)","v":4287},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B187,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19924342,{"$f":"_xlfn.XLOOKUP(B188,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.15719519105359767},{"$f":"_xlfn.XLOOKUP(B188,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4941247.73152762},{"$f":"_xlfn.XLOOKUP(B188,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":40},{"$f":"SUM($D$7:D188)","v":291013695.91712189},{"$f":"SUM($E$7:E188)","v":4327},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B188,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20290293,{"$f":"_xlfn.XLOOKUP(B189,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.15699630126196926},{"$f":"_xlfn.XLOOKUP(B189,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":330026.76177699637},{"$f":"_xlfn.XLOOKUP(B189,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D189)","v":291343722.67889887},{"$f":"SUM($E$7:E189)","v":4332},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B189,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,158071754,{"$f":"_xlfn.XLOOKUP(B190,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.15575723822502646},{"$f":"_xlfn.XLOOKUP(B190,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2463970.3587757414},{"$f":"_xlfn.XLOOKUP(B190,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D190)","v":293807693.03767461},{"$f":"SUM($E$7:E190)","v":4356},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B190,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20283616,{"$f":"_xlfn.XLOOKUP(B191,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.15569968487175478},{"$f":"_xlfn.XLOOKUP(B191,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1529923.548999686},{"$f":"_xlfn.XLOOKUP(B191,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":38},{"$f":"SUM($D$7:D191)","v":295337616.58667427},{"$f":"SUM($E$7:E191)","v":4394},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B191,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19979653,{"$f":"_xlfn.XLOOKUP(B192,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.15543847487118018},{"$f":"_xlfn.XLOOKUP(B192,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3397848.6231563468},{"$f":"_xlfn.XLOOKUP(B192,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D192)","v":298735465.20983064},{"$f":"SUM($E$7:E192)","v":4414},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B192,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20062674,{"$f":"_xlfn.XLOOKUP(B193,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.1546937864543825},{"$f":"_xlfn.XLOOKUP(B193,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1903909.9773395758},{"$f":"_xlfn.XLOOKUP(B193,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D193)","v":300639375.18717021},{"$f":"SUM($E$7:E193)","v":4425},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B193,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,157328687,{"$f":"_xlfn.XLOOKUP(B194,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.15453718949423251},{"$f":"_xlfn.XLOOKUP(B194,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1519415.3075887414},{"$f":"_xlfn.XLOOKUP(B194,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D194)","v":302158790.49475896},{"$f":"SUM($E$7:E194)","v":4437},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B194,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163198819,{"$f":"_xlfn.XLOOKUP(B195,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.15323248134663239},{"$f":"_xlfn.XLOOKUP(B195,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1824796.4316214467},{"$f":"_xlfn.XLOOKUP(B195,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D195)","v":303983586.9263804},{"$f":"SUM($E$7:E195)","v":4452},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B195,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20542217,{"$f":"_xlfn.XLOOKUP(B196,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.15105153286314232},{"$f":"_xlfn.XLOOKUP(B196,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":284919.1992518722},{"$f":"_xlfn.XLOOKUP(B196,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D196)","v":304268506.12563229},{"$f":"SUM($E$7:E196)","v":4457},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B196,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,107933921,{"$f":"_xlfn.XLOOKUP(B197,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.15048476695552451},{"$f":"_xlfn.XLOOKUP(B197,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1083294.9772639212},{"$f":"_xlfn.XLOOKUP(B197,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D197)","v":305351801.10289621},{"$f":"SUM($E$7:E197)","v":4462},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B197,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,200847925,{"$f":"_xlfn.XLOOKUP(B198,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.1456021502420578},{"$f":"_xlfn.XLOOKUP(B198,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2694859.3870491739},{"$f":"_xlfn.XLOOKUP(B198,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D198)","v":308046660.48994541},{"$f":"SUM($E$7:E198)","v":4477},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B198,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20015446,{"$f":"_xlfn.XLOOKUP(B199,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.14389203932379743},{"$f":"_xlfn.XLOOKUP(B199,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":561036.38424041041},{"$f":"_xlfn.XLOOKUP(B199,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D199)","v":308607696.8741858},{"$f":"SUM($E$7:E199)","v":4481},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B199,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},{"$f":"MIN(2030,IF(AND($G199<=J$5,$C199>=1),2026+INT($G199/(J$5/5)),0))","v":0}]
[null,20324078,{"$f":"_xlfn.XLOOKUP(B200,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.14148010260448868},{"$f":"_xlfn.XLOOKUP(B200,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2808700.3758445224},{"$f":"_xlfn.XLOOKUP(B200,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":37},{"$f":"SUM($D$7:D200)","v":311416397.25003034},{"$f":"SUM($E$7:E200)","v":4518},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B200,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20620160,{"$f":"_xlfn.XLOOKUP(B201,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.13982043181689016},{"$f":"_xlfn.XLOOKUP(B201,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1889636.846719305},{"$f":"_xlfn.XLOOKUP(B201,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":39},{"$f":"SUM($D$7:D201)","v":313306034.09674966},{"$f":"SUM($E$7:E201)","v":4557},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B201,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20062890,{"$f":"_xlfn.XLOOKUP(B202,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.13867472667619327},{"$f":"_xlfn.XLOOKUP(B202,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2203533.8292336315},{"$f":"_xlfn.XLOOKUP(B202,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D202)","v":315509567.92598331},{"$f":"SUM($E$7:E202)","v":4569},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B202,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20242298,{"$f":"_xlfn.XLOOKUP(B203,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.13796618201728233},{"$f":"_xlfn.XLOOKUP(B203,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":311836.82871705916},{"$f":"_xlfn.XLOOKUP(B203,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D203)","v":315821404.75470036},{"$f":"SUM($E$7:E203)","v":4584},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B203,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20021045,{"$f":"_xlfn.XLOOKUP(B204,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.13772315791401865},{"$f":"_xlfn.XLOOKUP(B204,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4771131.7467252836},{"$f":"_xlfn.XLOOKUP(B204,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUM($D$7:D204)","v":320592536.50142562},{"$f":"SUM($E$7:E204)","v":4613},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B204,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,162940936,{"$f":"_xlfn.XLOOKUP(B205,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.1375689006269773},{"$f":"_xlfn.XLOOKUP(B205,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":462194.78154240805},{"$f":"_xlfn.XLOOKUP(B205,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D205)","v":321054731.28296804},{"$f":"SUM($E$7:E205)","v":4617},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B205,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19844220,{"$f":"_xlfn.XLOOKUP(B206,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.13736139671553019},{"$f":"_xlfn.XLOOKUP(B206,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1951317.4348103146},{"$f":"_xlfn.XLOOKUP(B206,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUM($D$7:D206)","v":323006048.71777838},{"$f":"SUM($E$7:E206)","v":4647},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B206,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,120141457,{"$f":"_xlfn.XLOOKUP(B207,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.13559740710263518},{"$f":"_xlfn.XLOOKUP(B207,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1191967.0842326281},{"$f":"_xlfn.XLOOKUP(B207,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D207)","v":324198015.80201101},{"$f":"SUM($E$7:E207)","v":4672},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B207,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,154908473,{"$f":"_xlfn.XLOOKUP(B208,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.13533864508463161},{"$f":"_xlfn.XLOOKUP(B208,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":336979.89605103567},{"$f":"_xlfn.XLOOKUP(B208,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D208)","v":324534995.69806206},{"$f":"SUM($E$7:E208)","v":4679},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B208,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19843062,{"$f":"_xlfn.XLOOKUP(B209,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.13483608811834824},{"$f":"_xlfn.XLOOKUP(B209,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":240058.74014983623},{"$f":"_xlfn.XLOOKUP(B209,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D209)","v":324775054.43821192},{"$f":"SUM($E$7:E209)","v":4697},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B209,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2029},0]
[null,20528635,{"$f":"_xlfn.XLOOKUP(B210,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.13462706938621791},{"$f":"_xlfn.XLOOKUP(B210,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":952318.26516500302},{"$f":"_xlfn.XLOOKUP(B210,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUM($D$7:D210)","v":325727372.70337695},{"$f":"SUM($E$7:E210)","v":4727},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B210,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20071988,{"$f":"_xlfn.XLOOKUP(B211,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.1333808178627848},{"$f":"_xlfn.XLOOKUP(B211,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3952381.9747837759},{"$f":"_xlfn.XLOOKUP(B211,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D211)","v":329679754.67816073},{"$f":"SUM($E$7:E211)","v":4746},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B211,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20559724,{"$f":"_xlfn.XLOOKUP(B212,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.13226763764858057},{"$f":"_xlfn.XLOOKUP(B212,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1737955.2064219059},{"$f":"_xlfn.XLOOKUP(B212,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D212)","v":331417709.88458264},{"$f":"SUM($E$7:E212)","v":4766},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B212,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20286294,{"$f":"_xlfn.XLOOKUP(B213,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.13188007251651862},{"$f":"_xlfn.XLOOKUP(B213,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":191273.03290537212},{"$f":"_xlfn.XLOOKUP(B213,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D213)","v":331608982.91748804},{"$f":"SUM($E$7:E213)","v":4770},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B213,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19933414,{"$f":"_xlfn.XLOOKUP(B214,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.13171334344378197},{"$f":"_xlfn.XLOOKUP(B214,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1147265.9280210051},{"$f":"_xlfn.XLOOKUP(B214,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D214)","v":332756248.84550905},{"$f":"SUM($E$7:E214)","v":4784},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B214,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20435093,{"$f":"_xlfn.XLOOKUP(B215,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.13140099325801063},{"$f":"_xlfn.XLOOKUP(B215,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2322127.5617709737},{"$f":"_xlfn.XLOOKUP(B215,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUM($D$7:D215)","v":335078376.40728003},{"$f":"SUM($E$7:E215)","v":4811},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B215,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20108607,{"$f":"_xlfn.XLOOKUP(B216,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12962101591743314},{"$f":"_xlfn.XLOOKUP(B216,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":979480.08488597441},{"$f":"_xlfn.XLOOKUP(B216,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D216)","v":336057856.49216598},{"$f":"SUM($E$7:E216)","v":4827},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B216,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20401509,{"$f":"_xlfn.XLOOKUP(B217,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12913546963513278},{"$f":"_xlfn.XLOOKUP(B217,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1554159.1307308003},{"$f":"_xlfn.XLOOKUP(B217,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":37},{"$f":"SUM($D$7:D217)","v":337612015.62289679},{"$f":"SUM($E$7:E217)","v":4864},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B217,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19936906,{"$f":"_xlfn.XLOOKUP(B218,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12884418631946687},{"$f":"_xlfn.XLOOKUP(B218,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1115040.0694522257},{"$f":"_xlfn.XLOOKUP(B218,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D218)","v":338727055.69234902},{"$f":"SUM($E$7:E218)","v":4870},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B218,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20228425,{"$f":"_xlfn.XLOOKUP(B219,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12800155903557509},{"$f":"_xlfn.XLOOKUP(B219,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":542106.68844853132},{"$f":"_xlfn.XLOOKUP(B219,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D219)","v":339269162.38079756},{"$f":"SUM($E$7:E219)","v":4882},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B219,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,73764748,{"$f":"_xlfn.XLOOKUP(B220,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12669023443715893},{"$f":"_xlfn.XLOOKUP(B220,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3004713.7050050027},{"$f":"_xlfn.XLOOKUP(B220,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D220)","v":342273876.08580256},{"$f":"SUM($E$7:E220)","v":4904},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B220,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20519796,{"$f":"_xlfn.XLOOKUP(B221,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12659901469804158},{"$f":"_xlfn.XLOOKUP(B221,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":781405.47246624017},{"$f":"_xlfn.XLOOKUP(B221,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUM($D$7:D221)","v":343055281.55826879},{"$f":"SUM($E$7:E221)","v":4936},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B221,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20096386,{"$f":"_xlfn.XLOOKUP(B222,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12579802759177658},{"$f":"_xlfn.XLOOKUP(B222,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1858877.2833616172},{"$f":"_xlfn.XLOOKUP(B222,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":39},{"$f":"SUM($D$7:D222)","v":344914158.8416304},{"$f":"SUM($E$7:E222)","v":4975},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B222,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20495956,{"$f":"_xlfn.XLOOKUP(B223,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.1256980263882744},{"$f":"_xlfn.XLOOKUP(B223,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1326412.1680366904},{"$f":"_xlfn.XLOOKUP(B223,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D223)","v":346240571.0096671},{"$f":"SUM($E$7:E223)","v":4989},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B223,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,40400939,{"$f":"_xlfn.XLOOKUP(B224,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12396281598417844},{"$f":"_xlfn.XLOOKUP(B224,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2733554.5786402528},{"$f":"_xlfn.XLOOKUP(B224,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUM($D$7:D224)","v":348974125.58830738},{"$f":"SUM($E$7:E224)","v":5022},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B224,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20597060,{"$f":"_xlfn.XLOOKUP(B225,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12385254659418242},{"$f":"_xlfn.XLOOKUP(B225,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1083085.8792482549},{"$f":"_xlfn.XLOOKUP(B225,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D225)","v":350057211.46755564},{"$f":"SUM($E$7:E225)","v":5050},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B225,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20642876,{"$f":"_xlfn.XLOOKUP(B226,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12318956108941306},{"$f":"_xlfn.XLOOKUP(B226,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1743994.888184136},{"$f":"_xlfn.XLOOKUP(B226,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUM($D$7:D226)","v":351801206.35573977},{"$f":"SUM($E$7:E226)","v":5086},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B226,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20265879,{"$f":"_xlfn.XLOOKUP(B227,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12258561723189336},{"$f":"_xlfn.XLOOKUP(B227,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1373744.3636647719},{"$f":"_xlfn.XLOOKUP(B227,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUM($D$7:D227)","v":353174950.71940452},{"$f":"SUM($E$7:E227)","v":5119},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B227,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,158104025,{"$f":"_xlfn.XLOOKUP(B228,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12251601610957678},{"$f":"_xlfn.XLOOKUP(B228,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1566473.2022346817},{"$f":"_xlfn.XLOOKUP(B228,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D228)","v":354741423.9216392},{"$f":"SUM($E$7:E228)","v":5133},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B228,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,96221221,{"$f":"_xlfn.XLOOKUP(B229,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12186676185404115},{"$f":"_xlfn.XLOOKUP(B229,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2997810.8027908439},{"$f":"_xlfn.XLOOKUP(B229,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUM($D$7:D229)","v":357739234.72443002},{"$f":"SUM($E$7:E229)","v":5178},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B229,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20528972,{"$f":"_xlfn.XLOOKUP(B230,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12173888107140303},{"$f":"_xlfn.XLOOKUP(B230,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":800030.08374635293},{"$f":"_xlfn.XLOOKUP(B230,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D230)","v":358539264.8081764},{"$f":"SUM($E$7:E230)","v":5184},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B230,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19933363,{"$f":"_xlfn.XLOOKUP(B231,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.12142717914858675},{"$f":"_xlfn.XLOOKUP(B231,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3078173.3335308824},{"$f":"_xlfn.XLOOKUP(B231,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUM($D$7:D231)","v":361617438.1417073},{"$f":"SUM($E$7:E231)","v":5215},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B231,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20452145,{"$f":"_xlfn.XLOOKUP(B232,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.1205173215456897},{"$f":"_xlfn.XLOOKUP(B232,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1647910.2476350304},{"$f":"_xlfn.XLOOKUP(B232,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUM($D$7:D232)","v":363265348.38934231},{"$f":"SUM($E$7:E232)","v":5244},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B232,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20011614,{"$f":"_xlfn.XLOOKUP(B233,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11865554194592134},{"$f":"_xlfn.XLOOKUP(B233,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2013194.5198615929},{"$f":"_xlfn.XLOOKUP(B233,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D233)","v":365278542.90920389},{"$f":"SUM($E$7:E233)","v":5257},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B233,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,181418726,{"$f":"_xlfn.XLOOKUP(B234,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11864195036758199},{"$f":"_xlfn.XLOOKUP(B234,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":127099.78633852856},{"$f":"_xlfn.XLOOKUP(B234,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUM($D$7:D234)","v":365405642.6955424},{"$f":"SUM($E$7:E234)","v":5259},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B234,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,177772115,{"$f":"_xlfn.XLOOKUP(B235,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11832228638472515},{"$f":"_xlfn.XLOOKUP(B235,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":5075013.6670818534},{"$f":"_xlfn.XLOOKUP(B235,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUM($D$7:D235)","v":370480656.36262423},{"$f":"SUM($E$7:E235)","v":5289},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B235,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,77226876,{"$f":"_xlfn.XLOOKUP(B236,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11806196850284896},{"$f":"_xlfn.XLOOKUP(B236,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2417586.0064692232},{"$f":"_xlfn.XLOOKUP(B236,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D236)","v":372898242.36909348},{"$f":"SUM($E$7:E236)","v":5311},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B236,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20339030,{"$f":"_xlfn.XLOOKUP(B237,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11775846776582576},{"$f":"_xlfn.XLOOKUP(B237,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":327492.19672576414},{"$f":"_xlfn.XLOOKUP(B237,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D237)","v":373225734.56581926},{"$f":"SUM($E$7:E237)","v":5319},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B237,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,176883310,{"$f":"_xlfn.XLOOKUP(B238,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11769169297865725},{"$f":"_xlfn.XLOOKUP(B238,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1337587.0334651268},{"$f":"_xlfn.XLOOKUP(B238,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":40},{"$f":"SUM($D$7:D238)","v":374563321.59928441},{"$f":"SUM($E$7:E238)","v":5359},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B238,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,182422326,{"$f":"_xlfn.XLOOKUP(B239,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11766397774673097},{"$f":"_xlfn.XLOOKUP(B239,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2188572.1969423597},{"$f":"_xlfn.XLOOKUP(B239,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D239)","v":376751893.7962268},{"$f":"SUM($E$7:E239)","v":5372},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B239,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19987733,{"$f":"_xlfn.XLOOKUP(B240,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11736921615619959},{"$f":"_xlfn.XLOOKUP(B240,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4001165.6660576151},{"$f":"_xlfn.XLOOKUP(B240,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUM($D$7:D240)","v":380753059.46228439},{"$f":"SUM($E$7:E240)","v":5398},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B240,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,40896748,{"$f":"_xlfn.XLOOKUP(B241,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11590622795860148},{"$f":"_xlfn.XLOOKUP(B241,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2736114.5843429314},{"$f":"_xlfn.XLOOKUP(B241,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D241)","v":383489174.04662734},{"$f":"SUM($E$7:E241)","v":5413},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B241,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,171177820,{"$f":"_xlfn.XLOOKUP(B242,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11578067859479914},{"$f":"_xlfn.XLOOKUP(B242,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":252894.78597319621},{"$f":"_xlfn.XLOOKUP(B242,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D242)","v":383742068.83260053},{"$f":"SUM($E$7:E242)","v":5418},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B242,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,155078993,{"$f":"_xlfn.XLOOKUP(B243,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11523216667032166},{"$f":"_xlfn.XLOOKUP(B243,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1450087.4012959716},{"$f":"_xlfn.XLOOKUP(B243,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D243)","v":385192156.23389649},{"$f":"SUM($E$7:E243)","v":5434},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B243,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19963837,{"$f":"_xlfn.XLOOKUP(B244,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.1150150998048841},{"$f":"_xlfn.XLOOKUP(B244,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4032659.1789065953},{"$f":"_xlfn.XLOOKUP(B244,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUM($D$7:D244)","v":389224815.41280311},{"$f":"SUM($E$7:E244)","v":5465},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B244,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20418533,{"$f":"_xlfn.XLOOKUP(B245,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11466260351731447},{"$f":"_xlfn.XLOOKUP(B245,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2290545.0319484146},{"$f":"_xlfn.XLOOKUP(B245,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D245)","v":391515360.4447515},{"$f":"SUM($E$7:E245)","v":5481},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B245,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20275564,{"$f":"_xlfn.XLOOKUP(B246,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11233749449944333},{"$f":"_xlfn.XLOOKUP(B246,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2942266.7748995209},{"$f":"_xlfn.XLOOKUP(B246,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D246)","v":394457627.21965104},{"$f":"SUM($E$7:E246)","v":5505},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B246,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20530251,{"$f":"_xlfn.XLOOKUP(B247,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11227880300806402},{"$f":"_xlfn.XLOOKUP(B247,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2562424.684435186},{"$f":"_xlfn.XLOOKUP(B247,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUM($D$7:D247)","v":397020051.90408623},{"$f":"SUM($E$7:E247)","v":5534},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B247,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20656531,{"$f":"_xlfn.XLOOKUP(B248,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11224330398647658},{"$f":"_xlfn.XLOOKUP(B248,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1026347.9227479052},{"$f":"_xlfn.XLOOKUP(B248,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D248)","v":398046399.82683414},{"$f":"SUM($E$7:E248)","v":5562},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B248,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20285202,{"$f":"_xlfn.XLOOKUP(B249,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11214419061751496},{"$f":"_xlfn.XLOOKUP(B249,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":761416.25135862362},{"$f":"_xlfn.XLOOKUP(B249,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D249)","v":398807816.07819277},{"$f":"SUM($E$7:E249)","v":5576},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B249,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20539743,{"$f":"_xlfn.XLOOKUP(B250,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.1113467779266902},{"$f":"_xlfn.XLOOKUP(B250,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":161737.03571554029},{"$f":"_xlfn.XLOOKUP(B250,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUM($D$7:D250)","v":398969553.11390829},{"$f":"SUM($E$7:E250)","v":5578},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B250,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,156524856,{"$f":"_xlfn.XLOOKUP(B251,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.11076480072392994},{"$f":"_xlfn.XLOOKUP(B251,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":868068.93395751843},{"$f":"_xlfn.XLOOKUP(B251,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D251)","v":399837622.04786581},{"$f":"SUM($E$7:E251)","v":5586},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B251,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19987751,{"$f":"_xlfn.XLOOKUP(B252,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.1103856411696124},{"$f":"_xlfn.XLOOKUP(B252,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3890108.1386553491},{"$f":"_xlfn.XLOOKUP(B252,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUM($D$7:D252)","v":403727730.18652117},{"$f":"SUM($E$7:E252)","v":5612},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B252,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20609946,{"$f":"_xlfn.XLOOKUP(B253,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10878395768391949},{"$f":"_xlfn.XLOOKUP(B253,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2824952.4042581711},{"$f":"_xlfn.XLOOKUP(B253,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D253)","v":406552682.59077936},{"$f":"SUM($E$7:E253)","v":5634},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B253,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20275582,{"$f":"_xlfn.XLOOKUP(B254,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10818051357876422},{"$f":"_xlfn.XLOOKUP(B254,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2679916.3264031899},{"$f":"_xlfn.XLOOKUP(B254,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUM($D$7:D254)","v":409232598.91718256},{"$f":"SUM($E$7:E254)","v":5661},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B254,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,82431532,{"$f":"_xlfn.XLOOKUP(B255,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10747178063481766},{"$f":"_xlfn.XLOOKUP(B255,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":443665.26265503938},{"$f":"_xlfn.XLOOKUP(B255,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D255)","v":409676264.17983758},{"$f":"SUM($E$7:E255)","v":5671},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B255,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,87546412,{"$f":"_xlfn.XLOOKUP(B256,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.1065388178044437},{"$f":"_xlfn.XLOOKUP(B256,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2981956.3994566449},{"$f":"_xlfn.XLOOKUP(B256,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUM($D$7:D256)","v":412658220.5792942},{"$f":"SUM($E$7:E256)","v":5702},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B256,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20539915,{"$f":"_xlfn.XLOOKUP(B257,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10633700613534164},{"$f":"_xlfn.XLOOKUP(B257,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":529733.45829780423},{"$f":"_xlfn.XLOOKUP(B257,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D257)","v":413187954.03759199},{"$f":"SUM($E$7:E257)","v":5717},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B257,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19985788,{"$f":"_xlfn.XLOOKUP(B258,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10569774133593395},{"$f":"_xlfn.XLOOKUP(B258,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3201842.5041323416},{"$f":"_xlfn.XLOOKUP(B258,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D258)","v":416389796.54172432},{"$f":"SUM($E$7:E258)","v":5734},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B258,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20069389,{"$f":"_xlfn.XLOOKUP(B259,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10530466961662327},{"$f":"_xlfn.XLOOKUP(B259,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2607058.029798497},{"$f":"_xlfn.XLOOKUP(B259,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D259)","v":418996854.57152283},{"$f":"SUM($E$7:E259)","v":5749},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B259,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,188648707,{"$f":"_xlfn.XLOOKUP(B260,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10497987222302971},{"$f":"_xlfn.XLOOKUP(B260,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":313379.95360875526},{"$f":"_xlfn.XLOOKUP(B260,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D260)","v":419310234.52513158},{"$f":"SUM($E$7:E260)","v":5756},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B260,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,76722023,{"$f":"_xlfn.XLOOKUP(B261,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10458694884923193},{"$f":"_xlfn.XLOOKUP(B261,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1232344.5957875631},{"$f":"_xlfn.XLOOKUP(B261,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D261)","v":420542579.12091917},{"$f":"SUM($E$7:E261)","v":5767},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B261,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20333752,{"$f":"_xlfn.XLOOKUP(B262,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10390410681425685},{"$f":"_xlfn.XLOOKUP(B262,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":637936.87280152005},{"$f":"_xlfn.XLOOKUP(B262,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D262)","v":421180515.99372071},{"$f":"SUM($E$7:E262)","v":5776},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B262,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20496004,{"$f":"_xlfn.XLOOKUP(B263,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10353605872480179},{"$f":"_xlfn.XLOOKUP(B263,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1669768.8921321859},{"$f":"_xlfn.XLOOKUP(B263,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D263)","v":422850284.88585287},{"$f":"SUM($E$7:E263)","v":5792},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B263,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},{"$f":"MIN(2030,IF(AND($G263<=J$5,$C263>=1),2026+INT($G263/(J$5/5)),0))","v":0}]
[null,158072999,{"$f":"_xlfn.XLOOKUP(B264,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10348465352469105},{"$f":"_xlfn.XLOOKUP(B264,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1129675.096973429},{"$f":"_xlfn.XLOOKUP(B264,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D264)","v":423979959.98282629},{"$f":"SUM($E$7:E264)","v":5801},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B264,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19974693,{"$f":"_xlfn.XLOOKUP(B265,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10284182369234732},{"$f":"_xlfn.XLOOKUP(B265,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2055530.7241792697},{"$f":"_xlfn.XLOOKUP(B265,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D265)","v":426035490.70700556},{"$f":"SUM($E$7:E265)","v":5825},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B265,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19985828,{"$f":"_xlfn.XLOOKUP(B266,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10283431013352858},{"$f":"_xlfn.XLOOKUP(B266,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4287982.7100719567},{"$f":"_xlfn.XLOOKUP(B266,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUM($D$7:D266)","v":430323473.41707754},{"$f":"SUM($E$7:E266)","v":5855},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B266,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19984534,{"$f":"_xlfn.XLOOKUP(B267,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10263597566192061},{"$f":"_xlfn.XLOOKUP(B267,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":453669.64686181321},{"$f":"_xlfn.XLOOKUP(B267,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D267)","v":430777143.06393933},{"$f":"SUM($E$7:E267)","v":5858},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B267,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163610121,{"$f":"_xlfn.XLOOKUP(B268,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.10235596769989327},{"$f":"_xlfn.XLOOKUP(B268,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":479752.38782990613},{"$f":"_xlfn.XLOOKUP(B268,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D268)","v":431256895.45176923},{"$f":"SUM($E$7:E268)","v":5870},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B268,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20320900,{"$f":"_xlfn.XLOOKUP(B269,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.1021271947002951},{"$f":"_xlfn.XLOOKUP(B269,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2602485.484997056},{"$f":"_xlfn.XLOOKUP(B269,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D269)","v":433859380.93676627},{"$f":"SUM($E$7:E269)","v":5889},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B269,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19937096,{"$f":"_xlfn.XLOOKUP(B270,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":0.101879911788333},{"$f":"_xlfn.XLOOKUP(B270,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1473417.9511831892},{"$f":"_xlfn.XLOOKUP(B270,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D270)","v":435332798.88794947},{"$f":"SUM($E$7:E270)","v":5896},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B270,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19973422,{"$f":"_xlfn.XLOOKUP(B271,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.9725295879447243E-2},{"$f":"_xlfn.XLOOKUP(B271,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":5423897.6809028182},{"$f":"_xlfn.XLOOKUP(B271,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUM($D$7:D271)","v":440756696.56885231},{"$f":"SUM($E$7:E271)","v":5931},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B271,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20496045,{"$f":"_xlfn.XLOOKUP(B272,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.9394853306661188E-2},{"$f":"_xlfn.XLOOKUP(B272,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3713236.429357755},{"$f":"_xlfn.XLOOKUP(B272,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUM($D$7:D272)","v":444469932.99821007},{"$f":"SUM($E$7:E272)","v":5954},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B272,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20588628,{"$f":"_xlfn.XLOOKUP(B273,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.9369340066761416E-2},{"$f":"_xlfn.XLOOKUP(B273,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1911988.3195271799},{"$f":"_xlfn.XLOOKUP(B273,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":61},{"$f":"SUM($D$7:D273)","v":446381921.31773728},{"$f":"SUM($E$7:E273)","v":6015},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B273,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20490218,{"$f":"_xlfn.XLOOKUP(B274,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.8805513522419813E-2},{"$f":"_xlfn.XLOOKUP(B274,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2397555.1387029393},{"$f":"_xlfn.XLOOKUP(B274,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUM($D$7:D274)","v":448779476.45644021},{"$f":"SUM($E$7:E274)","v":6048},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B274,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20615977,{"$f":"_xlfn.XLOOKUP(B275,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.8685546013627334E-2},{"$f":"_xlfn.XLOOKUP(B275,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":184755.46588802358},{"$f":"_xlfn.XLOOKUP(B275,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D275)","v":448964231.92232823},{"$f":"SUM($E$7:E275)","v":6053},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B275,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,153766407,{"$f":"_xlfn.XLOOKUP(B276,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.8505425018816942E-2},{"$f":"_xlfn.XLOOKUP(B276,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3264932.0008624638},{"$f":"_xlfn.XLOOKUP(B276,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUM($D$7:D276)","v":452229163.92319071},{"$f":"SUM($E$7:E276)","v":6074},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B276,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,63340261,{"$f":"_xlfn.XLOOKUP(B277,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.8130108766400451E-2},{"$f":"_xlfn.XLOOKUP(B277,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":362775.14576456166},{"$f":"_xlfn.XLOOKUP(B277,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D277)","v":452591939.0689553},{"$f":"SUM($E$7:E277)","v":6077},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B277,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20221178,{"$f":"_xlfn.XLOOKUP(B278,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.797375990771183E-2},{"$f":"_xlfn.XLOOKUP(B278,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2083326.9012562067},{"$f":"_xlfn.XLOOKUP(B278,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D278)","v":454675265.97021151},{"$f":"SUM($E$7:E278)","v":6097},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B278,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20076394,{"$f":"_xlfn.XLOOKUP(B279,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.7405445591050757E-2},{"$f":"_xlfn.XLOOKUP(B279,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1882157.2801486063},{"$f":"_xlfn.XLOOKUP(B279,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D279)","v":456557423.25036013},{"$f":"SUM($E$7:E279)","v":6114},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B279,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,199934675,{"$f":"_xlfn.XLOOKUP(B280,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.7162577712946743E-2},{"$f":"_xlfn.XLOOKUP(B280,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":753912.67422731617},{"$f":"_xlfn.XLOOKUP(B280,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D280)","v":457311335.92458743},{"$f":"SUM($E$7:E280)","v":6125},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B280,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20638508,{"$f":"_xlfn.XLOOKUP(B281,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.6593041558713469E-2},{"$f":"_xlfn.XLOOKUP(B281,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4101181.4979537074},{"$f":"_xlfn.XLOOKUP(B281,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUM($D$7:D281)","v":461412517.42254114},{"$f":"SUM($E$7:E281)","v":6152},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B281,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20011475,{"$f":"_xlfn.XLOOKUP(B282,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.639958793443662E-2},{"$f":"_xlfn.XLOOKUP(B282,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":832092.7634357257},{"$f":"_xlfn.XLOOKUP(B282,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D282)","v":462244610.18597686},{"$f":"SUM($E$7:E282)","v":6158},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B282,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20075900,{"$f":"_xlfn.XLOOKUP(B283,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.6351150555320689E-2},{"$f":"_xlfn.XLOOKUP(B283,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2291208.1004850767},{"$f":"_xlfn.XLOOKUP(B283,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D283)","v":464535818.28646195},{"$f":"SUM($E$7:E283)","v":6169},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B283,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20011694,{"$f":"_xlfn.XLOOKUP(B284,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.6117592483559416E-2},{"$f":"_xlfn.XLOOKUP(B284,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":433485.08123963623},{"$f":"_xlfn.XLOOKUP(B284,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D284)","v":464969303.36770159},{"$f":"SUM($E$7:E284)","v":6177},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B284,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19924679,{"$f":"_xlfn.XLOOKUP(B285,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.59756801962309E-2},{"$f":"_xlfn.XLOOKUP(B285,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2435225.5570415808},{"$f":"_xlfn.XLOOKUP(B285,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D285)","v":467404528.92474318},{"$f":"SUM($E$7:E285)","v":6195},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B285,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20076467,{"$f":"_xlfn.XLOOKUP(B286,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.5125995960235493E-2},{"$f":"_xlfn.XLOOKUP(B286,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2813054.0145460977},{"$f":"_xlfn.XLOOKUP(B286,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D286)","v":470217582.93928927},{"$f":"SUM($E$7:E286)","v":6209},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B286,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497634,{"$f":"_xlfn.XLOOKUP(B287,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.467016959424901E-2},{"$f":"_xlfn.XLOOKUP(B287,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2484086.1676691258},{"$f":"_xlfn.XLOOKUP(B287,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":38},{"$f":"SUM($D$7:D287)","v":472701669.10695839},{"$f":"SUM($E$7:E287)","v":6247},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B287,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19945509,{"$f":"_xlfn.XLOOKUP(B288,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.4414142377374971E-2},{"$f":"_xlfn.XLOOKUP(B288,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1265564.5271332115},{"$f":"_xlfn.XLOOKUP(B288,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D288)","v":473967233.63409162},{"$f":"SUM($E$7:E288)","v":6254},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B288,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20218091,{"$f":"_xlfn.XLOOKUP(B289,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.3756071686106057E-2},{"$f":"_xlfn.XLOOKUP(B289,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":108306.71194091946},{"$f":"_xlfn.XLOOKUP(B289,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D289)","v":474075540.34603256},{"$f":"SUM($E$7:E289)","v":6259},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B289,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19954417,{"$f":"_xlfn.XLOOKUP(B290,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.3385392562448141E-2},{"$f":"_xlfn.XLOOKUP(B290,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1936473.7190444842},{"$f":"_xlfn.XLOOKUP(B290,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D290)","v":476012014.06507707},{"$f":"SUM($E$7:E290)","v":6275},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B290,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,202969526,{"$f":"_xlfn.XLOOKUP(B291,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.3377999051411142E-2},{"$f":"_xlfn.XLOOKUP(B291,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1466313.8106543804},{"$f":"_xlfn.XLOOKUP(B291,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D291)","v":477478327.87573147},{"$f":"SUM($E$7:E291)","v":6297},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B291,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,112029390,{"$f":"_xlfn.XLOOKUP(B292,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.3222135328402247E-2},{"$f":"_xlfn.XLOOKUP(B292,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1551885.4191889118},{"$f":"_xlfn.XLOOKUP(B292,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D292)","v":479030213.29492038},{"$f":"SUM($E$7:E292)","v":6325},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B292,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,157534903,{"$f":"_xlfn.XLOOKUP(B293,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.2354075322180762E-2},{"$f":"_xlfn.XLOOKUP(B293,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2124835.8813773678},{"$f":"_xlfn.XLOOKUP(B293,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D293)","v":481155049.17629772},{"$f":"SUM($E$7:E293)","v":6343},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B293,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,117365596,{"$f":"_xlfn.XLOOKUP(B294,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.1320593169618297E-2},{"$f":"_xlfn.XLOOKUP(B294,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":629979.35284498997},{"$f":"_xlfn.XLOOKUP(B294,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D294)","v":481785028.52914274},{"$f":"SUM($E$7:E294)","v":6348},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B294,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,52509148,{"$f":"_xlfn.XLOOKUP(B295,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.1071409307123694E-2},{"$f":"_xlfn.XLOOKUP(B295,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2829684.8453580067},{"$f":"_xlfn.XLOOKUP(B295,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D295)","v":484614713.37450075},{"$f":"SUM($E$7:E295)","v":6368},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B295,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20495755,{"$f":"_xlfn.XLOOKUP(B296,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.0901999845328249E-2},{"$f":"_xlfn.XLOOKUP(B296,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2015300.419502516},{"$f":"_xlfn.XLOOKUP(B296,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUM($D$7:D296)","v":486630013.79400325},{"$f":"SUM($E$7:E296)","v":6413},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B296,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2029},0]
[null,20530090,{"$f":"_xlfn.XLOOKUP(B297,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.0730687084311729E-2},{"$f":"_xlfn.XLOOKUP(B297,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":440870.90025911166},{"$f":"_xlfn.XLOOKUP(B297,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D297)","v":487070884.69426239},{"$f":"SUM($E$7:E297)","v":6426},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B297,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,158072599,{"$f":"_xlfn.XLOOKUP(B298,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.0610630194649128E-2},{"$f":"_xlfn.XLOOKUP(B298,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1887265.4172853082},{"$f":"_xlfn.XLOOKUP(B298,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D298)","v":488958150.11154771},{"$f":"SUM($E$7:E298)","v":6441},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B298,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19985318,{"$f":"_xlfn.XLOOKUP(B299,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.0356441428530984E-2},{"$f":"_xlfn.XLOOKUP(B299,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":654854.662583631},{"$f":"_xlfn.XLOOKUP(B299,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D299)","v":489613004.77413136},{"$f":"SUM($E$7:E299)","v":6446},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B299,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20011643,{"$f":"_xlfn.XLOOKUP(B300,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.0146402457197572E-2},{"$f":"_xlfn.XLOOKUP(B300,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1342390.0771537961},{"$f":"_xlfn.XLOOKUP(B300,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D300)","v":490955394.85128516},{"$f":"SUM($E$7:E300)","v":6454},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B300,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20464331,{"$f":"_xlfn.XLOOKUP(B301,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.0001774237214713E-2},{"$f":"_xlfn.XLOOKUP(B301,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":432563.61993751896},{"$f":"_xlfn.XLOOKUP(B301,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D301)","v":491387958.4712227},{"$f":"SUM($E$7:E301)","v":6465},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B301,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19986641,{"$f":"_xlfn.XLOOKUP(B302,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.9568756477965805E-2},{"$f":"_xlfn.XLOOKUP(B302,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1797981.7952282324},{"$f":"_xlfn.XLOOKUP(B302,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D302)","v":493185940.26645094},{"$f":"SUM($E$7:E302)","v":6479},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B302,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19930894,{"$f":"_xlfn.XLOOKUP(B303,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.9344677606872425E-2},{"$f":"_xlfn.XLOOKUP(B303,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":652212.06878579687},{"$f":"_xlfn.XLOOKUP(B303,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D303)","v":493838152.33523673},{"$f":"SUM($E$7:E303)","v":6484},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B303,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,181907744,{"$f":"_xlfn.XLOOKUP(B304,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.9296490384133037E-2},{"$f":"_xlfn.XLOOKUP(B304,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1869292.6183279797},{"$f":"_xlfn.XLOOKUP(B304,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D304)","v":495707444.9535647},{"$f":"SUM($E$7:E304)","v":6498},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B304,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20365858,{"$f":"_xlfn.XLOOKUP(B305,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.8675056288553059E-2},{"$f":"_xlfn.XLOOKUP(B305,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1168808.4884607054},{"$f":"_xlfn.XLOOKUP(B305,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D305)","v":496876253.44202542},{"$f":"SUM($E$7:E305)","v":6520},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B305,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20563081,{"$f":"_xlfn.XLOOKUP(B306,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.7782494819715493E-2},{"$f":"_xlfn.XLOOKUP(B306,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":886772.18634149968},{"$f":"_xlfn.XLOOKUP(B306,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D306)","v":497763025.62836695},{"$f":"SUM($E$7:E306)","v":6530},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B306,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19937056,{"$f":"_xlfn.XLOOKUP(B307,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.7591412682478303E-2},{"$f":"_xlfn.XLOOKUP(B307,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2666685.3967609778},{"$f":"_xlfn.XLOOKUP(B307,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D307)","v":500429711.02512795},{"$f":"SUM($E$7:E307)","v":6543},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B307,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,109628139,{"$f":"_xlfn.XLOOKUP(B308,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.7258828109896353E-2},{"$f":"_xlfn.XLOOKUP(B308,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1652389.8766675724},{"$f":"_xlfn.XLOOKUP(B308,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D308)","v":502082100.90179551},{"$f":"SUM($E$7:E308)","v":6552},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B308,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20252909,{"$f":"_xlfn.XLOOKUP(B309,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.6808985532738553E-2},{"$f":"_xlfn.XLOOKUP(B309,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1064994.8609857205},{"$f":"_xlfn.XLOOKUP(B309,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUM($D$7:D309)","v":503147095.7627812},{"$f":"SUM($E$7:E309)","v":6573},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B309,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,199358270,{"$f":"_xlfn.XLOOKUP(B310,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.6773632522439775E-2},{"$f":"_xlfn.XLOOKUP(B310,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1355842.2193284074},{"$f":"_xlfn.XLOOKUP(B310,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D310)","v":504502937.98210961},{"$f":"SUM($E$7:E310)","v":6583},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B310,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20514636,{"$f":"_xlfn.XLOOKUP(B311,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.6541952642985254E-2},{"$f":"_xlfn.XLOOKUP(B311,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":767513.2685144163},{"$f":"_xlfn.XLOOKUP(B311,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D311)","v":505270451.250624},{"$f":"SUM($E$7:E311)","v":6600},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B311,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20163513,{"$f":"_xlfn.XLOOKUP(B312,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.6272656469873782E-2},{"$f":"_xlfn.XLOOKUP(B312,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2813357.7346807346},{"$f":"_xlfn.XLOOKUP(B312,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUM($D$7:D312)","v":508083808.98530471},{"$f":"SUM($E$7:E312)","v":6645},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B312,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163266496,{"$f":"_xlfn.XLOOKUP(B313,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.6271581836406014E-2},{"$f":"_xlfn.XLOOKUP(B313,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":400676.69981580367},{"$f":"_xlfn.XLOOKUP(B313,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D313)","v":508484485.68512052},{"$f":"SUM($E$7:E313)","v":6649},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B313,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20017143,{"$f":"_xlfn.XLOOKUP(B314,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.5655958837951934E-2},{"$f":"_xlfn.XLOOKUP(B314,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2809176.2039179723},{"$f":"_xlfn.XLOOKUP(B314,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D314)","v":511293661.8890385},{"$f":"SUM($E$7:E314)","v":6671},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B314,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,44612213,{"$f":"_xlfn.XLOOKUP(B315,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.5169393389319198E-2},{"$f":"_xlfn.XLOOKUP(B315,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":103000.4324622742},{"$f":"_xlfn.XLOOKUP(B315,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D315)","v":511396662.32150078},{"$f":"SUM($E$7:E315)","v":6674},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B315,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,41475395,{"$f":"_xlfn.XLOOKUP(B316,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.4861799344263369E-2},{"$f":"_xlfn.XLOOKUP(B316,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1575196.1281817048},{"$f":"_xlfn.XLOOKUP(B316,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D316)","v":512971858.44968247},{"$f":"SUM($E$7:E316)","v":6694},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B316,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,40374941,{"$f":"_xlfn.XLOOKUP(B317,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.4399632850546441E-2},{"$f":"_xlfn.XLOOKUP(B317,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":671912.89523334755},{"$f":"_xlfn.XLOOKUP(B317,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D317)","v":513643771.34491581},{"$f":"SUM($E$7:E317)","v":6700},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B317,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20100352,{"$f":"_xlfn.XLOOKUP(B318,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.4101930376454401E-2},{"$f":"_xlfn.XLOOKUP(B318,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1671591.5015947041},{"$f":"_xlfn.XLOOKUP(B318,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D318)","v":515315362.84651053},{"$f":"SUM($E$7:E318)","v":6728},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B318,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20076178,{"$f":"_xlfn.XLOOKUP(B319,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.4086391383973266E-2},{"$f":"_xlfn.XLOOKUP(B319,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3144727.2629908924},{"$f":"_xlfn.XLOOKUP(B319,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D319)","v":518460090.10950142},{"$f":"SUM($E$7:E319)","v":6745},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B319,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19933685,{"$f":"_xlfn.XLOOKUP(B320,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.4069300281567338E-2},{"$f":"_xlfn.XLOOKUP(B320,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3465992.6460457812},{"$f":"_xlfn.XLOOKUP(B320,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUM($D$7:D320)","v":521926082.75554723},{"$f":"SUM($E$7:E320)","v":6779},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B320,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,192850737,{"$f":"_xlfn.XLOOKUP(B321,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.3823516154292926E-2},{"$f":"_xlfn.XLOOKUP(B321,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1450524.9623489298},{"$f":"_xlfn.XLOOKUP(B321,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUM($D$7:D321)","v":523376607.71789616},{"$f":"SUM($E$7:E321)","v":6808},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B321,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,161129189,{"$f":"_xlfn.XLOOKUP(B322,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.3167807411865288E-2},{"$f":"_xlfn.XLOOKUP(B322,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3588849.8971590083},{"$f":"_xlfn.XLOOKUP(B322,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D322)","v":526965457.61505514},{"$f":"SUM($E$7:E322)","v":6830},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B322,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20451231,{"$f":"_xlfn.XLOOKUP(B323,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.3075494930333921E-2},{"$f":"_xlfn.XLOOKUP(B323,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1218762.5683228285},{"$f":"_xlfn.XLOOKUP(B323,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D323)","v":528184220.18337798},{"$f":"SUM($E$7:E323)","v":6858},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B323,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20604529,{"$f":"_xlfn.XLOOKUP(B324,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.292412398483949E-2},{"$f":"_xlfn.XLOOKUP(B324,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1174947.2806979562},{"$f":"_xlfn.XLOOKUP(B324,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D324)","v":529359167.46407592},{"$f":"SUM($E$7:E324)","v":6886},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B324,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163606350,{"$f":"_xlfn.XLOOKUP(B325,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.2899965431049299E-2},{"$f":"_xlfn.XLOOKUP(B325,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1860868.2950286716},{"$f":"_xlfn.XLOOKUP(B325,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D325)","v":531220035.75910461},{"$f":"SUM($E$7:E325)","v":6908},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B325,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,41093522,{"$f":"_xlfn.XLOOKUP(B326,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.2597312505620413E-2},{"$f":"_xlfn.XLOOKUP(B326,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1398395.4861033445},{"$f":"_xlfn.XLOOKUP(B326,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D326)","v":532618431.24520797},{"$f":"SUM($E$7:E326)","v":6916},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B326,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,155682571,{"$f":"_xlfn.XLOOKUP(B327,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.2501759965253829E-2},{"$f":"_xlfn.XLOOKUP(B327,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4506310.499733665},{"$f":"_xlfn.XLOOKUP(B327,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D327)","v":537124741.74494159},{"$f":"SUM($E$7:E327)","v":6936},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B327,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},{"$f":"MIN(2030,IF(AND($G327<=J$5,$C327>=1),2026+INT($G327/(J$5/5)),0))","v":0}]
[null,40718887,{"$f":"_xlfn.XLOOKUP(B328,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.2284748257295495E-2},{"$f":"_xlfn.XLOOKUP(B328,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":844920.64968314604},{"$f":"_xlfn.XLOOKUP(B328,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUM($D$7:D328)","v":537969662.39462471},{"$f":"SUM($E$7:E328)","v":6962},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B328,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20288867,{"$f":"_xlfn.XLOOKUP(B329,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.2006757404422814E-2},{"$f":"_xlfn.XLOOKUP(B329,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":233179.02884333569},{"$f":"_xlfn.XLOOKUP(B329,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D329)","v":538202841.42346799},{"$f":"SUM($E$7:E329)","v":6965},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B329,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20663112,{"$f":"_xlfn.XLOOKUP(B330,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.195549442201526E-2},{"$f":"_xlfn.XLOOKUP(B330,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1245684.1048765455},{"$f":"_xlfn.XLOOKUP(B330,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D330)","v":539448525.52834451},{"$f":"SUM($E$7:E330)","v":6976},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B330,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,161722801,{"$f":"_xlfn.XLOOKUP(B331,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.1820505358832646E-2},{"$f":"_xlfn.XLOOKUP(B331,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":988880.05802919157},{"$f":"_xlfn.XLOOKUP(B331,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D331)","v":540437405.58637369},{"$f":"SUM($E$7:E331)","v":6989},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B331,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19971615,{"$f":"_xlfn.XLOOKUP(B332,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.1789653534747417E-2},{"$f":"_xlfn.XLOOKUP(B332,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1480737.573769538},{"$f":"_xlfn.XLOOKUP(B332,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D332)","v":541918143.16014326},{"$f":"SUM($E$7:E332)","v":7002},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B332,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19941264,{"$f":"_xlfn.XLOOKUP(B333,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.1456251999345003E-2},{"$f":"_xlfn.XLOOKUP(B333,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1229348.7512366627},{"$f":"_xlfn.XLOOKUP(B333,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D333)","v":543147491.91137993},{"$f":"SUM($E$7:E333)","v":7007},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B333,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19908051,{"$f":"_xlfn.XLOOKUP(B334,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.1394394440330989E-2},{"$f":"_xlfn.XLOOKUP(B334,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":617923.30740921444},{"$f":"_xlfn.XLOOKUP(B334,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D334)","v":543765415.2187891},{"$f":"SUM($E$7:E334)","v":7032},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B334,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20072996,{"$f":"_xlfn.XLOOKUP(B335,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.09163973935937E-2},{"$f":"_xlfn.XLOOKUP(B335,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2544246.0034536081},{"$f":"_xlfn.XLOOKUP(B335,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D335)","v":546309661.22224271},{"$f":"SUM($E$7:E335)","v":7043},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B335,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20653160,{"$f":"_xlfn.XLOOKUP(B336,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.0842457914592686E-2},{"$f":"_xlfn.XLOOKUP(B336,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":313502.5112604833},{"$f":"_xlfn.XLOOKUP(B336,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D336)","v":546623163.73350322},{"$f":"SUM($E$7:E336)","v":7049},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B336,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,158085563,{"$f":"_xlfn.XLOOKUP(B337,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.0000552742328951E-2},{"$f":"_xlfn.XLOOKUP(B337,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2362426.4021314373},{"$f":"_xlfn.XLOOKUP(B337,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D337)","v":548985590.13563466},{"$f":"SUM($E$7:E337)","v":7068},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B337,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,86833640,{"$f":"_xlfn.XLOOKUP(B338,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.9642969047666282E-2},{"$f":"_xlfn.XLOOKUP(B338,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":399049.22029767535},{"$f":"_xlfn.XLOOKUP(B338,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D338)","v":549384639.35593235},{"$f":"SUM($E$7:E338)","v":7082},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B338,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20649789,{"$f":"_xlfn.XLOOKUP(B339,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.9570255740758322E-2},{"$f":"_xlfn.XLOOKUP(B339,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2177516.1048011035},{"$f":"_xlfn.XLOOKUP(B339,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D339)","v":551562155.46073341},{"$f":"SUM($E$7:E339)","v":7096},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B339,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,72848118,{"$f":"_xlfn.XLOOKUP(B340,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.9358575631858178E-2},{"$f":"_xlfn.XLOOKUP(B340,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1316666.7520310364},{"$f":"_xlfn.XLOOKUP(B340,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D340)","v":552878822.2127645},{"$f":"SUM($E$7:E340)","v":7104},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B340,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20495814,{"$f":"_xlfn.XLOOKUP(B341,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.9234757218232144E-2},{"$f":"_xlfn.XLOOKUP(B341,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2850646.2706472073},{"$f":"_xlfn.XLOOKUP(B341,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D341)","v":555729468.48341167},{"$f":"SUM($E$7:E341)","v":7128},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B341,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,112026429,{"$f":"_xlfn.XLOOKUP(B342,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.9230034627539941E-2},{"$f":"_xlfn.XLOOKUP(B342,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":924877.55395966198},{"$f":"_xlfn.XLOOKUP(B342,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUM($D$7:D342)","v":556654346.03737128},{"$f":"SUM($E$7:E342)","v":7154},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B342,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19951861,{"$f":"_xlfn.XLOOKUP(B343,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.901596894648566E-2},{"$f":"_xlfn.XLOOKUP(B343,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2703600.9185460778},{"$f":"_xlfn.XLOOKUP(B343,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUM($D$7:D343)","v":559357946.95591736},{"$f":"SUM($E$7:E343)","v":7175},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B343,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497125,{"$f":"_xlfn.XLOOKUP(B344,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.8927538904675146E-2},{"$f":"_xlfn.XLOOKUP(B344,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":725418.84747036558},{"$f":"_xlfn.XLOOKUP(B344,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D344)","v":560083365.80338776},{"$f":"SUM($E$7:E344)","v":7182},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B344,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20552151,{"$f":"_xlfn.XLOOKUP(B345,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.8812918963256484E-2},{"$f":"_xlfn.XLOOKUP(B345,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3491031.5768759535},{"$f":"_xlfn.XLOOKUP(B345,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D345)","v":563574397.38026369},{"$f":"SUM($E$7:E345)","v":7202},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B345,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20064921,{"$f":"_xlfn.XLOOKUP(B346,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.8422691048010307E-2},{"$f":"_xlfn.XLOOKUP(B346,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":377796.03220763762},{"$f":"_xlfn.XLOOKUP(B346,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D346)","v":563952193.41247129},{"$f":"SUM($E$7:E346)","v":7205},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B346,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20012130,{"$f":"_xlfn.XLOOKUP(B347,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.8410646670321549E-2},{"$f":"_xlfn.XLOOKUP(B347,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1729949.9463376165},{"$f":"_xlfn.XLOOKUP(B347,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D347)","v":565682143.35880888},{"$f":"SUM($E$7:E347)","v":7220},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B347,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,84647461,{"$f":"_xlfn.XLOOKUP(B348,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.8402830392529974E-2},{"$f":"_xlfn.XLOOKUP(B348,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1591909.0380542176},{"$f":"_xlfn.XLOOKUP(B348,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":62},{"$f":"SUM($D$7:D348)","v":567274052.3968631},{"$f":"SUM($E$7:E348)","v":7282},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B348,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19953868,{"$f":"_xlfn.XLOOKUP(B349,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.8355016546176465E-2},{"$f":"_xlfn.XLOOKUP(B349,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2740157.6133037335},{"$f":"_xlfn.XLOOKUP(B349,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D349)","v":570014210.01016688},{"$f":"SUM($E$7:E349)","v":7299},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B349,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,154864885,{"$f":"_xlfn.XLOOKUP(B350,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.784736432740956E-2},{"$f":"_xlfn.XLOOKUP(B350,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4094546.2452238044},{"$f":"_xlfn.XLOOKUP(B350,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUM($D$7:D350)","v":574108756.25539064},{"$f":"SUM($E$7:E350)","v":7335},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B350,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,48100058,{"$f":"_xlfn.XLOOKUP(B351,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.7548106381965826E-2},{"$f":"_xlfn.XLOOKUP(B351,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2769925.8891612492},{"$f":"_xlfn.XLOOKUP(B351,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D351)","v":576878682.14455187},{"$f":"SUM($E$7:E351)","v":7357},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B351,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19821046,{"$f":"_xlfn.XLOOKUP(B352,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.7162621918921148E-2},{"$f":"_xlfn.XLOOKUP(B352,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":43912.635637610016},{"$f":"_xlfn.XLOOKUP(B352,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUM($D$7:D352)","v":576922594.78018951},{"$f":"SUM($E$7:E352)","v":7359},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B352,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20490286,{"$f":"_xlfn.XLOOKUP(B353,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.7088422946055432E-2},{"$f":"_xlfn.XLOOKUP(B353,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":729670.86977277964},{"$f":"_xlfn.XLOOKUP(B353,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D353)","v":577652265.64996231},{"$f":"SUM($E$7:E353)","v":7366},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B353,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20545743,{"$f":"_xlfn.XLOOKUP(B354,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.7012024004095334E-2},{"$f":"_xlfn.XLOOKUP(B354,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3826326.4066689559},{"$f":"_xlfn.XLOOKUP(B354,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D354)","v":581478592.05663121},{"$f":"SUM($E$7:E354)","v":7383},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B354,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20614861,{"$f":"_xlfn.XLOOKUP(B355,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.6933302564387449E-2},{"$f":"_xlfn.XLOOKUP(B355,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2475282.4978793478},{"$f":"_xlfn.XLOOKUP(B355,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D355)","v":583953874.55451059},{"$f":"SUM($E$7:E355)","v":7400},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B355,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20625464,{"$f":"_xlfn.XLOOKUP(B356,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.6831836824677938E-2},{"$f":"_xlfn.XLOOKUP(B356,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4333215.6004580306},{"$f":"_xlfn.XLOOKUP(B356,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D356)","v":588287090.15496862},{"$f":"SUM($E$7:E356)","v":7419},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B356,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,110224787,{"$f":"_xlfn.XLOOKUP(B357,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.6816062703321544E-2},{"$f":"_xlfn.XLOOKUP(B357,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":351203.62540699088},{"$f":"_xlfn.XLOOKUP(B357,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D357)","v":588638293.7803756},{"$f":"SUM($E$7:E357)","v":7427},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B357,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20215213,{"$f":"_xlfn.XLOOKUP(B358,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.6234530433973907E-2},{"$f":"_xlfn.XLOOKUP(B358,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":549342.62081872136},{"$f":"_xlfn.XLOOKUP(B358,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D358)","v":589187636.40119433},{"$f":"SUM($E$7:E358)","v":7434},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B358,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19903967,{"$f":"_xlfn.XLOOKUP(B359,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.614957659045303E-2},{"$f":"_xlfn.XLOOKUP(B359,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2691968.7615320361},{"$f":"_xlfn.XLOOKUP(B359,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUM($D$7:D359)","v":591879605.1627264},{"$f":"SUM($E$7:E359)","v":7479},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B359,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,83364686,{"$f":"_xlfn.XLOOKUP(B360,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.5110418756059241E-2},{"$f":"_xlfn.XLOOKUP(B360,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1641393.9398440081},{"$f":"_xlfn.XLOOKUP(B360,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUM($D$7:D360)","v":593520999.10257041},{"$f":"SUM($E$7:E360)","v":7506},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B360,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,154864394,{"$f":"_xlfn.XLOOKUP(B361,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.5052098388156338E-2},{"$f":"_xlfn.XLOOKUP(B361,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2526246.9380384982},{"$f":"_xlfn.XLOOKUP(B361,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D361)","v":596047246.04060888},{"$f":"SUM($E$7:E361)","v":7523},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B361,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,74226142,{"$f":"_xlfn.XLOOKUP(B362,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.4785873998700597E-2},{"$f":"_xlfn.XLOOKUP(B362,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2153652.5465010684},{"$f":"_xlfn.XLOOKUP(B362,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D362)","v":598200898.58710992},{"$f":"SUM($E$7:E362)","v":7542},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B362,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19957706,{"$f":"_xlfn.XLOOKUP(B363,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.4772776018252191E-2},{"$f":"_xlfn.XLOOKUP(B363,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3298102.3943608413},{"$f":"_xlfn.XLOOKUP(B363,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D363)","v":601499000.98147082},{"$f":"SUM($E$7:E363)","v":7564},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B363,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19941447,{"$f":"_xlfn.XLOOKUP(B364,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.4672470907782298E-2},{"$f":"_xlfn.XLOOKUP(B364,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":169825.94704455475},{"$f":"_xlfn.XLOOKUP(B364,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":1},{"$f":"SUM($D$7:D364)","v":601668826.92851543},{"$f":"SUM($E$7:E364)","v":7565},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B364,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,160705636,{"$f":"_xlfn.XLOOKUP(B365,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.4641290345373867E-2},{"$f":"_xlfn.XLOOKUP(B365,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":332691.95447149198},{"$f":"_xlfn.XLOOKUP(B365,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D365)","v":602001518.8829869},{"$f":"SUM($E$7:E365)","v":7570},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B365,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19968509,{"$f":"_xlfn.XLOOKUP(B366,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.4263002656254268E-2},{"$f":"_xlfn.XLOOKUP(B366,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3126234.2639509514},{"$f":"_xlfn.XLOOKUP(B366,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D366)","v":605127753.14693785},{"$f":"SUM($E$7:E366)","v":7594},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B366,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19998733,{"$f":"_xlfn.XLOOKUP(B367,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.4200717922452003E-2},{"$f":"_xlfn.XLOOKUP(B367,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1494280.2876949785},{"$f":"_xlfn.XLOOKUP(B367,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D367)","v":606622033.43463278},{"$f":"SUM($E$7:E367)","v":7614},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B367,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20064881,{"$f":"_xlfn.XLOOKUP(B368,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.3919598982313914E-2},{"$f":"_xlfn.XLOOKUP(B368,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2362669.0272101974},{"$f":"_xlfn.XLOOKUP(B368,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D368)","v":608984702.46184301},{"$f":"SUM($E$7:E368)","v":7625},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B368,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20498041,{"$f":"_xlfn.XLOOKUP(B369,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.377346890314336E-2},{"$f":"_xlfn.XLOOKUP(B369,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":251487.53959044517},{"$f":"_xlfn.XLOOKUP(B369,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D369)","v":609236190.00143349},{"$f":"SUM($E$7:E369)","v":7635},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B369,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19931033,{"$f":"_xlfn.XLOOKUP(B370,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.3513362912854541E-2},{"$f":"_xlfn.XLOOKUP(B370,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3126444.9126970489},{"$f":"_xlfn.XLOOKUP(B370,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUM($D$7:D370)","v":612362634.91413057},{"$f":"SUM($E$7:E370)","v":7656},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B370,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,201854154,{"$f":"_xlfn.XLOOKUP(B371,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.3440496279471232E-2},{"$f":"_xlfn.XLOOKUP(B371,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2107405.7029955201},{"$f":"_xlfn.XLOOKUP(B371,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D371)","v":614470040.61712611},{"$f":"SUM($E$7:E371)","v":7680},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B371,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20360521,{"$f":"_xlfn.XLOOKUP(B372,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.3392800250410117E-2},{"$f":"_xlfn.XLOOKUP(B372,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":658866.49666938919},{"$f":"_xlfn.XLOOKUP(B372,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D372)","v":615128907.11379552},{"$f":"SUM($E$7:E372)","v":7691},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B372,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19942927,{"$f":"_xlfn.XLOOKUP(B373,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.3322865389893022E-2},{"$f":"_xlfn.XLOOKUP(B373,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1453215.1722976901},{"$f":"_xlfn.XLOOKUP(B373,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D373)","v":616582122.28609324},{"$f":"SUM($E$7:E373)","v":7698},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B373,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19912690,{"$f":"_xlfn.XLOOKUP(B374,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.3253728059177237E-2},{"$f":"_xlfn.XLOOKUP(B374,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":176306.46566648968},{"$f":"_xlfn.XLOOKUP(B374,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D374)","v":616758428.75175977},{"$f":"SUM($E$7:E374)","v":7701},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B374,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,44211635,{"$f":"_xlfn.XLOOKUP(B375,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.3231711771213362E-2},{"$f":"_xlfn.XLOOKUP(B375,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2347162.2670888426},{"$f":"_xlfn.XLOOKUP(B375,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D375)","v":619105591.01884866},{"$f":"SUM($E$7:E375)","v":7717},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B375,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19962134,{"$f":"_xlfn.XLOOKUP(B376,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.3182292540560162E-2},{"$f":"_xlfn.XLOOKUP(B376,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1264474.9094625723},{"$f":"_xlfn.XLOOKUP(B376,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D376)","v":620370065.92831123},{"$f":"SUM($E$7:E376)","v":7724},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B376,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,158402233,{"$f":"_xlfn.XLOOKUP(B377,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.3023312261227366E-2},{"$f":"_xlfn.XLOOKUP(B377,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":311750.32886567205},{"$f":"_xlfn.XLOOKUP(B377,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D377)","v":620681816.25717688},{"$f":"SUM($E$7:E377)","v":7728},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B377,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,162750718,{"$f":"_xlfn.XLOOKUP(B378,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.2816036618255392E-2},{"$f":"_xlfn.XLOOKUP(B378,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":711837.1594063472},{"$f":"_xlfn.XLOOKUP(B378,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D378)","v":621393653.41658318},{"$f":"SUM($E$7:E378)","v":7735},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B378,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19936793,{"$f":"_xlfn.XLOOKUP(B379,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.2532133753350589E-2},{"$f":"_xlfn.XLOOKUP(B379,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1283327.0353494447},{"$f":"_xlfn.XLOOKUP(B379,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUM($D$7:D379)","v":622676980.45193267},{"$f":"SUM($E$7:E379)","v":7756},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B379,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,41527585,{"$f":"_xlfn.XLOOKUP(B380,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.2506604043917872E-2},{"$f":"_xlfn.XLOOKUP(B380,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":479350.32950877218},{"$f":"_xlfn.XLOOKUP(B380,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D380)","v":623156330.78144145},{"$f":"SUM($E$7:E380)","v":7760},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B380,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19969040,{"$f":"_xlfn.XLOOKUP(B381,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.2436701559564734E-2},{"$f":"_xlfn.XLOOKUP(B381,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1065767.783761878},{"$f":"_xlfn.XLOOKUP(B381,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D381)","v":624222098.56520331},{"$f":"SUM($E$7:E381)","v":7782},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B381,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20559409,{"$f":"_xlfn.XLOOKUP(B382,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.2396186931627929E-2},{"$f":"_xlfn.XLOOKUP(B382,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1041793.0430115944},{"$f":"_xlfn.XLOOKUP(B382,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D382)","v":625263891.60821486},{"$f":"SUM($E$7:E382)","v":7802},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B382,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20651907,{"$f":"_xlfn.XLOOKUP(B383,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.1855682273766E-2},{"$f":"_xlfn.XLOOKUP(B383,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":456760.49259123811},{"$f":"_xlfn.XLOOKUP(B383,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D383)","v":625720652.10080612},{"$f":"SUM($E$7:E383)","v":7822},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B383,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19988805,{"$f":"_xlfn.XLOOKUP(B384,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.1702432694306012E-2},{"$f":"_xlfn.XLOOKUP(B384,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3823218.7591294991},{"$f":"_xlfn.XLOOKUP(B384,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUM($D$7:D384)","v":629543870.85993564},{"$f":"SUM($E$7:E384)","v":7845},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B384,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20489497,{"$f":"_xlfn.XLOOKUP(B385,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.1424803532661632E-2},{"$f":"_xlfn.XLOOKUP(B385,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":560900.93877449294},{"$f":"_xlfn.XLOOKUP(B385,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D385)","v":630104771.79871011},{"$f":"SUM($E$7:E385)","v":7850},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B385,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19947904,{"$f":"_xlfn.XLOOKUP(B386,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.1326858931193213E-2},{"$f":"_xlfn.XLOOKUP(B386,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":268278.51541942894},{"$f":"_xlfn.XLOOKUP(B386,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D386)","v":630373050.31412959},{"$f":"SUM($E$7:E386)","v":7855},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B386,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,194655826,{"$f":"_xlfn.XLOOKUP(B387,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.1291220144802395E-2},{"$f":"_xlfn.XLOOKUP(B387,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":450433.76506837003},{"$f":"_xlfn.XLOOKUP(B387,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D387)","v":630823484.079198},{"$f":"SUM($E$7:E387)","v":7873},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B387,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20528023,{"$f":"_xlfn.XLOOKUP(B388,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.1000111380443418E-2},{"$f":"_xlfn.XLOOKUP(B388,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":286042.29459222395},{"$f":"_xlfn.XLOOKUP(B388,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D388)","v":631109526.37379026},{"$f":"SUM($E$7:E388)","v":7877},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B388,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163034159,{"$f":"_xlfn.XLOOKUP(B389,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.0580803165373865E-2},{"$f":"_xlfn.XLOOKUP(B389,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1859415.0867242385},{"$f":"_xlfn.XLOOKUP(B389,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D389)","v":632968941.46051455},{"$f":"SUM($E$7:E389)","v":7892},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B389,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20065390,{"$f":"_xlfn.XLOOKUP(B390,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.0426918525012344E-2},{"$f":"_xlfn.XLOOKUP(B390,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":656635.03491760383},{"$f":"_xlfn.XLOOKUP(B390,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D390)","v":633625576.49543214},{"$f":"SUM($E$7:E390)","v":7897},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B390,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20299770,{"$f":"_xlfn.XLOOKUP(B391,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.0049206358604746E-2},{"$f":"_xlfn.XLOOKUP(B391,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2008426.4662114275},{"$f":"_xlfn.XLOOKUP(B391,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D391)","v":635634002.96164358},{"$f":"SUM($E$7:E391)","v":7911},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B391,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},{"$f":"MIN(2030,IF(AND($G391<=J$5,$C391>=1),2026+INT($G391/(J$5/5)),0))","v":0}]
[null,19950704,{"$f":"_xlfn.XLOOKUP(B392,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.9969852173454972E-2},{"$f":"_xlfn.XLOOKUP(B392,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1926488.032854662},{"$f":"_xlfn.XLOOKUP(B392,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D392)","v":637560490.99449825},{"$f":"SUM($E$7:E392)","v":7924},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B392,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19973722,{"$f":"_xlfn.XLOOKUP(B393,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.9842024949443304E-2},{"$f":"_xlfn.XLOOKUP(B393,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3964460.3812186182},{"$f":"_xlfn.XLOOKUP(B393,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUM($D$7:D393)","v":641524951.37571692},{"$f":"SUM($E$7:E393)","v":7947},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B393,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,181894334,{"$f":"_xlfn.XLOOKUP(B394,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.9572930138060193E-2},{"$f":"_xlfn.XLOOKUP(B394,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2772987.3777931188},{"$f":"_xlfn.XLOOKUP(B394,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D394)","v":644297938.75351},{"$f":"SUM($E$7:E394)","v":7966},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B394,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,83121218,{"$f":"_xlfn.XLOOKUP(B395,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.9570803101384096E-2},{"$f":"_xlfn.XLOOKUP(B395,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":223700.56626885518},{"$f":"_xlfn.XLOOKUP(B395,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D395)","v":644521639.3197788},{"$f":"SUM($E$7:E395)","v":7984},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B395,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19964900,{"$f":"_xlfn.XLOOKUP(B396,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.9294151637177184E-2},{"$f":"_xlfn.XLOOKUP(B396,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2105515.3610045207},{"$f":"_xlfn.XLOOKUP(B396,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D396)","v":646627154.68078327},{"$f":"SUM($E$7:E396)","v":8004},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B396,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20632396,{"$f":"_xlfn.XLOOKUP(B397,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.9093153291456572E-2},{"$f":"_xlfn.XLOOKUP(B397,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":397320.45170716371},{"$f":"_xlfn.XLOOKUP(B397,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D397)","v":647024475.1324904},{"$f":"SUM($E$7:E397)","v":8014},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B397,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19912672,{"$f":"_xlfn.XLOOKUP(B398,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.897521504201444E-2},{"$f":"_xlfn.XLOOKUP(B398,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":950130.91036119778},{"$f":"_xlfn.XLOOKUP(B398,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D398)","v":647974606.04285157},{"$f":"SUM($E$7:E398)","v":8030},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B398,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,201013189,{"$f":"_xlfn.XLOOKUP(B399,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.8851061643672495E-2},{"$f":"_xlfn.XLOOKUP(B399,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1503597.8952627187},{"$f":"_xlfn.XLOOKUP(B399,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUM($D$7:D399)","v":649478203.93811429},{"$f":"SUM($E$7:E399)","v":8063},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B399,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20098479,{"$f":"_xlfn.XLOOKUP(B400,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.8315666932101643E-2},{"$f":"_xlfn.XLOOKUP(B400,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1575231.6925138943},{"$f":"_xlfn.XLOOKUP(B400,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUM($D$7:D400)","v":651053435.63062823},{"$f":"SUM($E$7:E400)","v":8093},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B400,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497940,{"$f":"_xlfn.XLOOKUP(B401,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.8144192656133376E-2},{"$f":"_xlfn.XLOOKUP(B401,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":246130.54375286432},{"$f":"_xlfn.XLOOKUP(B401,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D401)","v":651299566.17438114},{"$f":"SUM($E$7:E401)","v":8096},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B401,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19969626,{"$f":"_xlfn.XLOOKUP(B402,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.8128382349461516E-2},{"$f":"_xlfn.XLOOKUP(B402,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1278651.3321107603},{"$f":"_xlfn.XLOOKUP(B402,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D402)","v":652578217.5064919},{"$f":"SUM($E$7:E402)","v":8106},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B402,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20586509,{"$f":"_xlfn.XLOOKUP(B403,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.7581653290979565E-2},{"$f":"_xlfn.XLOOKUP(B403,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3313266.4096514462},{"$f":"_xlfn.XLOOKUP(B403,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D403)","v":655891483.9161433},{"$f":"SUM($E$7:E403)","v":8130},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B403,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20589644,{"$f":"_xlfn.XLOOKUP(B404,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.7279605807386705E-2},{"$f":"_xlfn.XLOOKUP(B404,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2947462.3232537033},{"$f":"_xlfn.XLOOKUP(B404,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D404)","v":658838946.23939705},{"$f":"SUM($E$7:E404)","v":8150},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B404,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20299268,{"$f":"_xlfn.XLOOKUP(B405,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.7219950391014222E-2},{"$f":"_xlfn.XLOOKUP(B405,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3084651.1705412418},{"$f":"_xlfn.XLOOKUP(B405,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUM($D$7:D405)","v":661923597.40993834},{"$f":"SUM($E$7:E405)","v":8179},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B405,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,88138666,{"$f":"_xlfn.XLOOKUP(B406,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.6948555509238339E-2},{"$f":"_xlfn.XLOOKUP(B406,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2049278.3707153951},{"$f":"_xlfn.XLOOKUP(B406,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D406)","v":663972875.78065372},{"$f":"SUM($E$7:E406)","v":8198},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B406,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,156572639,{"$f":"_xlfn.XLOOKUP(B407,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.6900961665675829E-2},{"$f":"_xlfn.XLOOKUP(B407,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":636110.8891446311},{"$f":"_xlfn.XLOOKUP(B407,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D407)","v":664608986.66979837},{"$f":"SUM($E$7:E407)","v":8202},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B407,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,184015682,{"$f":"_xlfn.XLOOKUP(B408,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.6618889254397629E-2},{"$f":"_xlfn.XLOOKUP(B408,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":322740.64719488146},{"$f":"_xlfn.XLOOKUP(B408,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D408)","v":664931727.31699324},{"$f":"SUM($E$7:E408)","v":8208},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B408,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20038569,{"$f":"_xlfn.XLOOKUP(B409,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.631321347589976E-2},{"$f":"_xlfn.XLOOKUP(B409,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2503234.6482227864},{"$f":"_xlfn.XLOOKUP(B409,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D409)","v":667434961.96521604},{"$f":"SUM($E$7:E409)","v":8225},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B409,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,161224166,{"$f":"_xlfn.XLOOKUP(B410,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.5857656561516473E-2},{"$f":"_xlfn.XLOOKUP(B410,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1769805.1146915487},{"$f":"_xlfn.XLOOKUP(B410,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D410)","v":669204767.07990754},{"$f":"SUM($E$7:E410)","v":8235},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B410,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,129634363,{"$f":"_xlfn.XLOOKUP(B411,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.5834045704410149E-2},{"$f":"_xlfn.XLOOKUP(B411,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2189129.4287120071},{"$f":"_xlfn.XLOOKUP(B411,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":42},{"$f":"SUM($D$7:D411)","v":671393896.50861955},{"$f":"SUM($E$7:E411)","v":8277},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B411,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19968736,{"$f":"_xlfn.XLOOKUP(B412,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.5496089272544869E-2},{"$f":"_xlfn.XLOOKUP(B412,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2604537.9237366416},{"$f":"_xlfn.XLOOKUP(B412,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D412)","v":673998434.43235624},{"$f":"SUM($E$7:E412)","v":8301},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B412,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19971809,{"$f":"_xlfn.XLOOKUP(B413,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.522647265263247E-2},{"$f":"_xlfn.XLOOKUP(B413,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2092738.1259455988},{"$f":"_xlfn.XLOOKUP(B413,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D413)","v":676091172.55830181},{"$f":"SUM($E$7:E413)","v":8321},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B413,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20495874,{"$f":"_xlfn.XLOOKUP(B414,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.5146471576377846E-2},{"$f":"_xlfn.XLOOKUP(B414,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":367505.001988456},{"$f":"_xlfn.XLOOKUP(B414,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D414)","v":676458677.56029022},{"$f":"SUM($E$7:E414)","v":8324},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B414,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,176990801,{"$f":"_xlfn.XLOOKUP(B415,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.5003204059571898E-2},{"$f":"_xlfn.XLOOKUP(B415,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":286658.52509833837},{"$f":"_xlfn.XLOOKUP(B415,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D415)","v":676745336.08538854},{"$f":"SUM($E$7:E415)","v":8328},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B415,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19931835,{"$f":"_xlfn.XLOOKUP(B416,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.4891099680459044E-2},{"$f":"_xlfn.XLOOKUP(B416,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2171761.7004831969},{"$f":"_xlfn.XLOOKUP(B416,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D416)","v":678917097.78587174},{"$f":"SUM($E$7:E416)","v":8337},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B416,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20494773,{"$f":"_xlfn.XLOOKUP(B417,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.4831029235454821E-2},{"$f":"_xlfn.XLOOKUP(B417,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":286954.88701614109},{"$f":"_xlfn.XLOOKUP(B417,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D417)","v":679204052.67288792},{"$f":"SUM($E$7:E417)","v":8341},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B417,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19954227,{"$f":"_xlfn.XLOOKUP(B418,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.4742440800975007E-2},{"$f":"_xlfn.XLOOKUP(B418,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1418789.0754016545},{"$f":"_xlfn.XLOOKUP(B418,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D418)","v":680622841.74828959},{"$f":"SUM($E$7:E418)","v":8350},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B418,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20101686,{"$f":"_xlfn.XLOOKUP(B419,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.4691785848688288E-2},{"$f":"_xlfn.XLOOKUP(B419,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1887691.0517381257},{"$f":"_xlfn.XLOOKUP(B419,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUM($D$7:D419)","v":682510532.80002773},{"$f":"SUM($E$7:E419)","v":8380},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B419,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20516744,{"$f":"_xlfn.XLOOKUP(B420,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.4413500102537324E-2},{"$f":"_xlfn.XLOOKUP(B420,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1559789.920001654},{"$f":"_xlfn.XLOOKUP(B420,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUM($D$7:D420)","v":684070322.72002935},{"$f":"SUM($E$7:E420)","v":8415},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B420,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20495774,{"$f":"_xlfn.XLOOKUP(B421,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.42600082994704E-2},{"$f":"_xlfn.XLOOKUP(B421,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2427811.273852664},{"$f":"_xlfn.XLOOKUP(B421,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D421)","v":686498133.99388206},{"$f":"SUM($E$7:E421)","v":8428},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B421,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,155079261,{"$f":"_xlfn.XLOOKUP(B422,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.4223838531643998E-2},{"$f":"_xlfn.XLOOKUP(B422,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":387033.01391129196},{"$f":"_xlfn.XLOOKUP(B422,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D422)","v":686885167.00779331},{"$f":"SUM($E$7:E422)","v":8434},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B422,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20490229,{"$f":"_xlfn.XLOOKUP(B423,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.3946954637932887E-2},{"$f":"_xlfn.XLOOKUP(B423,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":570830.06977552176},{"$f":"_xlfn.XLOOKUP(B423,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D423)","v":687455997.07756877},{"$f":"SUM($E$7:E423)","v":8447},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B423,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20582472,{"$f":"_xlfn.XLOOKUP(B424,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.3907107809794375E-2},{"$f":"_xlfn.XLOOKUP(B424,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":171200.86734958846},{"$f":"_xlfn.XLOOKUP(B424,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D424)","v":687627197.94491839},{"$f":"SUM($E$7:E424)","v":8450},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B424,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20516500,{"$f":"_xlfn.XLOOKUP(B425,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.3583563052936845E-2},{"$f":"_xlfn.XLOOKUP(B425,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2248100.7285914226},{"$f":"_xlfn.XLOOKUP(B425,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D425)","v":689875298.67350984},{"$f":"SUM($E$7:E425)","v":8462},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B425,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,112129651,{"$f":"_xlfn.XLOOKUP(B426,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.3559824176810803E-2},{"$f":"_xlfn.XLOOKUP(B426,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1709633.552408328},{"$f":"_xlfn.XLOOKUP(B426,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUM($D$7:D426)","v":691584932.22591817},{"$f":"SUM($E$7:E426)","v":8489},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B426,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19977196,{"$f":"_xlfn.XLOOKUP(B427,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.3559345967161548E-2},{"$f":"_xlfn.XLOOKUP(B427,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1246093.3940228298},{"$f":"_xlfn.XLOOKUP(B427,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUM($D$7:D427)","v":692831025.619941},{"$f":"SUM($E$7:E427)","v":8512},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B427,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,156871043,{"$f":"_xlfn.XLOOKUP(B428,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.3321840315912842E-2},{"$f":"_xlfn.XLOOKUP(B428,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":494716.7503500327},{"$f":"_xlfn.XLOOKUP(B428,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D428)","v":693325742.37029099},{"$f":"SUM($E$7:E428)","v":8520},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B428,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20202176,{"$f":"_xlfn.XLOOKUP(B429,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.3288109686550964E-2},{"$f":"_xlfn.XLOOKUP(B429,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4304003.2637714278},{"$f":"_xlfn.XLOOKUP(B429,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUM($D$7:D429)","v":697629745.63406241},{"$f":"SUM($E$7:E429)","v":8553},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B429,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,193634827,{"$f":"_xlfn.XLOOKUP(B430,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.3210772100329729E-2},{"$f":"_xlfn.XLOOKUP(B430,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":442307.3315444453},{"$f":"_xlfn.XLOOKUP(B430,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUM($D$7:D430)","v":698072052.96560681},{"$f":"SUM($E$7:E430)","v":8589},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B430,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20656549,{"$f":"_xlfn.XLOOKUP(B431,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.3148872135593601E-2},{"$f":"_xlfn.XLOOKUP(B431,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1167138.9618926239},{"$f":"_xlfn.XLOOKUP(B431,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D431)","v":699239191.92749941},{"$f":"SUM($E$7:E431)","v":8606},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B431,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20644488,{"$f":"_xlfn.XLOOKUP(B432,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.2646919617354177E-2},{"$f":"_xlfn.XLOOKUP(B432,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3141122.6473323046},{"$f":"_xlfn.XLOOKUP(B432,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUM($D$7:D432)","v":702380314.57483172},{"$f":"SUM($E$7:E432)","v":8635},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B432,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497724,{"$f":"_xlfn.XLOOKUP(B433,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.2584317336193587E-2},{"$f":"_xlfn.XLOOKUP(B433,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":543978.80590054777},{"$f":"_xlfn.XLOOKUP(B433,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D433)","v":702924293.3807323},{"$f":"SUM($E$7:E433)","v":8646},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B433,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19956512,{"$f":"_xlfn.XLOOKUP(B434,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.2501530946258183E-2},{"$f":"_xlfn.XLOOKUP(B434,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2771317.6507244962},{"$f":"_xlfn.XLOOKUP(B434,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D434)","v":705695611.03145683},{"$f":"SUM($E$7:E434)","v":8664},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B434,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19951396,{"$f":"_xlfn.XLOOKUP(B435,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.2450820832025467E-2},{"$f":"_xlfn.XLOOKUP(B435,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2044876.6058083219},{"$f":"_xlfn.XLOOKUP(B435,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D435)","v":707740487.63726521},{"$f":"SUM($E$7:E435)","v":8681},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B435,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,203671002,{"$f":"_xlfn.XLOOKUP(B436,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.2431947447381321E-2},{"$f":"_xlfn.XLOOKUP(B436,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1363826.1332120132},{"$f":"_xlfn.XLOOKUP(B436,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D436)","v":709104313.77047718},{"$f":"SUM($E$7:E436)","v":8698},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B436,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,74630068,{"$f":"_xlfn.XLOOKUP(B437,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.231155948213167E-2},{"$f":"_xlfn.XLOOKUP(B437,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":405211.54354179249},{"$f":"_xlfn.XLOOKUP(B437,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D437)","v":709509525.31401896},{"$f":"SUM($E$7:E437)","v":8708},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B437,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20655277,{"$f":"_xlfn.XLOOKUP(B438,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.2282333957099742E-2},{"$f":"_xlfn.XLOOKUP(B438,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":776972.42730175972},{"$f":"_xlfn.XLOOKUP(B438,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUM($D$7:D438)","v":710286497.74132073},{"$f":"SUM($E$7:E438)","v":8734},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B438,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19953282,{"$f":"_xlfn.XLOOKUP(B439,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.2165942735192561E-2},{"$f":"_xlfn.XLOOKUP(B439,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1142825.5990679218},{"$f":"_xlfn.XLOOKUP(B439,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D439)","v":711429323.34038866},{"$f":"SUM($E$7:E439)","v":8741},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B439,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19931696,{"$f":"_xlfn.XLOOKUP(B440,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.2100980763610709E-2},{"$f":"_xlfn.XLOOKUP(B440,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":890707.87733128492},{"$f":"_xlfn.XLOOKUP(B440,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D440)","v":712320031.21771991},{"$f":"SUM($E$7:E440)","v":8749},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B440,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20634226,{"$f":"_xlfn.XLOOKUP(B441,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.2058053908099327E-2},{"$f":"_xlfn.XLOOKUP(B441,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1479118.7188347131},{"$f":"_xlfn.XLOOKUP(B441,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D441)","v":713799149.93655467},{"$f":"SUM($E$7:E441)","v":8763},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B441,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,84646930,{"$f":"_xlfn.XLOOKUP(B442,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.1800272000370152E-2},{"$f":"_xlfn.XLOOKUP(B442,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":489096.7144895001},{"$f":"_xlfn.XLOOKUP(B442,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D442)","v":714288246.65104413},{"$f":"SUM($E$7:E442)","v":8767},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B442,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19922723,{"$f":"_xlfn.XLOOKUP(B443,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.1792375540397099E-2},{"$f":"_xlfn.XLOOKUP(B443,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3444881.5128326165},{"$f":"_xlfn.XLOOKUP(B443,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUM($D$7:D443)","v":717733128.16387677},{"$f":"SUM($E$7:E443)","v":8794},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B443,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,160909250,{"$f":"_xlfn.XLOOKUP(B444,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.1192187630871336E-2},{"$f":"_xlfn.XLOOKUP(B444,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":605486.92486572219},{"$f":"_xlfn.XLOOKUP(B444,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D444)","v":718338615.08874249},{"$f":"SUM($E$7:E444)","v":8806},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B444,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20655340,{"$f":"_xlfn.XLOOKUP(B445,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.1153530321190412E-2},{"$f":"_xlfn.XLOOKUP(B445,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1083319.0890948209},{"$f":"_xlfn.XLOOKUP(B445,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUM($D$7:D445)","v":719421934.17783737},{"$f":"SUM($E$7:E445)","v":8839},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B445,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19819814,{"$f":"_xlfn.XLOOKUP(B446,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.1078204249303762E-2},{"$f":"_xlfn.XLOOKUP(B446,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1427994.2135194363},{"$f":"_xlfn.XLOOKUP(B446,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D446)","v":720849928.39135683},{"$f":"SUM($E$7:E446)","v":8853},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B446,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20516538,{"$f":"_xlfn.XLOOKUP(B447,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.0941253293831384E-2},{"$f":"_xlfn.XLOOKUP(B447,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1694201.0475135844},{"$f":"_xlfn.XLOOKUP(B447,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D447)","v":722544129.43887043},{"$f":"SUM($E$7:E447)","v":8868},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B447,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20583843,{"$f":"_xlfn.XLOOKUP(B448,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.0662851267448907E-2},{"$f":"_xlfn.XLOOKUP(B448,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1704663.8408381455},{"$f":"_xlfn.XLOOKUP(B448,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D448)","v":724248793.27970862},{"$f":"SUM($E$7:E448)","v":8885},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B448,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19956541,{"$f":"_xlfn.XLOOKUP(B449,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.0375210094598813E-2},{"$f":"_xlfn.XLOOKUP(B449,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":705368.33750298829},{"$f":"_xlfn.XLOOKUP(B449,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D449)","v":724954161.61721158},{"$f":"SUM($E$7:E449)","v":8890},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B449,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20064499,{"$f":"_xlfn.XLOOKUP(B450,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.0368672117699057E-2},{"$f":"_xlfn.XLOOKUP(B450,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1813132.7036219963},{"$f":"_xlfn.XLOOKUP(B450,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D450)","v":726767294.32083356},{"$f":"SUM($E$7:E450)","v":8902},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B450,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,162767233,{"$f":"_xlfn.XLOOKUP(B451,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.0263501003288929E-2},{"$f":"_xlfn.XLOOKUP(B451,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":909345.50911694206},{"$f":"_xlfn.XLOOKUP(B451,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D451)","v":727676639.82995045},{"$f":"SUM($E$7:E451)","v":8914},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B451,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20202271,{"$f":"_xlfn.XLOOKUP(B452,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.0084822199197689E-2},{"$f":"_xlfn.XLOOKUP(B452,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3212808.6353597948},{"$f":"_xlfn.XLOOKUP(B452,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUM($D$7:D452)","v":730889448.46531022},{"$f":"SUM($E$7:E452)","v":8945},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B452,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,158126550,{"$f":"_xlfn.XLOOKUP(B453,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.0045354970774331E-2},{"$f":"_xlfn.XLOOKUP(B453,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":284493.73272546381},{"$f":"_xlfn.XLOOKUP(B453,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D453)","v":731173942.19803572},{"$f":"SUM($E$7:E453)","v":8950},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B453,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19962083,{"$f":"_xlfn.XLOOKUP(B454,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.0004473069167237E-2},{"$f":"_xlfn.XLOOKUP(B454,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2334079.9266964332},{"$f":"_xlfn.XLOOKUP(B454,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D454)","v":733508022.12473214},{"$f":"SUM($E$7:E454)","v":8969},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B454,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20018539,{"$f":"_xlfn.XLOOKUP(B455,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.9579530867785516E-2},{"$f":"_xlfn.XLOOKUP(B455,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":363797.94302674115},{"$f":"_xlfn.XLOOKUP(B455,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D455)","v":733871820.06775892},{"$f":"SUM($E$7:E455)","v":8973},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B455,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},{"$f":"MIN(2030,IF(AND($G455<=J$5,$C455>=1),2026+INT($G455/(J$5/5)),0))","v":0}]
[null,19955967,{"$f":"_xlfn.XLOOKUP(B456,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.9080743441159482E-2},{"$f":"_xlfn.XLOOKUP(B456,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":667959.54900903394},{"$f":"_xlfn.XLOOKUP(B456,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D456)","v":734539779.616768},{"$f":"SUM($E$7:E456)","v":8978},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B456,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20302437,{"$f":"_xlfn.XLOOKUP(B457,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.9065098942590655E-2},{"$f":"_xlfn.XLOOKUP(B457,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":639150.65624155488},{"$f":"_xlfn.XLOOKUP(B457,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D457)","v":735178930.27300954},{"$f":"SUM($E$7:E457)","v":8983},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B457,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19955740,{"$f":"_xlfn.XLOOKUP(B458,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.8730807722339087E-2},{"$f":"_xlfn.XLOOKUP(B458,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1426981.2827376262},{"$f":"_xlfn.XLOOKUP(B458,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D458)","v":736605911.55574715},{"$f":"SUM($E$7:E458)","v":8992},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B458,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,128756100,{"$f":"_xlfn.XLOOKUP(B459,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.8684011536334901E-2},{"$f":"_xlfn.XLOOKUP(B459,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1749408.4632253398},{"$f":"_xlfn.XLOOKUP(B459,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D459)","v":738355320.01897252},{"$f":"SUM($E$7:E459)","v":9002},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B459,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20074279,{"$f":"_xlfn.XLOOKUP(B460,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.8656370334342803E-2},{"$f":"_xlfn.XLOOKUP(B460,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4340041.8830603594},{"$f":"_xlfn.XLOOKUP(B460,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D460)","v":742695361.90203285},{"$f":"SUM($E$7:E460)","v":9019},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B460,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20065430,{"$f":"_xlfn.XLOOKUP(B461,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.852495611313667E-2},{"$f":"_xlfn.XLOOKUP(B461,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2490789.121262528},{"$f":"_xlfn.XLOOKUP(B461,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D461)","v":745186151.0232954},{"$f":"SUM($E$7:E461)","v":9031},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B461,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20188288,{"$f":"_xlfn.XLOOKUP(B462,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.8113496704260213E-2},{"$f":"_xlfn.XLOOKUP(B462,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":352251.61467954668},{"$f":"_xlfn.XLOOKUP(B462,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D462)","v":745538402.63797498},{"$f":"SUM($E$7:E462)","v":9035},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B462,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,202969717,{"$f":"_xlfn.XLOOKUP(B463,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.7938392252002868E-2},{"$f":"_xlfn.XLOOKUP(B463,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":721900.16640553088},{"$f":"_xlfn.XLOOKUP(B463,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D463)","v":746260302.80438054},{"$f":"SUM($E$7:E463)","v":9039},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B463,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163879163,{"$f":"_xlfn.XLOOKUP(B464,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.7701957710313383E-2},{"$f":"_xlfn.XLOOKUP(B464,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1595410.5173723095},{"$f":"_xlfn.XLOOKUP(B464,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D464)","v":747855713.32175279},{"$f":"SUM($E$7:E464)","v":9064},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B464,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19989164,{"$f":"_xlfn.XLOOKUP(B465,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.7615370043744472E-2},{"$f":"_xlfn.XLOOKUP(B465,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":761287.7382066556},{"$f":"_xlfn.XLOOKUP(B465,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D465)","v":748617001.05995941},{"$f":"SUM($E$7:E465)","v":9068},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B465,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,154154915,{"$f":"_xlfn.XLOOKUP(B466,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.7325795185388835E-2},{"$f":"_xlfn.XLOOKUP(B466,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2564818.1860583308},{"$f":"_xlfn.XLOOKUP(B466,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D466)","v":751181819.24601769},{"$f":"SUM($E$7:E466)","v":9093},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B466,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19988381,{"$f":"_xlfn.XLOOKUP(B467,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.6762883179277662E-2},{"$f":"_xlfn.XLOOKUP(B467,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1904849.4752862577},{"$f":"_xlfn.XLOOKUP(B467,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D467)","v":753086668.72130394},{"$f":"SUM($E$7:E467)","v":9111},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B467,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20336438,{"$f":"_xlfn.XLOOKUP(B468,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.670605555994683E-2},{"$f":"_xlfn.XLOOKUP(B468,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1023330.7485494794},{"$f":"_xlfn.XLOOKUP(B468,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D468)","v":754109999.4698534},{"$f":"SUM($E$7:E468)","v":9120},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B468,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,42330703,{"$f":"_xlfn.XLOOKUP(B469,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.6685089201001203E-2},{"$f":"_xlfn.XLOOKUP(B469,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1587949.8990340123},{"$f":"_xlfn.XLOOKUP(B469,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUM($D$7:D469)","v":755697949.36888742},{"$f":"SUM($E$7:E469)","v":9149},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B469,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20505951,{"$f":"_xlfn.XLOOKUP(B470,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.639678992014642E-2},{"$f":"_xlfn.XLOOKUP(B470,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2338732.0572958956},{"$f":"_xlfn.XLOOKUP(B470,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D470)","v":758036681.42618334},{"$f":"SUM($E$7:E470)","v":9166},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B470,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19936888,{"$f":"_xlfn.XLOOKUP(B471,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.6366379150809623E-2},{"$f":"_xlfn.XLOOKUP(B471,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2959605.4131098245},{"$f":"_xlfn.XLOOKUP(B471,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D471)","v":760996286.83929312},{"$f":"SUM($E$7:E471)","v":9173},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B471,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20544027,{"$f":"_xlfn.XLOOKUP(B472,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.6176546747939676E-2},{"$f":"_xlfn.XLOOKUP(B472,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":843553.54302298767},{"$f":"_xlfn.XLOOKUP(B472,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D472)","v":761839840.38231611},{"$f":"SUM($E$7:E472)","v":9182},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B472,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20055892,{"$f":"_xlfn.XLOOKUP(B473,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.6137541943702879E-2},{"$f":"_xlfn.XLOOKUP(B473,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2346260.3820412806},{"$f":"_xlfn.XLOOKUP(B473,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D473)","v":764186100.76435745},{"$f":"SUM($E$7:E473)","v":9207},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B473,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19952436,{"$f":"_xlfn.XLOOKUP(B474,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.6050027653188138E-2},{"$f":"_xlfn.XLOOKUP(B474,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1418312.1617603591},{"$f":"_xlfn.XLOOKUP(B474,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D474)","v":765604412.92611778},{"$f":"SUM($E$7:E474)","v":9218},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B474,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19908858,{"$f":"_xlfn.XLOOKUP(B475,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.6036475025579707E-2},{"$f":"_xlfn.XLOOKUP(B475,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1879907.1880338343},{"$f":"_xlfn.XLOOKUP(B475,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUM($D$7:D475)","v":767484320.1141516},{"$f":"SUM($E$7:E475)","v":9239},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B475,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20029475,{"$f":"_xlfn.XLOOKUP(B476,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.5988601786930332E-2},{"$f":"_xlfn.XLOOKUP(B476,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":726111.56607219437},{"$f":"_xlfn.XLOOKUP(B476,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D476)","v":768210431.68022382},{"$f":"SUM($E$7:E476)","v":9252},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B476,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20248340,{"$f":"_xlfn.XLOOKUP(B477,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.5790905374826123E-2},{"$f":"_xlfn.XLOOKUP(B477,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":796614.12021492433},{"$f":"_xlfn.XLOOKUP(B477,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D477)","v":769007045.80043876},{"$f":"SUM($E$7:E477)","v":9268},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B477,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19968436,{"$f":"_xlfn.XLOOKUP(B478,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.5079418361065856E-2},{"$f":"_xlfn.XLOOKUP(B478,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":561339.63243819633},{"$f":"_xlfn.XLOOKUP(B478,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D478)","v":769568385.43287694},{"$f":"SUM($E$7:E478)","v":9273},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B478,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19942323,{"$f":"_xlfn.XLOOKUP(B479,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.5020142776333512E-2},{"$f":"_xlfn.XLOOKUP(B479,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1095527.2511663181},{"$f":"_xlfn.XLOOKUP(B479,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D479)","v":770663912.68404329},{"$f":"SUM($E$7:E479)","v":9279},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B479,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20496486,{"$f":"_xlfn.XLOOKUP(B480,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.4935542451731302E-2},{"$f":"_xlfn.XLOOKUP(B480,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3398479.5843209787},{"$f":"_xlfn.XLOOKUP(B480,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D480)","v":774062392.26836431},{"$f":"SUM($E$7:E480)","v":9304},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B480,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20321424,{"$f":"_xlfn.XLOOKUP(B481,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.492995323867586E-2},{"$f":"_xlfn.XLOOKUP(B481,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2020908.1941629408},{"$f":"_xlfn.XLOOKUP(B481,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D481)","v":776083300.46252728},{"$f":"SUM($E$7:E481)","v":9322},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B481,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2026},0]
[null,44508139,{"$f":"_xlfn.XLOOKUP(B482,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.4850365366403649E-2},{"$f":"_xlfn.XLOOKUP(B482,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":718056.56071060756},{"$f":"_xlfn.XLOOKUP(B482,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D482)","v":776801357.02323782},{"$f":"SUM($E$7:E482)","v":9327},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B482,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19956238,{"$f":"_xlfn.XLOOKUP(B483,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.4693900686725229E-2},{"$f":"_xlfn.XLOOKUP(B483,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1488452.8722871377},{"$f":"_xlfn.XLOOKUP(B483,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D483)","v":778289809.89552498},{"$f":"SUM($E$7:E483)","v":9335},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B483,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,160958288,{"$f":"_xlfn.XLOOKUP(B484,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.449303164271533E-2},{"$f":"_xlfn.XLOOKUP(B484,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1466709.9732906038},{"$f":"_xlfn.XLOOKUP(B484,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUM($D$7:D484)","v":779756519.86881554},{"$f":"SUM($E$7:E484)","v":9369},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B484,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,85222431,{"$f":"_xlfn.XLOOKUP(B485,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.4440962058709498E-2},{"$f":"_xlfn.XLOOKUP(B485,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":937483.73100233672},{"$f":"_xlfn.XLOOKUP(B485,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUM($D$7:D485)","v":780694003.59981787},{"$f":"SUM($E$7:E485)","v":9395},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B485,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497088,{"$f":"_xlfn.XLOOKUP(B486,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.4401564680334559E-2},{"$f":"_xlfn.XLOOKUP(B486,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2161122.8203972462},{"$f":"_xlfn.XLOOKUP(B486,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D486)","v":782855126.42021513},{"$f":"SUM($E$7:E486)","v":9411},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B486,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20632634,{"$f":"_xlfn.XLOOKUP(B487,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.4331064509410165E-2},{"$f":"_xlfn.XLOOKUP(B487,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2915824.9286490586},{"$f":"_xlfn.XLOOKUP(B487,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUM($D$7:D487)","v":785770951.3488642},{"$f":"SUM($E$7:E487)","v":9443},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B487,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20191033,{"$f":"_xlfn.XLOOKUP(B488,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.4260871951368847E-2},{"$f":"_xlfn.XLOOKUP(B488,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":525091.05573311041},{"$f":"_xlfn.XLOOKUP(B488,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D488)","v":786296042.40459728},{"$f":"SUM($E$7:E488)","v":9454},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B488,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20490150,{"$f":"_xlfn.XLOOKUP(B489,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.3798163163382241E-2},{"$f":"_xlfn.XLOOKUP(B489,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":989619.96744450822},{"$f":"_xlfn.XLOOKUP(B489,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D489)","v":787285662.37204182},{"$f":"SUM($E$7:E489)","v":9464},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B489,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20046951,{"$f":"_xlfn.XLOOKUP(B490,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.3768546497393217E-2},{"$f":"_xlfn.XLOOKUP(B490,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3061250.588434014},{"$f":"_xlfn.XLOOKUP(B490,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUM($D$7:D490)","v":790346912.9604758},{"$f":"SUM($E$7:E490)","v":9490},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B490,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,130745268,{"$f":"_xlfn.XLOOKUP(B491,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.3657282036281402E-2},{"$f":"_xlfn.XLOOKUP(B491,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1367742.865868977},{"$f":"_xlfn.XLOOKUP(B491,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D491)","v":791714655.82634473},{"$f":"SUM($E$7:E491)","v":9504},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B491,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20211568,{"$f":"_xlfn.XLOOKUP(B492,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.3445982332158241E-2},{"$f":"_xlfn.XLOOKUP(B492,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1122166.0086827443},{"$f":"_xlfn.XLOOKUP(B492,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D492)","v":792836821.83502746},{"$f":"SUM($E$7:E492)","v":9512},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B492,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20494846,{"$f":"_xlfn.XLOOKUP(B493,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.3416935071111914E-2},{"$f":"_xlfn.XLOOKUP(B493,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2698044.053738032},{"$f":"_xlfn.XLOOKUP(B493,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUM($D$7:D493)","v":795534865.88876545},{"$f":"SUM($E$7:E493)","v":9543},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B493,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,158040795,{"$f":"_xlfn.XLOOKUP(B494,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.3364650247792328E-2},{"$f":"_xlfn.XLOOKUP(B494,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1695842.8215317063},{"$f":"_xlfn.XLOOKUP(B494,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D494)","v":797230708.71029711},{"$f":"SUM($E$7:E494)","v":9560},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B494,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20543012,{"$f":"_xlfn.XLOOKUP(B495,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.3363216905778763E-2},{"$f":"_xlfn.XLOOKUP(B495,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1668750.5723606218},{"$f":"_xlfn.XLOOKUP(B495,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUM($D$7:D495)","v":798899459.28265774},{"$f":"SUM($E$7:E495)","v":9595},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B495,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,128871345,{"$f":"_xlfn.XLOOKUP(B496,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.3299690452297259E-2},{"$f":"_xlfn.XLOOKUP(B496,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1240489.1406171143},{"$f":"_xlfn.XLOOKUP(B496,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D496)","v":800139948.42327487},{"$f":"SUM($E$7:E496)","v":9615},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B496,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20280442,{"$f":"_xlfn.XLOOKUP(B497,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.3192093860557725E-2},{"$f":"_xlfn.XLOOKUP(B497,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1041623.7935359452},{"$f":"_xlfn.XLOOKUP(B497,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D497)","v":801181572.21681082},{"$f":"SUM($E$7:E497)","v":9640},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B497,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19986956,{"$f":"_xlfn.XLOOKUP(B498,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.3180712089769586E-2},{"$f":"_xlfn.XLOOKUP(B498,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4209044.9811535021},{"$f":"_xlfn.XLOOKUP(B498,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D498)","v":805390617.19796431},{"$f":"SUM($E$7:E498)","v":9668},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B498,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,154671789,{"$f":"_xlfn.XLOOKUP(B499,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.2899847596454705E-2},{"$f":"_xlfn.XLOOKUP(B499,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":557347.60192741873},{"$f":"_xlfn.XLOOKUP(B499,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D499)","v":805947964.79989171},{"$f":"SUM($E$7:E499)","v":9673},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B499,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,156707631,{"$f":"_xlfn.XLOOKUP(B500,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.2881027227025333E-2},{"$f":"_xlfn.XLOOKUP(B500,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":421187.3549646787},{"$f":"_xlfn.XLOOKUP(B500,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUM($D$7:D500)","v":806369152.15485644},{"$f":"SUM($E$7:E500)","v":9700},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B500,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19950898,{"$f":"_xlfn.XLOOKUP(B501,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.2776811140115704E-2},{"$f":"_xlfn.XLOOKUP(B501,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1599141.4866443626},{"$f":"_xlfn.XLOOKUP(B501,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D501)","v":807968293.64150083},{"$f":"SUM($E$7:E501)","v":9707},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B501,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20136175,{"$f":"_xlfn.XLOOKUP(B502,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.2707449083312749E-2},{"$f":"_xlfn.XLOOKUP(B502,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":533522.84978411661},{"$f":"_xlfn.XLOOKUP(B502,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D502)","v":808501816.49128497},{"$f":"SUM($E$7:E502)","v":9724},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B502,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163582150,{"$f":"_xlfn.XLOOKUP(B503,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.2681807892735147E-2},{"$f":"_xlfn.XLOOKUP(B503,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":492794.21246696863},{"$f":"_xlfn.XLOOKUP(B503,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D503)","v":808994610.70375192},{"$f":"SUM($E$7:E503)","v":9729},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B503,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19988615,{"$f":"_xlfn.XLOOKUP(B504,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.1921768456721855E-2},{"$f":"_xlfn.XLOOKUP(B504,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":318152.88060616527},{"$f":"_xlfn.XLOOKUP(B504,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":1},{"$f":"SUM($D$7:D504)","v":809312763.5843581},{"$f":"SUM($E$7:E504)","v":9730},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B504,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163810606,{"$f":"_xlfn.XLOOKUP(B505,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.1919441185921657E-2},{"$f":"_xlfn.XLOOKUP(B505,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1366243.0681750667},{"$f":"_xlfn.XLOOKUP(B505,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D505)","v":810679006.65253317},{"$f":"SUM($E$7:E505)","v":9749},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B505,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20215481,{"$f":"_xlfn.XLOOKUP(B506,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.1643583710823227E-2},{"$f":"_xlfn.XLOOKUP(B506,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":355253.57229058433},{"$f":"_xlfn.XLOOKUP(B506,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D506)","v":811034260.22482371},{"$f":"SUM($E$7:E506)","v":9757},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B506,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163787989,{"$f":"_xlfn.XLOOKUP(B507,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.1629348228112208E-2},{"$f":"_xlfn.XLOOKUP(B507,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":681706.31696012767},{"$f":"_xlfn.XLOOKUP(B507,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D507)","v":811715966.54178381},{"$f":"SUM($E$7:E507)","v":9763},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B507,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20515866,{"$f":"_xlfn.XLOOKUP(B508,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.153337107119639E-2},{"$f":"_xlfn.XLOOKUP(B508,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1979667.9925667089},{"$f":"_xlfn.XLOOKUP(B508,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D508)","v":813695634.53435051},{"$f":"SUM($E$7:E508)","v":9791},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B508,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20592563,{"$f":"_xlfn.XLOOKUP(B509,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.1419951960593985E-2},{"$f":"_xlfn.XLOOKUP(B509,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3150980.1269639125},{"$f":"_xlfn.XLOOKUP(B509,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":58},{"$f":"SUM($D$7:D509)","v":816846614.66131437},{"$f":"SUM($E$7:E509)","v":9849},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B509,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20028837,{"$f":"_xlfn.XLOOKUP(B510,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.0615023664224518E-2},{"$f":"_xlfn.XLOOKUP(B510,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":893708.3344589863},{"$f":"_xlfn.XLOOKUP(B510,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D510)","v":817740322.99577332},{"$f":"SUM($E$7:E510)","v":9861},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B510,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19965083,{"$f":"_xlfn.XLOOKUP(B511,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.0526873450778567E-2},{"$f":"_xlfn.XLOOKUP(B511,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":885735.20906553487},{"$f":"_xlfn.XLOOKUP(B511,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D511)","v":818626058.20483887},{"$f":"SUM($E$7:E511)","v":9875},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B511,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,55505387,{"$f":"_xlfn.XLOOKUP(B512,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.0330582192250721E-2},{"$f":"_xlfn.XLOOKUP(B512,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1691060.7036844247},{"$f":"_xlfn.XLOOKUP(B512,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUM($D$7:D512)","v":820317118.90852332},{"$f":"SUM($E$7:E512)","v":9908},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B512,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20336332,{"$f":"_xlfn.XLOOKUP(B513,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.0273594744727416E-2},{"$f":"_xlfn.XLOOKUP(B513,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1225316.5172963631},{"$f":"_xlfn.XLOOKUP(B513,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D513)","v":821542435.42581964},{"$f":"SUM($E$7:E513)","v":9917},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B513,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2028},0]
[null,162814555,{"$f":"_xlfn.XLOOKUP(B514,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.0082391248322942E-2},{"$f":"_xlfn.XLOOKUP(B514,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1969036.3164638488},{"$f":"_xlfn.XLOOKUP(B514,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUM($D$7:D514)","v":823511471.74228346},{"$f":"SUM($E$7:E514)","v":9940},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B514,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20490968,{"$f":"_xlfn.XLOOKUP(B515,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.9992728898240177E-2},{"$f":"_xlfn.XLOOKUP(B515,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":459195.47211510199},{"$f":"_xlfn.XLOOKUP(B515,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D515)","v":823970667.21439862},{"$f":"SUM($E$7:E515)","v":9945},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B515,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497143,{"$f":"_xlfn.XLOOKUP(B516,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.9930085585745049E-2},{"$f":"_xlfn.XLOOKUP(B516,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1973866.796252222},{"$f":"_xlfn.XLOOKUP(B516,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D516)","v":825944534.01065087},{"$f":"SUM($E$7:E516)","v":9962},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B516,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20256392,{"$f":"_xlfn.XLOOKUP(B517,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.9889362230597742E-2},{"$f":"_xlfn.XLOOKUP(B517,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":262282.49746173114},{"$f":"_xlfn.XLOOKUP(B517,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D517)","v":826206816.50811255},{"$f":"SUM($E$7:E517)","v":9972},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B517,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20330141,{"$f":"_xlfn.XLOOKUP(B518,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.9628369267860559E-2},{"$f":"_xlfn.XLOOKUP(B518,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":247995.44034710442},{"$f":"_xlfn.XLOOKUP(B518,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D518)","v":826454811.94845963},{"$f":"SUM($E$7:E518)","v":9988},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B518,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,44712203,{"$f":"_xlfn.XLOOKUP(B519,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.9569212276273894E-2},{"$f":"_xlfn.XLOOKUP(B519,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":764234.29307460773},{"$f":"_xlfn.XLOOKUP(B519,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D519)","v":827219046.24153423},{"$f":"SUM($E$7:E519)","v":10002},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B519,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},{"$f":"MIN(2030,IF(AND($G519<=J$5,$C519>=1),2026+INT($G519/(J$5/5)),0))","v":0}]
[null,20020939,{"$f":"_xlfn.XLOOKUP(B520,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.9493953848848797E-2},{"$f":"_xlfn.XLOOKUP(B520,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1365300.4920395124},{"$f":"_xlfn.XLOOKUP(B520,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D520)","v":828584346.73357379},{"$f":"SUM($E$7:E520)","v":10010},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B520,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19971256,{"$f":"_xlfn.XLOOKUP(B521,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.9463146387482289E-2},{"$f":"_xlfn.XLOOKUP(B521,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2195105.8331733169},{"$f":"_xlfn.XLOOKUP(B521,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUM($D$7:D521)","v":830779452.56674707},{"$f":"SUM($E$7:E521)","v":10037},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B521,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,43606479,{"$f":"_xlfn.XLOOKUP(B522,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.9315993951209627E-2},{"$f":"_xlfn.XLOOKUP(B522,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1319824.5635218343},{"$f":"_xlfn.XLOOKUP(B522,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D522)","v":832099277.13026893},{"$f":"SUM($E$7:E522)","v":10059},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B522,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163161294,{"$f":"_xlfn.XLOOKUP(B523,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.8901949331941426E-2},{"$f":"_xlfn.XLOOKUP(B523,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1783046.8454854735},{"$f":"_xlfn.XLOOKUP(B523,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D523)","v":833882323.97575438},{"$f":"SUM($E$7:E523)","v":10072},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B523,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20197768,{"$f":"_xlfn.XLOOKUP(B524,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.8829271070373055E-2},{"$f":"_xlfn.XLOOKUP(B524,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":899171.59000618919},{"$f":"_xlfn.XLOOKUP(B524,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D524)","v":834781495.56576061},{"$f":"SUM($E$7:E524)","v":10080},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B524,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19942363,{"$f":"_xlfn.XLOOKUP(B525,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.8366276547017029E-2},{"$f":"_xlfn.XLOOKUP(B525,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":407179.61038112169},{"$f":"_xlfn.XLOOKUP(B525,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D525)","v":835188675.17614174},{"$f":"SUM($E$7:E525)","v":10083},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B525,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,94850494,{"$f":"_xlfn.XLOOKUP(B526,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.8283240564898425E-2},{"$f":"_xlfn.XLOOKUP(B526,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":552391.64340376807},{"$f":"_xlfn.XLOOKUP(B526,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D526)","v":835741066.81954551},{"$f":"SUM($E$7:E526)","v":10089},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B526,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20602297,{"$f":"_xlfn.XLOOKUP(B527,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.8225191426504471E-2},{"$f":"_xlfn.XLOOKUP(B527,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":325041.4456236054},{"$f":"_xlfn.XLOOKUP(B527,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D527)","v":836066108.26516914},{"$f":"SUM($E$7:E527)","v":10098},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B527,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,75521099,{"$f":"_xlfn.XLOOKUP(B528,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.7923991651664472E-2},{"$f":"_xlfn.XLOOKUP(B528,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":593248.21771655325},{"$f":"_xlfn.XLOOKUP(B528,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D528)","v":836659356.48288572},{"$f":"SUM($E$7:E528)","v":10105},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B528,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20364241,{"$f":"_xlfn.XLOOKUP(B529,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.7826397129835919E-2},{"$f":"_xlfn.XLOOKUP(B529,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2735226.4601029255},{"$f":"_xlfn.XLOOKUP(B529,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D529)","v":839394582.94298863},{"$f":"SUM($E$7:E529)","v":10129},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B529,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,183129040,{"$f":"_xlfn.XLOOKUP(B530,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.7746260400197249E-2},{"$f":"_xlfn.XLOOKUP(B530,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":711725.70568609599},{"$f":"_xlfn.XLOOKUP(B530,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D530)","v":840106308.64867473},{"$f":"SUM($E$7:E530)","v":10146},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B530,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20697075,{"$f":"_xlfn.XLOOKUP(B531,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.7401691281580859E-2},{"$f":"_xlfn.XLOOKUP(B531,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":554075.7236124716},{"$f":"_xlfn.XLOOKUP(B531,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D531)","v":840660384.37228715},{"$f":"SUM($E$7:E531)","v":10155},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B531,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,198038345,{"$f":"_xlfn.XLOOKUP(B532,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.7270676481616189E-2},{"$f":"_xlfn.XLOOKUP(B532,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":184349.9105709272},{"$f":"_xlfn.XLOOKUP(B532,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D532)","v":840844734.28285813},{"$f":"SUM($E$7:E532)","v":10161},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B532,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20178774,{"$f":"_xlfn.XLOOKUP(B533,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.7223435603884076E-2},{"$f":"_xlfn.XLOOKUP(B533,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":920055.94576584781},{"$f":"_xlfn.XLOOKUP(B533,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D533)","v":841764790.22862399},{"$f":"SUM($E$7:E533)","v":10169},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B533,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497765,{"$f":"_xlfn.XLOOKUP(B534,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.7189455834055628E-2},{"$f":"_xlfn.XLOOKUP(B534,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1127829.3508971666},{"$f":"_xlfn.XLOOKUP(B534,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D534)","v":842892619.57952118},{"$f":"SUM($E$7:E534)","v":10185},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B534,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20649027,{"$f":"_xlfn.XLOOKUP(B535,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.7175709571221261E-2},{"$f":"_xlfn.XLOOKUP(B535,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1578318.7849006967},{"$f":"_xlfn.XLOOKUP(B535,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":40},{"$f":"SUM($D$7:D535)","v":844470938.36442184},{"$f":"SUM($E$7:E535)","v":10225},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B535,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,138135552,{"$f":"_xlfn.XLOOKUP(B536,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.6874418755582709E-2},{"$f":"_xlfn.XLOOKUP(B536,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1828411.3726919941},{"$f":"_xlfn.XLOOKUP(B536,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D536)","v":846299349.73711383},{"$f":"SUM($E$7:E536)","v":10242},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B536,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20491781,{"$f":"_xlfn.XLOOKUP(B537,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.6550282790963932E-2},{"$f":"_xlfn.XLOOKUP(B537,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":795089.4506972729},{"$f":"_xlfn.XLOOKUP(B537,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUM($D$7:D537)","v":847094439.18781114},{"$f":"SUM($E$7:E537)","v":10277},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B537,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19963742,{"$f":"_xlfn.XLOOKUP(B538,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.642007847899389E-2},{"$f":"_xlfn.XLOOKUP(B538,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1859322.3796382179},{"$f":"_xlfn.XLOOKUP(B538,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D538)","v":848953761.56744933},{"$f":"SUM($E$7:E538)","v":10295},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B538,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20516519,{"$f":"_xlfn.XLOOKUP(B539,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.6266369526975708E-2},{"$f":"_xlfn.XLOOKUP(B539,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":833820.73321718269},{"$f":"_xlfn.XLOOKUP(B539,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D539)","v":849787582.30066657},{"$f":"SUM($E$7:E539)","v":10305},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B539,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19940268,{"$f":"_xlfn.XLOOKUP(B540,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.5944151620571916E-2},{"$f":"_xlfn.XLOOKUP(B540,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":877638.05803354003},{"$f":"_xlfn.XLOOKUP(B540,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D540)","v":850665220.35870016},{"$f":"SUM($E$7:E540)","v":10313},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B540,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19924741,{"$f":"_xlfn.XLOOKUP(B541,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.5755102719936547E-2},{"$f":"_xlfn.XLOOKUP(B541,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":770781.703728177},{"$f":"_xlfn.XLOOKUP(B541,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D541)","v":851436002.06242836},{"$f":"SUM($E$7:E541)","v":10320},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B541,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20495974,{"$f":"_xlfn.XLOOKUP(B542,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.5485769877900012E-2},{"$f":"_xlfn.XLOOKUP(B542,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1768647.0758012328},{"$f":"_xlfn.XLOOKUP(B542,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":36},{"$f":"SUM($D$7:D542)","v":853204649.13822961},{"$f":"SUM($E$7:E542)","v":10356},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B542,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20133605,{"$f":"_xlfn.XLOOKUP(B543,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.5032728977116153E-2},{"$f":"_xlfn.XLOOKUP(B543,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":685182.35858704895},{"$f":"_xlfn.XLOOKUP(B543,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D543)","v":853889831.49681664},{"$f":"SUM($E$7:E543)","v":10371},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B543,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20154781,{"$f":"_xlfn.XLOOKUP(B544,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.4764261236764413E-2},{"$f":"_xlfn.XLOOKUP(B544,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3201883.1491641924},{"$f":"_xlfn.XLOOKUP(B544,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":37},{"$f":"SUM($D$7:D544)","v":857091714.64598083},{"$f":"SUM($E$7:E544)","v":10408},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B544,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,171309449,{"$f":"_xlfn.XLOOKUP(B545,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.4757590090052542E-2},{"$f":"_xlfn.XLOOKUP(B545,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":259535.84571275429},{"$f":"_xlfn.XLOOKUP(B545,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D545)","v":857351250.49169362},{"$f":"SUM($E$7:E545)","v":10415},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B545,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19942623,{"$f":"_xlfn.XLOOKUP(B546,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.4743831153199722E-2},{"$f":"_xlfn.XLOOKUP(B546,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1459908.721856948},{"$f":"_xlfn.XLOOKUP(B546,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D546)","v":858811159.21355057},{"$f":"SUM($E$7:E546)","v":10421},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B546,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20023138,{"$f":"_xlfn.XLOOKUP(B547,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.4723608621593088E-2},{"$f":"_xlfn.XLOOKUP(B547,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3306873.8128891839},{"$f":"_xlfn.XLOOKUP(B547,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":45},{"$f":"SUM($D$7:D547)","v":862118033.02643979},{"$f":"SUM($E$7:E547)","v":10466},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B547,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,158379622,{"$f":"_xlfn.XLOOKUP(B548,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.4704080485377537E-2},{"$f":"_xlfn.XLOOKUP(B548,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":727779.8919764274},{"$f":"_xlfn.XLOOKUP(B548,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D548)","v":862845812.91841626},{"$f":"SUM($E$7:E548)","v":10481},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B548,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20133777,{"$f":"_xlfn.XLOOKUP(B549,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.4697450154762668E-2},{"$f":"_xlfn.XLOOKUP(B549,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":333632.13106438535},{"$f":"_xlfn.XLOOKUP(B549,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D549)","v":863179445.04948068},{"$f":"SUM($E$7:E549)","v":10491},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B549,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20191256,{"$f":"_xlfn.XLOOKUP(B550,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.4595658415192106E-2},{"$f":"_xlfn.XLOOKUP(B550,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":779444.22563882696},{"$f":"_xlfn.XLOOKUP(B550,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D550)","v":863958889.27511954},{"$f":"SUM($E$7:E550)","v":10500},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B550,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20334950,{"$f":"_xlfn.XLOOKUP(B551,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.3939967044273991E-2},{"$f":"_xlfn.XLOOKUP(B551,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":333475.83667992597},{"$f":"_xlfn.XLOOKUP(B551,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D551)","v":864292365.11179948},{"$f":"SUM($E$7:E551)","v":10514},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B551,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20563092,{"$f":"_xlfn.XLOOKUP(B552,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.3729319427506984E-2},{"$f":"_xlfn.XLOOKUP(B552,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":755367.2458999462},{"$f":"_xlfn.XLOOKUP(B552,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D552)","v":865047732.35769939},{"$f":"SUM($E$7:E552)","v":10526},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B552,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20283634,{"$f":"_xlfn.XLOOKUP(B553,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.3637862255733545E-2},{"$f":"_xlfn.XLOOKUP(B553,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1314813.0604722563},{"$f":"_xlfn.XLOOKUP(B553,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D553)","v":866362545.41817164},{"$f":"SUM($E$7:E553)","v":10537},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B553,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20316479,{"$f":"_xlfn.XLOOKUP(B554,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.3597042237241951E-2},{"$f":"_xlfn.XLOOKUP(B554,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1270484.6652219309},{"$f":"_xlfn.XLOOKUP(B554,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D554)","v":867633030.08339357},{"$f":"SUM($E$7:E554)","v":10550},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B554,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19843553,{"$f":"_xlfn.XLOOKUP(B555,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.3559399918951566E-2},{"$f":"_xlfn.XLOOKUP(B555,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1694660.3965247758},{"$f":"_xlfn.XLOOKUP(B555,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D555)","v":869327690.47991836},{"$f":"SUM($E$7:E555)","v":10572},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B555,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20198200,{"$f":"_xlfn.XLOOKUP(B556,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.3417358478895933E-2},{"$f":"_xlfn.XLOOKUP(B556,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1044355.2951208218},{"$f":"_xlfn.XLOOKUP(B556,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D556)","v":870372045.7750392},{"$f":"SUM($E$7:E556)","v":10583},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B556,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,142932154,{"$f":"_xlfn.XLOOKUP(B557,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.3036290747260571E-2},{"$f":"_xlfn.XLOOKUP(B557,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1952367.0313468252},{"$f":"_xlfn.XLOOKUP(B557,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D557)","v":872324412.80638599},{"$f":"SUM($E$7:E557)","v":10605},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B557,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20243680,{"$f":"_xlfn.XLOOKUP(B558,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.264522830763931E-2},{"$f":"_xlfn.XLOOKUP(B558,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4089111.3649712177},{"$f":"_xlfn.XLOOKUP(B558,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":38},{"$f":"SUM($D$7:D558)","v":876413524.17135715},{"$f":"SUM($E$7:E558)","v":10643},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B558,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20296225,{"$f":"_xlfn.XLOOKUP(B559,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.2598765800947978E-2},{"$f":"_xlfn.XLOOKUP(B559,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4786261.05420152},{"$f":"_xlfn.XLOOKUP(B559,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUM($D$7:D559)","v":881199785.22555864},{"$f":"SUM($E$7:E559)","v":10670},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B559,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20632173,{"$f":"_xlfn.XLOOKUP(B560,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.2481298191013907E-2},{"$f":"_xlfn.XLOOKUP(B560,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1922000.1789094361},{"$f":"_xlfn.XLOOKUP(B560,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":30},{"$f":"SUM($D$7:D560)","v":883121785.40446806},{"$f":"SUM($E$7:E560)","v":10700},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B560,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19943260,{"$f":"_xlfn.XLOOKUP(B561,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.2442990886716637E-2},{"$f":"_xlfn.XLOOKUP(B561,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1571468.6039510944},{"$f":"_xlfn.XLOOKUP(B561,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D561)","v":884693254.00841916},{"$f":"SUM($E$7:E561)","v":10710},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B561,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,155250536,{"$f":"_xlfn.XLOOKUP(B562,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.243686651571995E-2},{"$f":"_xlfn.XLOOKUP(B562,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1150594.065973822},{"$f":"_xlfn.XLOOKUP(B562,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D562)","v":885843848.07439303},{"$f":"SUM($E$7:E562)","v":10719},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B562,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20201861,{"$f":"_xlfn.XLOOKUP(B563,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.2330586254922378E-2},{"$f":"_xlfn.XLOOKUP(B563,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":868983.01340493688},{"$f":"_xlfn.XLOOKUP(B563,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D563)","v":886712831.087798},{"$f":"SUM($E$7:E563)","v":10726},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B563,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20513936,{"$f":"_xlfn.XLOOKUP(B564,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.2136025452166839E-2},{"$f":"_xlfn.XLOOKUP(B564,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3658829.7548632207},{"$f":"_xlfn.XLOOKUP(B564,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":49},{"$f":"SUM($D$7:D564)","v":890371660.84266126},{"$f":"SUM($E$7:E564)","v":10775},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B564,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,47502161,{"$f":"_xlfn.XLOOKUP(B565,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.1974683224224742E-2},{"$f":"_xlfn.XLOOKUP(B565,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1505806.5065164948},{"$f":"_xlfn.XLOOKUP(B565,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D565)","v":891877467.34917772},{"$f":"SUM($E$7:E565)","v":10800},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B565,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19973762,{"$f":"_xlfn.XLOOKUP(B566,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.1918660465509183E-2},{"$f":"_xlfn.XLOOKUP(B566,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":592546.85328838637},{"$f":"_xlfn.XLOOKUP(B566,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D566)","v":892470014.20246613},{"$f":"SUM($E$7:E566)","v":10805},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B566,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20028291,{"$f":"_xlfn.XLOOKUP(B567,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.1795844121093544E-2},{"$f":"_xlfn.XLOOKUP(B567,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2027045.8556520925},{"$f":"_xlfn.XLOOKUP(B567,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D567)","v":894497060.05811822},{"$f":"SUM($E$7:E567)","v":10833},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B567,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19939748,{"$f":"_xlfn.XLOOKUP(B568,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.1557210980091172E-2},{"$f":"_xlfn.XLOOKUP(B568,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":563102.98300359852},{"$f":"_xlfn.XLOOKUP(B568,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D568)","v":895060163.04112184},{"$f":"SUM($E$7:E568)","v":10844},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B568,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20526773,{"$f":"_xlfn.XLOOKUP(B569,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.1217171552814111E-2},{"$f":"_xlfn.XLOOKUP(B569,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":158560.32570725007},{"$f":"_xlfn.XLOOKUP(B569,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUM($D$7:D569)","v":895218723.36682904},{"$f":"SUM($E$7:E569)","v":10846},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B569,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,198192939,{"$f":"_xlfn.XLOOKUP(B570,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.0964540849031852E-2},{"$f":"_xlfn.XLOOKUP(B570,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2420416.8688221807},{"$f":"_xlfn.XLOOKUP(B570,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":29},{"$f":"SUM($D$7:D570)","v":897639140.23565125},{"$f":"SUM($E$7:E570)","v":10875},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B570,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20546543,{"$f":"_xlfn.XLOOKUP(B571,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.0724567342822419E-2},{"$f":"_xlfn.XLOOKUP(B571,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":471454.50314946315},{"$f":"_xlfn.XLOOKUP(B571,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D571)","v":898110594.73880076},{"$f":"SUM($E$7:E571)","v":10887},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B571,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20490297,{"$f":"_xlfn.XLOOKUP(B572,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.0487759366699079E-2},{"$f":"_xlfn.XLOOKUP(B572,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":475702.10511566838},{"$f":"_xlfn.XLOOKUP(B572,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D572)","v":898586296.84391642},{"$f":"SUM($E$7:E572)","v":10892},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B572,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,54420337,{"$f":"_xlfn.XLOOKUP(B573,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.046516577601459E-2},{"$f":"_xlfn.XLOOKUP(B573,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":272945.48820334027},{"$f":"_xlfn.XLOOKUP(B573,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D573)","v":898859242.3321197},{"$f":"SUM($E$7:E573)","v":10898},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B573,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20536577,{"$f":"_xlfn.XLOOKUP(B574,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.0297912535512626E-2},{"$f":"_xlfn.XLOOKUP(B574,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":683205.11481225817},{"$f":"_xlfn.XLOOKUP(B574,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUM($D$7:D574)","v":899542447.44693196},{"$f":"SUM($E$7:E574)","v":10921},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B574,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20543778,{"$f":"_xlfn.XLOOKUP(B575,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.0263923994681906E-2},{"$f":"_xlfn.XLOOKUP(B575,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":464651.64391966822},{"$f":"_xlfn.XLOOKUP(B575,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D575)","v":900007099.09085166},{"$f":"SUM($E$7:E575)","v":10932},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B575,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20545427,{"$f":"_xlfn.XLOOKUP(B576,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.0201317202391118E-2},{"$f":"_xlfn.XLOOKUP(B576,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1064025.3371850345},{"$f":"_xlfn.XLOOKUP(B576,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D576)","v":901071124.42803669},{"$f":"SUM($E$7:E576)","v":10950},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B576,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20654511,{"$f":"_xlfn.XLOOKUP(B577,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":4.0054619965212195E-2},{"$f":"_xlfn.XLOOKUP(B577,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1281471.2427370299},{"$f":"_xlfn.XLOOKUP(B577,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D577)","v":902352595.67077374},{"$f":"SUM($E$7:E577)","v":10968},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B577,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20193057,{"$f":"_xlfn.XLOOKUP(B578,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.9974120746781298E-2},{"$f":"_xlfn.XLOOKUP(B578,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":360885.44462358113},{"$f":"_xlfn.XLOOKUP(B578,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D578)","v":902713481.11539733},{"$f":"SUM($E$7:E578)","v":10973},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B578,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20028922,{"$f":"_xlfn.XLOOKUP(B579,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.9706023945762746E-2},{"$f":"_xlfn.XLOOKUP(B579,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":530921.82153114968},{"$f":"_xlfn.XLOOKUP(B579,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D579)","v":903244402.93692851},{"$f":"SUM($E$7:E579)","v":10976},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B579,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20502519,{"$f":"_xlfn.XLOOKUP(B580,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.9496077288798621E-2},{"$f":"_xlfn.XLOOKUP(B580,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1338581.8722330013},{"$f":"_xlfn.XLOOKUP(B580,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D580)","v":904582984.80916154},{"$f":"SUM($E$7:E580)","v":10988},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B580,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20191227,{"$f":"_xlfn.XLOOKUP(B581,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.9237801265261565E-2},{"$f":"_xlfn.XLOOKUP(B581,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":437270.4980388899},{"$f":"_xlfn.XLOOKUP(B581,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D581)","v":905020255.30720043},{"$f":"SUM($E$7:E581)","v":10994},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B581,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20024833,{"$f":"_xlfn.XLOOKUP(B582,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.9148108033192866E-2},{"$f":"_xlfn.XLOOKUP(B582,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":495209.75108855596},{"$f":"_xlfn.XLOOKUP(B582,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D582)","v":905515465.05828893},{"$f":"SUM($E$7:E582)","v":11000},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B582,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,44705079,{"$f":"_xlfn.XLOOKUP(B583,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.8859984881176736E-2},{"$f":"_xlfn.XLOOKUP(B583,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":4470868.4791717008},{"$f":"_xlfn.XLOOKUP(B583,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":51},{"$f":"SUM($D$7:D583)","v":909986333.53746068},{"$f":"SUM($E$7:E583)","v":11051},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B583,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},{"$f":"MIN(2030,IF(AND($G583<=J$5,$C583>=1),2026+INT($G583/(J$5/5)),0))","v":0}]
[null,184565263,{"$f":"_xlfn.XLOOKUP(B584,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.8846839940177388E-2},{"$f":"_xlfn.XLOOKUP(B584,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":693526.93509141298},{"$f":"_xlfn.XLOOKUP(B584,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D584)","v":910679860.47255206},{"$f":"SUM($E$7:E584)","v":11062},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B584,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,194566231,{"$f":"_xlfn.XLOOKUP(B585,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.883398638175195E-2},{"$f":"_xlfn.XLOOKUP(B585,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":788485.59085942595},{"$f":"_xlfn.XLOOKUP(B585,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D585)","v":911468346.06341147},{"$f":"SUM($E$7:E585)","v":11077},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B585,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,76743958,{"$f":"_xlfn.XLOOKUP(B586,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.8833906222116611E-2},{"$f":"_xlfn.XLOOKUP(B586,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1664766.6101893897},{"$f":"_xlfn.XLOOKUP(B586,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUM($D$7:D586)","v":913133112.67360091},{"$f":"SUM($E$7:E586)","v":11098},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B586,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,52804885,{"$f":"_xlfn.XLOOKUP(B587,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.8732994234309835E-2},{"$f":"_xlfn.XLOOKUP(B587,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":184848.39167973219},{"$f":"_xlfn.XLOOKUP(B587,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D587)","v":913317961.06528068},{"$f":"SUM($E$7:E587)","v":11103},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B587,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19996768,{"$f":"_xlfn.XLOOKUP(B588,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.8552315932213803E-2},{"$f":"_xlfn.XLOOKUP(B588,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":459102.96809076023},{"$f":"_xlfn.XLOOKUP(B588,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D588)","v":913777064.03337145},{"$f":"SUM($E$7:E588)","v":11110},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B588,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163186429,{"$f":"_xlfn.XLOOKUP(B589,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.845496841582341E-2},{"$f":"_xlfn.XLOOKUP(B589,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":876005.90612328134},{"$f":"_xlfn.XLOOKUP(B589,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D589)","v":914653069.93949473},{"$f":"SUM($E$7:E589)","v":11123},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B589,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,122831306,{"$f":"_xlfn.XLOOKUP(B590,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.8445851554609965E-2},{"$f":"_xlfn.XLOOKUP(B590,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":111414.63240236811},{"$f":"_xlfn.XLOOKUP(B590,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D590)","v":914764484.57189715},{"$f":"SUM($E$7:E590)","v":11135},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B590,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,161891847,{"$f":"_xlfn.XLOOKUP(B591,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.8443429074363544E-2},{"$f":"_xlfn.XLOOKUP(B591,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":130687.00092507336},{"$f":"_xlfn.XLOOKUP(B591,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D591)","v":914895171.57282221},{"$f":"SUM($E$7:E591)","v":11139},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B591,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20663582,{"$f":"_xlfn.XLOOKUP(B592,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.8336738244239263E-2},{"$f":"_xlfn.XLOOKUP(B592,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":252747.8907223478},{"$f":"_xlfn.XLOOKUP(B592,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D592)","v":915147919.46354461},{"$f":"SUM($E$7:E592)","v":11142},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B592,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20643488,{"$f":"_xlfn.XLOOKUP(B593,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.8320809115747201E-2},{"$f":"_xlfn.XLOOKUP(B593,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1174739.9219945434},{"$f":"_xlfn.XLOOKUP(B593,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D593)","v":916322659.38553917},{"$f":"SUM($E$7:E593)","v":11161},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B593,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20697522,{"$f":"_xlfn.XLOOKUP(B594,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.8250511244828096E-2},{"$f":"_xlfn.XLOOKUP(B594,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2344949.2186463452},{"$f":"_xlfn.XLOOKUP(B594,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D594)","v":918667608.60418546},{"$f":"SUM($E$7:E594)","v":11183},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B594,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19925177,{"$f":"_xlfn.XLOOKUP(B595,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.820271182657619E-2},{"$f":"_xlfn.XLOOKUP(B595,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":590797.73391518684},{"$f":"_xlfn.XLOOKUP(B595,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D595)","v":919258406.33810067},{"$f":"SUM($E$7:E595)","v":11188},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B595,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19947175,{"$f":"_xlfn.XLOOKUP(B596,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.817689221905466E-2},{"$f":"_xlfn.XLOOKUP(B596,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1392669.0568329012},{"$f":"_xlfn.XLOOKUP(B596,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D596)","v":920651075.39493358},{"$f":"SUM($E$7:E596)","v":11202},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B596,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,64227317,{"$f":"_xlfn.XLOOKUP(B597,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.7902773138133013E-2},{"$f":"_xlfn.XLOOKUP(B597,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":694660.59717834415},{"$f":"_xlfn.XLOOKUP(B597,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D597)","v":921345735.99211192},{"$f":"SUM($E$7:E597)","v":11217},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B597,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20602534,{"$f":"_xlfn.XLOOKUP(B598,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.7826549382800667E-2},{"$f":"_xlfn.XLOOKUP(B598,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":988726.87792237138},{"$f":"_xlfn.XLOOKUP(B598,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D598)","v":922334462.87003434},{"$f":"SUM($E$7:E598)","v":11228},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B598,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19970479,{"$f":"_xlfn.XLOOKUP(B599,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.7765888285602511E-2},{"$f":"_xlfn.XLOOKUP(B599,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":183578.7725311945},{"$f":"_xlfn.XLOOKUP(B599,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":1},{"$f":"SUM($D$7:D599)","v":922518041.64256549},{"$f":"SUM($E$7:E599)","v":11229},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B599,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20027247,{"$f":"_xlfn.XLOOKUP(B600,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.7488589656256295E-2},{"$f":"_xlfn.XLOOKUP(B600,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3747693.5478473185},{"$f":"_xlfn.XLOOKUP(B600,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":38},{"$f":"SUM($D$7:D600)","v":926265735.19041276},{"$f":"SUM($E$7:E600)","v":11267},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B600,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19919905,{"$f":"_xlfn.XLOOKUP(B601,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.7438715324268616E-2},{"$f":"_xlfn.XLOOKUP(B601,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3446314.386752299},{"$f":"_xlfn.XLOOKUP(B601,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUM($D$7:D601)","v":929712049.57716501},{"$f":"SUM($E$7:E601)","v":11301},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B601,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,162074576,{"$f":"_xlfn.XLOOKUP(B602,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.7400447977736409E-2},{"$f":"_xlfn.XLOOKUP(B602,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1769710.2131534996},{"$f":"_xlfn.XLOOKUP(B602,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUM($D$7:D602)","v":931481759.79031849},{"$f":"SUM($E$7:E602)","v":11333},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B602,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20547977,{"$f":"_xlfn.XLOOKUP(B603,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.7192516697133443E-2},{"$f":"_xlfn.XLOOKUP(B603,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":786420.74292807037},{"$f":"_xlfn.XLOOKUP(B603,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D603)","v":932268180.53324652},{"$f":"SUM($E$7:E603)","v":11345},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B603,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20259163,{"$f":"_xlfn.XLOOKUP(B604,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.6952133022120713E-2},{"$f":"_xlfn.XLOOKUP(B604,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":362002.36748760479},{"$f":"_xlfn.XLOOKUP(B604,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D604)","v":932630182.90073407},{"$f":"SUM($E$7:E604)","v":11348},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B604,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20385551,{"$f":"_xlfn.XLOOKUP(B605,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.6931501085101459E-2},{"$f":"_xlfn.XLOOKUP(B605,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":309590.13297101489},{"$f":"_xlfn.XLOOKUP(B605,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D605)","v":932939773.03370512},{"$f":"SUM($E$7:E605)","v":11355},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B605,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20082058,{"$f":"_xlfn.XLOOKUP(B606,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.6921369275015284E-2},{"$f":"_xlfn.XLOOKUP(B606,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":524278.59782930458},{"$f":"_xlfn.XLOOKUP(B606,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D606)","v":933464051.63153446},{"$f":"SUM($E$7:E606)","v":11359},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B606,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20496964,{"$f":"_xlfn.XLOOKUP(B607,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.6667631500944098E-2},{"$f":"_xlfn.XLOOKUP(B607,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2392778.117653904},{"$f":"_xlfn.XLOOKUP(B607,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":43},{"$f":"SUM($D$7:D607)","v":935856829.7491883},{"$f":"SUM($E$7:E607)","v":11402},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B607,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,110828634,{"$f":"_xlfn.XLOOKUP(B608,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.6474141118963598E-2},{"$f":"_xlfn.XLOOKUP(B608,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1482157.9334464325},{"$f":"_xlfn.XLOOKUP(B608,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":42},{"$f":"SUM($D$7:D608)","v":937338987.68263471},{"$f":"SUM($E$7:E608)","v":11444},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B608,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20196676,{"$f":"_xlfn.XLOOKUP(B609,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.6443700264630015E-2},{"$f":"_xlfn.XLOOKUP(B609,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":483486.43132162181},{"$f":"_xlfn.XLOOKUP(B609,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D609)","v":937822474.11395633},{"$f":"SUM($E$7:E609)","v":11450},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B609,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,162581581,{"$f":"_xlfn.XLOOKUP(B610,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.6387123329832328E-2},{"$f":"_xlfn.XLOOKUP(B610,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":6370982.7904135445},{"$f":"_xlfn.XLOOKUP(B610,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":43},{"$f":"SUM($D$7:D610)","v":944193456.90436983},{"$f":"SUM($E$7:E610)","v":11493},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B610,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20498643,{"$f":"_xlfn.XLOOKUP(B611,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.6041435127715807E-2},{"$f":"_xlfn.XLOOKUP(B611,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":427236.29671642679},{"$f":"_xlfn.XLOOKUP(B611,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D611)","v":944620693.20108628},{"$f":"SUM($E$7:E611)","v":11503},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B611,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19940766,{"$f":"_xlfn.XLOOKUP(B612,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.6012091588051666E-2},{"$f":"_xlfn.XLOOKUP(B612,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":142888.45840218567},{"$f":"_xlfn.XLOOKUP(B612,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":1},{"$f":"SUM($D$7:D612)","v":944763581.65948844},{"$f":"SUM($E$7:E612)","v":11504},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B612,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,153865168,{"$f":"_xlfn.XLOOKUP(B613,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.5754208844500771E-2},{"$f":"_xlfn.XLOOKUP(B613,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":381529.03120950464},{"$f":"_xlfn.XLOOKUP(B613,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D613)","v":945145110.69069791},{"$f":"SUM($E$7:E613)","v":11512},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B613,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20121766,{"$f":"_xlfn.XLOOKUP(B614,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.5691520155473486E-2},{"$f":"_xlfn.XLOOKUP(B614,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1890283.0345495709},{"$f":"_xlfn.XLOOKUP(B614,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":23},{"$f":"SUM($D$7:D614)","v":947035393.7252475},{"$f":"SUM($E$7:E614)","v":11535},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B614,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20209655,{"$f":"_xlfn.XLOOKUP(B615,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.56771740864502E-2},{"$f":"_xlfn.XLOOKUP(B615,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1177903.8179183831},{"$f":"_xlfn.XLOOKUP(B615,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D615)","v":948213297.54316592},{"$f":"SUM($E$7:E615)","v":11560},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B615,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,160318382,{"$f":"_xlfn.XLOOKUP(B616,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.545236157244061E-2},{"$f":"_xlfn.XLOOKUP(B616,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1454885.5059126001},{"$f":"_xlfn.XLOOKUP(B616,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D616)","v":949668183.04907846},{"$f":"SUM($E$7:E616)","v":11575},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B616,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,155267201,{"$f":"_xlfn.XLOOKUP(B617,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.5356101014264701E-2},{"$f":"_xlfn.XLOOKUP(B617,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":277585.09675464022},{"$f":"_xlfn.XLOOKUP(B617,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D617)","v":949945768.14583313},{"$f":"SUM($E$7:E617)","v":11582},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B617,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,198543687,{"$f":"_xlfn.XLOOKUP(B618,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.5307126626964426E-2},{"$f":"_xlfn.XLOOKUP(B618,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2463946.3048199145},{"$f":"_xlfn.XLOOKUP(B618,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUM($D$7:D618)","v":952409714.45065308},{"$f":"SUM($E$7:E618)","v":11617},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B618,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20548557,{"$f":"_xlfn.XLOOKUP(B619,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.5121398769581133E-2},{"$f":"_xlfn.XLOOKUP(B619,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":666430.73727705283},{"$f":"_xlfn.XLOOKUP(B619,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUM($D$7:D619)","v":953076145.18793011},{"$f":"SUM($E$7:E619)","v":11638},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B619,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19937916,{"$f":"_xlfn.XLOOKUP(B620,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.5045864726801858E-2},{"$f":"_xlfn.XLOOKUP(B620,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1266411.1565202018},{"$f":"_xlfn.XLOOKUP(B620,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D620)","v":954342556.34445035},{"$f":"SUM($E$7:E620)","v":11653},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B620,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20120064,{"$f":"_xlfn.XLOOKUP(B621,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.5040009604013073E-2},{"$f":"_xlfn.XLOOKUP(B621,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1258866.0985500729},{"$f":"_xlfn.XLOOKUP(B621,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D621)","v":955601422.44300044},{"$f":"SUM($E$7:E621)","v":11672},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B621,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20088998,{"$f":"_xlfn.XLOOKUP(B622,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.5026853510927929E-2},{"$f":"_xlfn.XLOOKUP(B622,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1978714.5271585453},{"$f":"_xlfn.XLOOKUP(B622,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUM($D$7:D622)","v":957580136.97015893},{"$f":"SUM($E$7:E622)","v":11703},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B622,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19923657,{"$f":"_xlfn.XLOOKUP(B623,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.487837238715643E-2},{"$f":"_xlfn.XLOOKUP(B623,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2209821.5392227047},{"$f":"_xlfn.XLOOKUP(B623,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUM($D$7:D623)","v":959789958.50938165},{"$f":"SUM($E$7:E623)","v":11735},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B623,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20516133,{"$f":"_xlfn.XLOOKUP(B624,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.4864133173946675E-2},{"$f":"_xlfn.XLOOKUP(B624,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1385114.2933793259},{"$f":"_xlfn.XLOOKUP(B624,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D624)","v":961175072.80276096},{"$f":"SUM($E$7:E624)","v":11759},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B624,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,171338632,{"$f":"_xlfn.XLOOKUP(B625,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.4627790527637585E-2},{"$f":"_xlfn.XLOOKUP(B625,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":102677.23051367138},{"$f":"_xlfn.XLOOKUP(B625,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D625)","v":961277750.03327465},{"$f":"SUM($E$7:E625)","v":11764},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B625,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,182057941,{"$f":"_xlfn.XLOOKUP(B626,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.4414962767667916E-2},{"$f":"_xlfn.XLOOKUP(B626,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2190949.4110675207},{"$f":"_xlfn.XLOOKUP(B626,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D626)","v":963468699.44434214},{"$f":"SUM($E$7:E626)","v":11775},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B626,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20051784,{"$f":"_xlfn.XLOOKUP(B627,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.4381226674511413E-2},{"$f":"_xlfn.XLOOKUP(B627,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":410470.69170075096},{"$f":"_xlfn.XLOOKUP(B627,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D627)","v":963879170.13604283},{"$f":"SUM($E$7:E627)","v":11782},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B627,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20496586,{"$f":"_xlfn.XLOOKUP(B628,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.4343918927154701E-2},{"$f":"_xlfn.XLOOKUP(B628,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":792107.68294961075},{"$f":"_xlfn.XLOOKUP(B628,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D628)","v":964671277.8189925},{"$f":"SUM($E$7:E628)","v":11791},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B628,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20628480,{"$f":"_xlfn.XLOOKUP(B629,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.4161379586844301E-2},{"$f":"_xlfn.XLOOKUP(B629,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1119775.8125688978},{"$f":"_xlfn.XLOOKUP(B629,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D629)","v":965791053.6315614},{"$f":"SUM($E$7:E629)","v":11808},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B629,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20526308,{"$f":"_xlfn.XLOOKUP(B630,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.4003841367591527E-2},{"$f":"_xlfn.XLOOKUP(B630,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":377594.57689472457},{"$f":"_xlfn.XLOOKUP(B630,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D630)","v":966168648.20845616},{"$f":"SUM($E$7:E630)","v":11818},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B630,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,175478803,{"$f":"_xlfn.XLOOKUP(B631,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.3580648413930374E-2},{"$f":"_xlfn.XLOOKUP(B631,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":248429.98923533977},{"$f":"_xlfn.XLOOKUP(B631,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D631)","v":966417078.19769144},{"$f":"SUM($E$7:E631)","v":11821},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B631,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20495668,{"$f":"_xlfn.XLOOKUP(B632,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.353351150573157E-2},{"$f":"_xlfn.XLOOKUP(B632,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1561643.6671626354},{"$f":"_xlfn.XLOOKUP(B632,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D632)","v":967978721.8648541},{"$f":"SUM($E$7:E632)","v":11834},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B632,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20303181,{"$f":"_xlfn.XLOOKUP(B633,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.3436101052881431E-2},{"$f":"_xlfn.XLOOKUP(B633,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":308352.14430168696},{"$f":"_xlfn.XLOOKUP(B633,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D633)","v":968287074.00915575},{"$f":"SUM($E$7:E633)","v":11838},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B633,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19910067,{"$f":"_xlfn.XLOOKUP(B634,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.3427150319715222E-2},{"$f":"_xlfn.XLOOKUP(B634,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":359448.6050307157},{"$f":"_xlfn.XLOOKUP(B634,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D634)","v":968646522.61418653},{"$f":"SUM($E$7:E634)","v":11842},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B634,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19895589,{"$f":"_xlfn.XLOOKUP(B635,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.3379307503968496E-2},{"$f":"_xlfn.XLOOKUP(B635,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2277512.9113867274},{"$f":"_xlfn.XLOOKUP(B635,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":28},{"$f":"SUM($D$7:D635)","v":970924035.52557325},{"$f":"SUM($E$7:E635)","v":11870},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B635,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497858,{"$f":"_xlfn.XLOOKUP(B636,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.2987278971859609E-2},{"$f":"_xlfn.XLOOKUP(B636,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":470191.46867638512},{"$f":"_xlfn.XLOOKUP(B636,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D636)","v":971394226.99424958},{"$f":"SUM($E$7:E636)","v":11883},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B636,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,159372710,{"$f":"_xlfn.XLOOKUP(B637,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.2887930623246187E-2},{"$f":"_xlfn.XLOOKUP(B637,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":644695.02933595912},{"$f":"_xlfn.XLOOKUP(B637,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D637)","v":972038922.02358556},{"$f":"SUM($E$7:E637)","v":11889},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B637,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20278855,{"$f":"_xlfn.XLOOKUP(B638,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.2397960652592039E-2},{"$f":"_xlfn.XLOOKUP(B638,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":169346.23333626601},{"$f":"_xlfn.XLOOKUP(B638,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D638)","v":972208268.25692177},{"$f":"SUM($E$7:E638)","v":11894},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B638,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,196924497,{"$f":"_xlfn.XLOOKUP(B639,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.2130728384040255E-2},{"$f":"_xlfn.XLOOKUP(B639,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":742840.71625565807},{"$f":"_xlfn.XLOOKUP(B639,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D639)","v":972951108.97317743},{"$f":"SUM($E$7:E639)","v":11913},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B639,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,162783566,{"$f":"_xlfn.XLOOKUP(B640,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.2118020112856582E-2},{"$f":"_xlfn.XLOOKUP(B640,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":540997.20949414605},{"$f":"_xlfn.XLOOKUP(B640,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D640)","v":973492106.18267155},{"$f":"SUM($E$7:E640)","v":11917},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B640,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,186007897,{"$f":"_xlfn.XLOOKUP(B641,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.195532800017515E-2},{"$f":"_xlfn.XLOOKUP(B641,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":579451.16029616725},{"$f":"_xlfn.XLOOKUP(B641,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D641)","v":974071557.34296775},{"$f":"SUM($E$7:E641)","v":11926},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B641,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20496605,{"$f":"_xlfn.XLOOKUP(B642,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.1818830151748051E-2},{"$f":"_xlfn.XLOOKUP(B642,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1296044.9940822048},{"$f":"_xlfn.XLOOKUP(B642,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D642)","v":975367602.33704996},{"$f":"SUM($E$7:E642)","v":11944},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B642,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19822875,{"$f":"_xlfn.XLOOKUP(B643,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.1652300199738456E-2},{"$f":"_xlfn.XLOOKUP(B643,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":561219.31466266792},{"$f":"_xlfn.XLOOKUP(B643,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D643)","v":975928821.65171266},{"$f":"SUM($E$7:E643)","v":11954},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B643,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20419244,{"$f":"_xlfn.XLOOKUP(B644,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.1371815081888924E-2},{"$f":"_xlfn.XLOOKUP(B644,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1896171.0657699869},{"$f":"_xlfn.XLOOKUP(B644,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUM($D$7:D644)","v":977824992.71748269},{"$f":"SUM($E$7:E644)","v":11989},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B644,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20271477,{"$f":"_xlfn.XLOOKUP(B645,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.136100503833289E-2},{"$f":"_xlfn.XLOOKUP(B645,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":359234.25801201357},{"$f":"_xlfn.XLOOKUP(B645,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D645)","v":978184226.97549474},{"$f":"SUM($E$7:E645)","v":11996},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B645,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,76723440,{"$f":"_xlfn.XLOOKUP(B646,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.117573827592655E-2},{"$f":"_xlfn.XLOOKUP(B646,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3551654.1863570097},{"$f":"_xlfn.XLOOKUP(B646,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":44},{"$f":"SUM($D$7:D646)","v":981735881.16185176},{"$f":"SUM($E$7:E646)","v":12040},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B646,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,139674843,{"$f":"_xlfn.XLOOKUP(B647,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.1017611867067064E-2},{"$f":"_xlfn.XLOOKUP(B647,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1311237.1190518849},{"$f":"_xlfn.XLOOKUP(B647,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D647)","v":983047118.2809037},{"$f":"SUM($E$7:E647)","v":12057},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B647,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},{"$f":"MIN(2030,IF(AND($G647<=J$5,$C647>=1),2026+INT($G647/(J$5/5)),0))","v":0}]
[null,20191806,{"$f":"_xlfn.XLOOKUP(B648,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.0922248967133404E-2},{"$f":"_xlfn.XLOOKUP(B648,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1540109.2464749992},{"$f":"_xlfn.XLOOKUP(B648,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D648)","v":984587227.52737868},{"$f":"SUM($E$7:E648)","v":12076},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B648,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,160976862,{"$f":"_xlfn.XLOOKUP(B649,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.072912834880789E-2},{"$f":"_xlfn.XLOOKUP(B649,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1559341.2653615566},{"$f":"_xlfn.XLOOKUP(B649,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":27},{"$f":"SUM($D$7:D649)","v":986146568.79274023},{"$f":"SUM($E$7:E649)","v":12103},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B649,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20692956,{"$f":"_xlfn.XLOOKUP(B650,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.0514713749080387E-2},{"$f":"_xlfn.XLOOKUP(B650,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":226077.859401252},{"$f":"_xlfn.XLOOKUP(B650,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D650)","v":986372646.65214145},{"$f":"SUM($E$7:E650)","v":12108},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B650,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20119980,{"$f":"_xlfn.XLOOKUP(B651,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.047082052561138E-2},{"$f":"_xlfn.XLOOKUP(B651,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2293160.3825301938},{"$f":"_xlfn.XLOOKUP(B651,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":24},{"$f":"SUM($D$7:D651)","v":988665807.03467166},{"$f":"SUM($E$7:E651)","v":12132},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B651,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20668396,{"$f":"_xlfn.XLOOKUP(B652,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.0350291140969699E-2},{"$f":"_xlfn.XLOOKUP(B652,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":248848.01449085833},{"$f":"_xlfn.XLOOKUP(B652,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D652)","v":988914655.04916251},{"$f":"SUM($E$7:E652)","v":12137},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B652,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20577800,{"$f":"_xlfn.XLOOKUP(B653,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.0272342191618087E-2},{"$f":"_xlfn.XLOOKUP(B653,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1028990.5096938629},{"$f":"_xlfn.XLOOKUP(B653,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D653)","v":989943645.55885637},{"$f":"SUM($E$7:E653)","v":12146},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B653,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20632191,{"$f":"_xlfn.XLOOKUP(B654,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":3.0255444524248269E-2},{"$f":"_xlfn.XLOOKUP(B654,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1902068.0773945348},{"$f":"_xlfn.XLOOKUP(B654,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":42},{"$f":"SUM($D$7:D654)","v":991845713.63625085},{"$f":"SUM($E$7:E654)","v":12188},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B654,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20102250,{"$f":"_xlfn.XLOOKUP(B655,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.9654620709272068E-2},{"$f":"_xlfn.XLOOKUP(B655,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":461864.01162972377},{"$f":"_xlfn.XLOOKUP(B655,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D655)","v":992307577.64788055},{"$f":"SUM($E$7:E655)","v":12196},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B655,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20031317,{"$f":"_xlfn.XLOOKUP(B656,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.9647955231955101E-2},{"$f":"_xlfn.XLOOKUP(B656,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":792371.02761497302},{"$f":"_xlfn.XLOOKUP(B656,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D656)","v":993099948.67549551},{"$f":"SUM($E$7:E656)","v":12201},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B656,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20193552,{"$f":"_xlfn.XLOOKUP(B657,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.9572997221649047E-2},{"$f":"_xlfn.XLOOKUP(B657,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":304316.55879594892},{"$f":"_xlfn.XLOOKUP(B657,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D657)","v":993404265.23429143},{"$f":"SUM($E$7:E657)","v":12204},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B657,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20546003,{"$f":"_xlfn.XLOOKUP(B658,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.9456319659750124E-2},{"$f":"_xlfn.XLOOKUP(B658,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":268946.27415423008},{"$f":"_xlfn.XLOOKUP(B658,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D658)","v":993673211.50844562},{"$f":"SUM($E$7:E658)","v":12209},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B658,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,84144355,{"$f":"_xlfn.XLOOKUP(B659,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.9447695475987551E-2},{"$f":"_xlfn.XLOOKUP(B659,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":301086.14313685003},{"$f":"_xlfn.XLOOKUP(B659,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D659)","v":993974297.65158248},{"$f":"SUM($E$7:E659)","v":12213},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B659,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20102111,{"$f":"_xlfn.XLOOKUP(B660,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.934524708484541E-2},{"$f":"_xlfn.XLOOKUP(B660,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":444016.59723317681},{"$f":"_xlfn.XLOOKUP(B660,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D660)","v":994418314.24881566},{"$f":"SUM($E$7:E660)","v":12235},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B660,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20496348,{"$f":"_xlfn.XLOOKUP(B661,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.9132438680676505E-2},{"$f":"_xlfn.XLOOKUP(B661,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":872179.98647415661},{"$f":"_xlfn.XLOOKUP(B661,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D661)","v":995290494.23528981},{"$f":"SUM($E$7:E661)","v":12255},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B661,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,184479483,{"$f":"_xlfn.XLOOKUP(B662,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.9004677525927006E-2},{"$f":"_xlfn.XLOOKUP(B662,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2898877.8576833042},{"$f":"_xlfn.XLOOKUP(B662,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":33},{"$f":"SUM($D$7:D662)","v":998189372.09297311},{"$f":"SUM($E$7:E662)","v":12288},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B662,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20158553,{"$f":"_xlfn.XLOOKUP(B663,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.894672951285868E-2},{"$f":"_xlfn.XLOOKUP(B663,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":484055.57779486669},{"$f":"_xlfn.XLOOKUP(B663,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D663)","v":998673427.67076802},{"$f":"SUM($E$7:E663)","v":12291},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B663,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,84633256,{"$f":"_xlfn.XLOOKUP(B664,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.8780140960852872E-2},{"$f":"_xlfn.XLOOKUP(B664,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2065001.6004293009},{"$f":"_xlfn.XLOOKUP(B664,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D664)","v":1000738429.2711973},{"$f":"SUM($E$7:E664)","v":12316},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B664,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20608641,{"$f":"_xlfn.XLOOKUP(B665,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.876285390508463E-2},{"$f":"_xlfn.XLOOKUP(B665,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":393735.27438971412},{"$f":"_xlfn.XLOOKUP(B665,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D665)","v":1001132164.5455871},{"$f":"SUM($E$7:E665)","v":12319},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B665,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497210,{"$f":"_xlfn.XLOOKUP(B666,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.870977305131486E-2},{"$f":"_xlfn.XLOOKUP(B666,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":927277.24159658025},{"$f":"_xlfn.XLOOKUP(B666,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D666)","v":1002059441.7871836},{"$f":"SUM($E$7:E666)","v":12332},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B666,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,157031648,{"$f":"_xlfn.XLOOKUP(B667,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.867372892541949E-2},{"$f":"_xlfn.XLOOKUP(B667,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1413280.8563110412},{"$f":"_xlfn.XLOOKUP(B667,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D667)","v":1003472722.6434947},{"$f":"SUM($E$7:E667)","v":12350},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B667,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20561979,{"$f":"_xlfn.XLOOKUP(B668,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.8608490153349053E-2},{"$f":"_xlfn.XLOOKUP(B668,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":261862.4375758658},{"$f":"_xlfn.XLOOKUP(B668,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D668)","v":1003734585.0810705},{"$f":"SUM($E$7:E668)","v":12355},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B668,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,182432574,{"$f":"_xlfn.XLOOKUP(B669,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.8556641475552123E-2},{"$f":"_xlfn.XLOOKUP(B669,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1572719.8501144128},{"$f":"_xlfn.XLOOKUP(B669,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":31},{"$f":"SUM($D$7:D669)","v":1005307304.931185},{"$f":"SUM($E$7:E669)","v":12386},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B669,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,154671563,{"$f":"_xlfn.XLOOKUP(B670,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.8418927450832542E-2},{"$f":"_xlfn.XLOOKUP(B670,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1021803.7628647513},{"$f":"_xlfn.XLOOKUP(B670,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D670)","v":1006329108.6940497},{"$f":"SUM($E$7:E670)","v":12394},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B670,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,155747931,{"$f":"_xlfn.XLOOKUP(B671,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.8391295314029872E-2},{"$f":"_xlfn.XLOOKUP(B671,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1277359.1353085954},{"$f":"_xlfn.XLOOKUP(B671,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D671)","v":1007606467.8293583},{"$f":"SUM($E$7:E671)","v":12410},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B671,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497652,{"$f":"_xlfn.XLOOKUP(B672,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.8291665985885603E-2},{"$f":"_xlfn.XLOOKUP(B672,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":949304.37914661493},{"$f":"_xlfn.XLOOKUP(B672,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D672)","v":1008555772.2085049},{"$f":"SUM($E$7:E672)","v":12425},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B672,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19896286,{"$f":"_xlfn.XLOOKUP(B673,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.8230271868721648E-2},{"$f":"_xlfn.XLOOKUP(B673,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1340742.1210135007},{"$f":"_xlfn.XLOOKUP(B673,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D673)","v":1009896514.3295184},{"$f":"SUM($E$7:E673)","v":12442},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B673,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20045998,{"$f":"_xlfn.XLOOKUP(B674,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.8190471755392996E-2},{"$f":"_xlfn.XLOOKUP(B674,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2689177.5537710781},{"$f":"_xlfn.XLOOKUP(B674,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D674)","v":1012585691.8832895},{"$f":"SUM($E$7:E674)","v":12462},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B674,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,177012578,{"$f":"_xlfn.XLOOKUP(B675,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.8132911550039396E-2},{"$f":"_xlfn.XLOOKUP(B675,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":224314.59469496217},{"$f":"_xlfn.XLOOKUP(B675,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D675)","v":1012810006.4779844},{"$f":"SUM($E$7:E675)","v":12467},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B675,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,85341245,{"$f":"_xlfn.XLOOKUP(B676,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.8115086476136374E-2},{"$f":"_xlfn.XLOOKUP(B676,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":812083.49648718548},{"$f":"_xlfn.XLOOKUP(B676,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D676)","v":1013622089.9744716},{"$f":"SUM($E$7:E676)","v":12476},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B676,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,160864049,{"$f":"_xlfn.XLOOKUP(B677,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.7728178661841438E-2},{"$f":"_xlfn.XLOOKUP(B677,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2452279.3424575925},{"$f":"_xlfn.XLOOKUP(B677,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D677)","v":1016074369.3169291},{"$f":"SUM($E$7:E677)","v":12495},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B677,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,160957458,{"$f":"_xlfn.XLOOKUP(B678,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.7532000416411181E-2},{"$f":"_xlfn.XLOOKUP(B678,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":678175.57333307946},{"$f":"_xlfn.XLOOKUP(B678,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D678)","v":1016752544.8902621},{"$f":"SUM($E$7:E678)","v":12507},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B678,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19822992,{"$f":"_xlfn.XLOOKUP(B679,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.7252060616008423E-2},{"$f":"_xlfn.XLOOKUP(B679,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":360598.99903410365},{"$f":"_xlfn.XLOOKUP(B679,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D679)","v":1017113143.8892962},{"$f":"SUM($E$7:E679)","v":12513},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B679,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19896869,{"$f":"_xlfn.XLOOKUP(B680,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.6909791196285799E-2},{"$f":"_xlfn.XLOOKUP(B680,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1156171.0059483789},{"$f":"_xlfn.XLOOKUP(B680,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":17},{"$f":"SUM($D$7:D680)","v":1018269314.8952446},{"$f":"SUM($E$7:E680)","v":12530},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B680,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20325955,{"$f":"_xlfn.XLOOKUP(B681,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.6792638726173199E-2},{"$f":"_xlfn.XLOOKUP(B681,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1113015.7312226177},{"$f":"_xlfn.XLOOKUP(B681,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D681)","v":1019382330.6264672},{"$f":"SUM($E$7:E681)","v":12542},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B681,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20037638,{"$f":"_xlfn.XLOOKUP(B682,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.676198917241436E-2},{"$f":"_xlfn.XLOOKUP(B682,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":829729.78012580308},{"$f":"_xlfn.XLOOKUP(B682,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D682)","v":1020212060.4065931},{"$f":"SUM($E$7:E682)","v":12558},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B682,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,156670377,{"$f":"_xlfn.XLOOKUP(B683,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.6670846962102052E-2},{"$f":"_xlfn.XLOOKUP(B683,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":3640855.4997490966},{"$f":"_xlfn.XLOOKUP(B683,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":32},{"$f":"SUM($D$7:D683)","v":1023852915.9063421},{"$f":"SUM($E$7:E683)","v":12590},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B683,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20368770,{"$f":"_xlfn.XLOOKUP(B684,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.6659297815247823E-2},{"$f":"_xlfn.XLOOKUP(B684,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1271444.5686221791},{"$f":"_xlfn.XLOOKUP(B684,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D684)","v":1025124360.4749644},{"$f":"SUM($E$7:E684)","v":12606},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B684,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163310477,{"$f":"_xlfn.XLOOKUP(B685,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.6318525872915017E-2},{"$f":"_xlfn.XLOOKUP(B685,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1093885.7339494308},{"$f":"_xlfn.XLOOKUP(B685,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D685)","v":1026218246.2089138},{"$f":"SUM($E$7:E685)","v":12618},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B685,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,82629098,{"$f":"_xlfn.XLOOKUP(B686,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.6052475990018836E-2},{"$f":"_xlfn.XLOOKUP(B686,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":777324.8601869113},{"$f":"_xlfn.XLOOKUP(B686,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D686)","v":1026995571.0691007},{"$f":"SUM($E$7:E686)","v":12630},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B686,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20163297,{"$f":"_xlfn.XLOOKUP(B687,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.5885801969850099E-2},{"$f":"_xlfn.XLOOKUP(B687,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":977549.56116306188},{"$f":"_xlfn.XLOOKUP(B687,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D687)","v":1027973120.6302638},{"$f":"SUM($E$7:E687)","v":12638},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B687,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20271737,{"$f":"_xlfn.XLOOKUP(B688,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.5799562616775195E-2},{"$f":"_xlfn.XLOOKUP(B688,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":572939.36872327572},{"$f":"_xlfn.XLOOKUP(B688,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D688)","v":1028546059.9989871},{"$f":"SUM($E$7:E688)","v":12650},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B688,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19919777,{"$f":"_xlfn.XLOOKUP(B689,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.5669084083179628E-2},{"$f":"_xlfn.XLOOKUP(B689,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2234845.5032818001},{"$f":"_xlfn.XLOOKUP(B689,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":26},{"$f":"SUM($D$7:D689)","v":1030780905.5022689},{"$f":"SUM($E$7:E689)","v":12676},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B689,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20519807,{"$f":"_xlfn.XLOOKUP(B690,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.5329459997551176E-2},{"$f":"_xlfn.XLOOKUP(B690,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":654387.97940369637},{"$f":"_xlfn.XLOOKUP(B690,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D690)","v":1031435293.4816726},{"$f":"SUM($E$7:E690)","v":12694},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B690,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,72516285,{"$f":"_xlfn.XLOOKUP(B691,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.5315777618277035E-2},{"$f":"_xlfn.XLOOKUP(B691,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":378424.85934536578},{"$f":"_xlfn.XLOOKUP(B691,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D691)","v":1031813718.341018},{"$f":"SUM($E$7:E691)","v":12701},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B691,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20479437,{"$f":"_xlfn.XLOOKUP(B692,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.5226481439340653E-2},{"$f":"_xlfn.XLOOKUP(B692,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2014335.2235487942},{"$f":"_xlfn.XLOOKUP(B692,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D692)","v":1033828053.5645667},{"$f":"SUM($E$7:E692)","v":12726},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B692,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19897943,{"$f":"_xlfn.XLOOKUP(B693,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.5187708052522711E-2},{"$f":"_xlfn.XLOOKUP(B693,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1109328.6403252673},{"$f":"_xlfn.XLOOKUP(B693,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D693)","v":1034937382.204892},{"$f":"SUM($E$7:E693)","v":12740},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B693,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,42244921,{"$f":"_xlfn.XLOOKUP(B694,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.5180966224951227E-2},{"$f":"_xlfn.XLOOKUP(B694,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":557316.85355523764},{"$f":"_xlfn.XLOOKUP(B694,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D694)","v":1035494699.0584472},{"$f":"SUM($E$7:E694)","v":12753},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B694,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20106367,{"$f":"_xlfn.XLOOKUP(B695,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.5166421018510195E-2},{"$f":"_xlfn.XLOOKUP(B695,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":352730.31041851855},{"$f":"_xlfn.XLOOKUP(B695,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D695)","v":1035847429.3688657},{"$f":"SUM($E$7:E695)","v":12756},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B695,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20046375,{"$f":"_xlfn.XLOOKUP(B696,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.5120333641647064E-2},{"$f":"_xlfn.XLOOKUP(B696,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1559680.4524496915},{"$f":"_xlfn.XLOOKUP(B696,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D696)","v":1037407109.8213154},{"$f":"SUM($E$7:E696)","v":12770},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B696,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20531985,{"$f":"_xlfn.XLOOKUP(B697,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.4981127855067786E-2},{"$f":"_xlfn.XLOOKUP(B697,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1021480.0826928674},{"$f":"_xlfn.XLOOKUP(B697,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":20},{"$f":"SUM($D$7:D697)","v":1038428589.9040083},{"$f":"SUM($E$7:E697)","v":12790},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B697,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19896675,{"$f":"_xlfn.XLOOKUP(B698,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.4971893582079251E-2},{"$f":"_xlfn.XLOOKUP(B698,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":288294.28459916753},{"$f":"_xlfn.XLOOKUP(B698,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D698)","v":1038716884.1886075},{"$f":"SUM($E$7:E698)","v":12794},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B698,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20598947,{"$f":"_xlfn.XLOOKUP(B699,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.4957961010005279E-2},{"$f":"_xlfn.XLOOKUP(B699,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":472586.61101350287},{"$f":"_xlfn.XLOOKUP(B699,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D699)","v":1039189470.799621},{"$f":"SUM($E$7:E699)","v":12798},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B699,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,75645177,{"$f":"_xlfn.XLOOKUP(B700,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.491640072524234E-2},{"$f":"_xlfn.XLOOKUP(B700,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1202676.1332545902},{"$f":"_xlfn.XLOOKUP(B700,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D700)","v":1040392146.9328756},{"$f":"SUM($E$7:E700)","v":12817},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B700,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20258958,{"$f":"_xlfn.XLOOKUP(B701,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.4761489573429676E-2},{"$f":"_xlfn.XLOOKUP(B701,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":532521.35881986411},{"$f":"_xlfn.XLOOKUP(B701,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D701)","v":1040924668.2916955},{"$f":"SUM($E$7:E701)","v":12822},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B701,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,171177017,{"$f":"_xlfn.XLOOKUP(B702,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.4754731287741069E-2},{"$f":"_xlfn.XLOOKUP(B702,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":373370.76585211692},{"$f":"_xlfn.XLOOKUP(B702,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D702)","v":1041298039.0575476},{"$f":"SUM($E$7:E702)","v":12828},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B702,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2030},0]
[null,20648756,{"$f":"_xlfn.XLOOKUP(B703,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.4330095460842943E-2},{"$f":"_xlfn.XLOOKUP(B703,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2311438.5766398623},{"$f":"_xlfn.XLOOKUP(B703,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":51},{"$f":"SUM($D$7:D703)","v":1043609477.6341875},{"$f":"SUM($E$7:E703)","v":12879},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B703,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,171744023,{"$f":"_xlfn.XLOOKUP(B704,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.4018115287799634E-2},{"$f":"_xlfn.XLOOKUP(B704,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":723747.45108284953},{"$f":"_xlfn.XLOOKUP(B704,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D704)","v":1044333225.0852703},{"$f":"SUM($E$7:E704)","v":12895},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B704,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20491162,{"$f":"_xlfn.XLOOKUP(B705,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.4016588775411924E-2},{"$f":"_xlfn.XLOOKUP(B705,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":680033.11933846469},{"$f":"_xlfn.XLOOKUP(B705,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D705)","v":1045013258.2046088},{"$f":"SUM($E$7:E705)","v":12913},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B705,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497221,{"$f":"_xlfn.XLOOKUP(B706,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.4005150478592585E-2},{"$f":"_xlfn.XLOOKUP(B706,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":342488.70606610196},{"$f":"_xlfn.XLOOKUP(B706,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D706)","v":1045355746.9106749},{"$f":"SUM($E$7:E706)","v":12924},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B706,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20419357,{"$f":"_xlfn.XLOOKUP(B707,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.3981446279090161E-2},{"$f":"_xlfn.XLOOKUP(B707,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":528587.98018316622},{"$f":"_xlfn.XLOOKUP(B707,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D707)","v":1045884334.8908581},{"$f":"SUM($E$7:E707)","v":12929},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B707,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,123245496,{"$f":"_xlfn.XLOOKUP(B708,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.3869751078634045E-2},{"$f":"_xlfn.XLOOKUP(B708,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1688155.7880910784},{"$f":"_xlfn.XLOOKUP(B708,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D708)","v":1047572490.6789491},{"$f":"SUM($E$7:E708)","v":12944},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B708,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20448521,{"$f":"_xlfn.XLOOKUP(B709,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.3810737832980711E-2},{"$f":"_xlfn.XLOOKUP(B709,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":883771.17422289168},{"$f":"_xlfn.XLOOKUP(B709,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D709)","v":1048456261.8531721},{"$f":"SUM($E$7:E709)","v":12954},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B709,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,186998791,{"$f":"_xlfn.XLOOKUP(B710,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.3584657633267204E-2},{"$f":"_xlfn.XLOOKUP(B710,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":864507.33821555751},{"$f":"_xlfn.XLOOKUP(B710,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":39},{"$f":"SUM($D$7:D710)","v":1049320769.1913877},{"$f":"SUM($E$7:E710)","v":12993},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B710,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20419295,{"$f":"_xlfn.XLOOKUP(B711,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.3286702016005526E-2},{"$f":"_xlfn.XLOOKUP(B711,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1446510.4899692035},{"$f":"_xlfn.XLOOKUP(B711,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":40},{"$f":"SUM($D$7:D711)","v":1050767279.6813569},{"$f":"SUM($E$7:E711)","v":13033},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B711,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},{"$f":"MIN(2030,IF(AND($G711<=J$5,$C711>=1),2026+INT($G711/(J$5/5)),0))","v":0}]
[null,20055874,{"$f":"_xlfn.XLOOKUP(B712,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.2888605286443844E-2},{"$f":"_xlfn.XLOOKUP(B712,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1017620.3452526476},{"$f":"_xlfn.XLOOKUP(B712,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D712)","v":1051784900.0266095},{"$f":"SUM($E$7:E712)","v":13043},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B712,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,95621518,{"$f":"_xlfn.XLOOKUP(B713,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.2692977882366065E-2},{"$f":"_xlfn.XLOOKUP(B713,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":432331.74786994117},{"$f":"_xlfn.XLOOKUP(B713,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D713)","v":1052217231.7744795},{"$f":"SUM($E$7:E713)","v":13048},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B713,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20494857,{"$f":"_xlfn.XLOOKUP(B714,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.2311671672745569E-2},{"$f":"_xlfn.XLOOKUP(B714,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":530327.43186911114},{"$f":"_xlfn.XLOOKUP(B714,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D714)","v":1052747559.2063487},{"$f":"SUM($E$7:E714)","v":13053},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B714,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20560831,{"$f":"_xlfn.XLOOKUP(B715,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.1765897865736478E-2},{"$f":"_xlfn.XLOOKUP(B715,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1690825.4288729914},{"$f":"_xlfn.XLOOKUP(B715,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D715)","v":1054438384.6352216},{"$f":"SUM($E$7:E715)","v":13069},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B715,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20602432,{"$f":"_xlfn.XLOOKUP(B716,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.1632985810956663E-2},{"$f":"_xlfn.XLOOKUP(B716,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":61331.930900232626},{"$f":"_xlfn.XLOOKUP(B716,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D716)","v":1054499716.5661218},{"$f":"SUM($E$7:E716)","v":13073},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B716,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20053664,{"$f":"_xlfn.XLOOKUP(B717,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.1621342610504222E-2},{"$f":"_xlfn.XLOOKUP(B717,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":817180.1665096957},{"$f":"_xlfn.XLOOKUP(B717,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D717)","v":1055316896.7326316},{"$f":"SUM($E$7:E717)","v":13082},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B717,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20272445,{"$f":"_xlfn.XLOOKUP(B718,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.1283596639558078E-2},{"$f":"_xlfn.XLOOKUP(B718,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2180919.2888733405},{"$f":"_xlfn.XLOOKUP(B718,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":34},{"$f":"SUM($D$7:D718)","v":1057497816.0215049},{"$f":"SUM($E$7:E718)","v":13116},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B718,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20624610,{"$f":"_xlfn.XLOOKUP(B719,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.1159025665310652E-2},{"$f":"_xlfn.XLOOKUP(B719,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":347137.73763279588},{"$f":"_xlfn.XLOOKUP(B719,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D719)","v":1057844953.7591376},{"$f":"SUM($E$7:E719)","v":13123},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B719,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20501500,{"$f":"_xlfn.XLOOKUP(B720,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.1149935498908784E-2},{"$f":"_xlfn.XLOOKUP(B720,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":601769.91574869968},{"$f":"_xlfn.XLOOKUP(B720,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D720)","v":1058446723.6748863},{"$f":"SUM($E$7:E720)","v":13132},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B720,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,161720820,{"$f":"_xlfn.XLOOKUP(B721,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.045972310703344E-2},{"$f":"_xlfn.XLOOKUP(B721,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1892311.1317984371},{"$f":"_xlfn.XLOOKUP(B721,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":21},{"$f":"SUM($D$7:D721)","v":1060339034.8066847},{"$f":"SUM($E$7:E721)","v":13153},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B721,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20464349,{"$f":"_xlfn.XLOOKUP(B722,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":2.0454975540846319E-2},{"$f":"_xlfn.XLOOKUP(B722,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":215109.06296016034},{"$f":"_xlfn.XLOOKUP(B722,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D722)","v":1060554143.8696449},{"$f":"SUM($E$7:E722)","v":13157},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B722,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19909236,{"$f":"_xlfn.XLOOKUP(B723,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.9966950708842982E-2},{"$f":"_xlfn.XLOOKUP(B723,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1140267.6331954764},{"$f":"_xlfn.XLOOKUP(B723,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":14},{"$f":"SUM($D$7:D723)","v":1061694411.5028404},{"$f":"SUM($E$7:E723)","v":13171},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B723,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19895285,{"$f":"_xlfn.XLOOKUP(B724,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.9952150409791994E-2},{"$f":"_xlfn.XLOOKUP(B724,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1398231.0791858451},{"$f":"_xlfn.XLOOKUP(B724,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D724)","v":1063092642.5820262},{"$f":"SUM($E$7:E724)","v":13182},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B724,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20546216,{"$f":"_xlfn.XLOOKUP(B725,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.9641375177734403E-2},{"$f":"_xlfn.XLOOKUP(B725,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":949025.9402408821},{"$f":"_xlfn.XLOOKUP(B725,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D725)","v":1064041668.5222671},{"$f":"SUM($E$7:E725)","v":13195},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B725,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20594990,{"$f":"_xlfn.XLOOKUP(B726,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.9607980251836472E-2},{"$f":"_xlfn.XLOOKUP(B726,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":203321.86518896057},{"$f":"_xlfn.XLOOKUP(B726,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D726)","v":1064244990.3874561},{"$f":"SUM($E$7:E726)","v":13204},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B726,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19898910,{"$f":"_xlfn.XLOOKUP(B727,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.941417046766334E-2},{"$f":"_xlfn.XLOOKUP(B727,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":240239.99704007176},{"$f":"_xlfn.XLOOKUP(B727,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D727)","v":1064485230.3844961},{"$f":"SUM($E$7:E727)","v":13210},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B727,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20027738,{"$f":"_xlfn.XLOOKUP(B728,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.8746263530027483E-2},{"$f":"_xlfn.XLOOKUP(B728,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":749183.45240070298},{"$f":"_xlfn.XLOOKUP(B728,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D728)","v":1065234413.8368968},{"$f":"SUM($E$7:E728)","v":13220},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B728,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,155131373,{"$f":"_xlfn.XLOOKUP(B729,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.8456906632313429E-2},{"$f":"_xlfn.XLOOKUP(B729,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":901786.41080930585},{"$f":"_xlfn.XLOOKUP(B729,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D729)","v":1066136200.2477061},{"$f":"SUM($E$7:E729)","v":13239},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B729,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":2029},0]
[null,83526343,{"$f":"_xlfn.XLOOKUP(B730,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.829207520654311E-2},{"$f":"_xlfn.XLOOKUP(B730,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":88192.766103790666},{"$f":"_xlfn.XLOOKUP(B730,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D730)","v":1066224393.0138098},{"$f":"SUM($E$7:E730)","v":13247},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B730,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,93688245,{"$f":"_xlfn.XLOOKUP(B731,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.7890280669868763E-2},{"$f":"_xlfn.XLOOKUP(B731,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":67854.764804236096},{"$f":"_xlfn.XLOOKUP(B731,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D731)","v":1066292247.778614},{"$f":"SUM($E$7:E731)","v":13252},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B731,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20564668,{"$f":"_xlfn.XLOOKUP(B732,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.7800264651989087E-2},{"$f":"_xlfn.XLOOKUP(B732,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":240112.01368894026},{"$f":"_xlfn.XLOOKUP(B732,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D732)","v":1066532359.792303},{"$f":"SUM($E$7:E732)","v":13256},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B732,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20292536,{"$f":"_xlfn.XLOOKUP(B733,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.7309233433035597E-2},{"$f":"_xlfn.XLOOKUP(B733,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":32818.524019301753},{"$f":"_xlfn.XLOOKUP(B733,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":1},{"$f":"SUM($D$7:D733)","v":1066565178.3163223},{"$f":"SUM($E$7:E733)","v":13257},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B733,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20266524,{"$f":"_xlfn.XLOOKUP(B734,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.7099963317369189E-2},{"$f":"_xlfn.XLOOKUP(B734,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":77904.725176482141},{"$f":"_xlfn.XLOOKUP(B734,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUM($D$7:D734)","v":1066643083.0414988},{"$f":"SUM($E$7:E734)","v":13259},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B734,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,160253147,{"$f":"_xlfn.XLOOKUP(B735,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.6766604064636322E-2},{"$f":"_xlfn.XLOOKUP(B735,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1116287.5291998677},{"$f":"_xlfn.XLOOKUP(B735,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D735)","v":1067759370.5706986},{"$f":"SUM($E$7:E735)","v":13278},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B735,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20052528,{"$f":"_xlfn.XLOOKUP(B736,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.6731567829341789E-2},{"$f":"_xlfn.XLOOKUP(B736,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1159225.2329660028},{"$f":"_xlfn.XLOOKUP(B736,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D736)","v":1068918595.8036646},{"$f":"SUM($E$7:E736)","v":13291},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B736,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20292686,{"$f":"_xlfn.XLOOKUP(B737,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.6417856852854396E-2},{"$f":"_xlfn.XLOOKUP(B737,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":139234.57483586852},{"$f":"_xlfn.XLOOKUP(B737,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D737)","v":1069057830.3785005},{"$f":"SUM($E$7:E737)","v":13295},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B737,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20526231,{"$f":"_xlfn.XLOOKUP(B738,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.6301330595737993E-2},{"$f":"_xlfn.XLOOKUP(B738,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1198444.4270541689},{"$f":"_xlfn.XLOOKUP(B738,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D738)","v":1070256274.8055546},{"$f":"SUM($E$7:E738)","v":13311},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B738,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20504979,{"$f":"_xlfn.XLOOKUP(B739,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.6180210360645819E-2},{"$f":"_xlfn.XLOOKUP(B739,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":175928.18427693369},{"$f":"_xlfn.XLOOKUP(B739,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D739)","v":1070432202.9898316},{"$f":"SUM($E$7:E739)","v":13316},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B739,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20193390,{"$f":"_xlfn.XLOOKUP(B740,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.6144519715176806E-2},{"$f":"_xlfn.XLOOKUP(B740,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":55669.708158248686},{"$f":"_xlfn.XLOOKUP(B740,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D740)","v":1070487872.6979898},{"$f":"SUM($E$7:E740)","v":13320},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B740,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19938359,{"$f":"_xlfn.XLOOKUP(B741,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.5814021295795413E-2},{"$f":"_xlfn.XLOOKUP(B741,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":92879.789850902132},{"$f":"_xlfn.XLOOKUP(B741,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUM($D$7:D741)","v":1070580752.4878408},{"$f":"SUM($E$7:E741)","v":13322},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B741,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19900248,{"$f":"_xlfn.XLOOKUP(B742,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.580365514051409E-2},{"$f":"_xlfn.XLOOKUP(B742,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2029922.4342237641},{"$f":"_xlfn.XLOOKUP(B742,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":25},{"$f":"SUM($D$7:D742)","v":1072610674.9220645},{"$f":"SUM($E$7:E742)","v":13347},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B742,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20683854,{"$f":"_xlfn.XLOOKUP(B743,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.5676933297632752E-2},{"$f":"_xlfn.XLOOKUP(B743,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1027992.4583383353},{"$f":"_xlfn.XLOOKUP(B743,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D743)","v":1073638667.3804029},{"$f":"SUM($E$7:E743)","v":13358},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B743,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19899321,{"$f":"_xlfn.XLOOKUP(B744,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.5511331369713081E-2},{"$f":"_xlfn.XLOOKUP(B744,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":516396.45249421429},{"$f":"_xlfn.XLOOKUP(B744,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D744)","v":1074155063.8328972},{"$f":"SUM($E$7:E744)","v":13369},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B744,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,128771645,{"$f":"_xlfn.XLOOKUP(B745,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.5354366454346745E-2},{"$f":"_xlfn.XLOOKUP(B745,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":118983.01957053544},{"$f":"_xlfn.XLOOKUP(B745,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D745)","v":1074274046.8524678},{"$f":"SUM($E$7:E745)","v":13380},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B745,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,95142700,{"$f":"_xlfn.XLOOKUP(B746,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.5229261223890572E-2},{"$f":"_xlfn.XLOOKUP(B746,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1374180.904641849},{"$f":"_xlfn.XLOOKUP(B746,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":35},{"$f":"SUM($D$7:D746)","v":1075648227.7571096},{"$f":"SUM($E$7:E746)","v":13415},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B746,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19896382,{"$f":"_xlfn.XLOOKUP(B747,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.5126681302899778E-2},{"$f":"_xlfn.XLOOKUP(B747,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":468661.8933704035},{"$f":"_xlfn.XLOOKUP(B747,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D747)","v":1076116889.65048},{"$f":"SUM($E$7:E747)","v":13424},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B747,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497251,{"$f":"_xlfn.XLOOKUP(B748,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.5023323213351968E-2},{"$f":"_xlfn.XLOOKUP(B748,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":87097.928833313897},{"$f":"_xlfn.XLOOKUP(B748,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D748)","v":1076203987.5793133},{"$f":"SUM($E$7:E748)","v":13431},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B748,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19909287,{"$f":"_xlfn.XLOOKUP(B749,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.4744121412389016E-2},{"$f":"_xlfn.XLOOKUP(B749,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1219942.4775158542},{"$f":"_xlfn.XLOOKUP(B749,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D749)","v":1077423930.0568292},{"$f":"SUM($E$7:E749)","v":13441},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B749,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,200307352,{"$f":"_xlfn.XLOOKUP(B750,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.465448089663365E-2},{"$f":"_xlfn.XLOOKUP(B750,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":267083.16744086583},{"$f":"_xlfn.XLOOKUP(B750,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D750)","v":1077691013.2242701},{"$f":"SUM($E$7:E750)","v":13450},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B750,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,54406525,{"$f":"_xlfn.XLOOKUP(B751,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.4603612013182605E-2},{"$f":"_xlfn.XLOOKUP(B751,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":288647.4616224952},{"$f":"_xlfn.XLOOKUP(B751,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D751)","v":1077979660.6858926},{"$f":"SUM($E$7:E751)","v":13454},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B751,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20014178,{"$f":"_xlfn.XLOOKUP(B752,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.426727917438895E-2},{"$f":"_xlfn.XLOOKUP(B752,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":490013.13966241374},{"$f":"_xlfn.XLOOKUP(B752,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D752)","v":1078469673.8255551},{"$f":"SUM($E$7:E752)","v":13467},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B752,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20048858,{"$f":"_xlfn.XLOOKUP(B753,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.4266870790127239E-2},{"$f":"_xlfn.XLOOKUP(B753,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":854734.67565660726},{"$f":"_xlfn.XLOOKUP(B753,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":16},{"$f":"SUM($D$7:D753)","v":1079324408.5012116},{"$f":"SUM($E$7:E753)","v":13483},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B753,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,157998524,{"$f":"_xlfn.XLOOKUP(B754,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.4152527261702802E-2},{"$f":"_xlfn.XLOOKUP(B754,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1428415.3512675581},{"$f":"_xlfn.XLOOKUP(B754,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D754)","v":1080752823.8524792},{"$f":"SUM($E$7:E754)","v":13502},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B754,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20210329,{"$f":"_xlfn.XLOOKUP(B755,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.4099459113374763E-2},{"$f":"_xlfn.XLOOKUP(B755,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":540887.69193900726},{"$f":"_xlfn.XLOOKUP(B755,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D755)","v":1081293711.5444183},{"$f":"SUM($E$7:E755)","v":13512},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B755,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,161724387,{"$f":"_xlfn.XLOOKUP(B756,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.4023685705999368E-2},{"$f":"_xlfn.XLOOKUP(B756,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":519135.57663644035},{"$f":"_xlfn.XLOOKUP(B756,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D756)","v":1081812847.1210549},{"$f":"SUM($E$7:E756)","v":13520},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B756,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,190649714,{"$f":"_xlfn.XLOOKUP(B757,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.3294665333723086E-2},{"$f":"_xlfn.XLOOKUP(B757,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":432737.6285957339},{"$f":"_xlfn.XLOOKUP(B757,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D757)","v":1082245584.7496507},{"$f":"SUM($E$7:E757)","v":13532},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B757,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,154971194,{"$f":"_xlfn.XLOOKUP(B758,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.3050444784921796E-2},{"$f":"_xlfn.XLOOKUP(B758,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":779924.13720890752},{"$f":"_xlfn.XLOOKUP(B758,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D758)","v":1083025508.8868597},{"$f":"SUM($E$7:E758)","v":13542},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B758,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20595166,{"$f":"_xlfn.XLOOKUP(B759,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.2725395701685455E-2},{"$f":"_xlfn.XLOOKUP(B759,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":55622.206249612187},{"$f":"_xlfn.XLOOKUP(B759,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":3},{"$f":"SUM($D$7:D759)","v":1083081131.0931094},{"$f":"SUM($E$7:E759)","v":13545},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B759,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163520203,{"$f":"_xlfn.XLOOKUP(B760,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.2495794168159933E-2},{"$f":"_xlfn.XLOOKUP(B760,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1324089.287906019},{"$f":"_xlfn.XLOOKUP(B760,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":18},{"$f":"SUM($D$7:D760)","v":1084405220.3810153},{"$f":"SUM($E$7:E760)","v":13563},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B760,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,171121713,{"$f":"_xlfn.XLOOKUP(B761,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.2217298445426883E-2},{"$f":"_xlfn.XLOOKUP(B761,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":893102.46374617296},{"$f":"_xlfn.XLOOKUP(B761,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D761)","v":1085298322.8447614},{"$f":"SUM($E$7:E761)","v":13574},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B761,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20326226,{"$f":"_xlfn.XLOOKUP(B762,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.2173849528027162E-2},{"$f":"_xlfn.XLOOKUP(B762,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":118192.82038657273},{"$f":"_xlfn.XLOOKUP(B762,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D762)","v":1085416515.665148},{"$f":"SUM($E$7:E762)","v":13581},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B762,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20026023,{"$f":"_xlfn.XLOOKUP(B763,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.1725586817091438E-2},{"$f":"_xlfn.XLOOKUP(B763,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":2782138.7503671525},{"$f":"_xlfn.XLOOKUP(B763,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D763)","v":1088198654.4155152},{"$f":"SUM($E$7:E763)","v":13603},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B763,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,44600975,{"$f":"_xlfn.XLOOKUP(B764,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.1303955194755907E-2},{"$f":"_xlfn.XLOOKUP(B764,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1229210.8723234916},{"$f":"_xlfn.XLOOKUP(B764,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D764)","v":1089427865.2878387},{"$f":"SUM($E$7:E764)","v":13615},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B764,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,54405804,{"$f":"_xlfn.XLOOKUP(B765,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.1210791768934747E-2},{"$f":"_xlfn.XLOOKUP(B765,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":608425.00711124274},{"$f":"_xlfn.XLOOKUP(B765,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D765)","v":1090036290.29495},{"$f":"SUM($E$7:E765)","v":13624},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B765,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20050369,{"$f":"_xlfn.XLOOKUP(B766,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.1209484560330996E-2},{"$f":"_xlfn.XLOOKUP(B766,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":83884.505861115947},{"$f":"_xlfn.XLOOKUP(B766,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D766)","v":1090120174.8008111},{"$f":"SUM($E$7:E766)","v":13630},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B766,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20428138,{"$f":"_xlfn.XLOOKUP(B767,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.1147562614328043E-2},{"$f":"_xlfn.XLOOKUP(B767,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":811713.78634051594},{"$f":"_xlfn.XLOOKUP(B767,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D767)","v":1090931888.5871515},{"$f":"SUM($E$7:E767)","v":13637},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B767,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,72859584,{"$f":"_xlfn.XLOOKUP(B768,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.1066813320531983E-2},{"$f":"_xlfn.XLOOKUP(B768,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":570789.0249954405},{"$f":"_xlfn.XLOOKUP(B768,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D768)","v":1091502677.6121469},{"$f":"SUM($E$7:E768)","v":13645},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B768,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19900288,{"$f":"_xlfn.XLOOKUP(B769,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.0619791735491305E-2},{"$f":"_xlfn.XLOOKUP(B769,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":671661.16569601314},{"$f":"_xlfn.XLOOKUP(B769,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D769)","v":1092174338.7778428},{"$f":"SUM($E$7:E769)","v":13653},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B769,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20597302,{"$f":"_xlfn.XLOOKUP(B770,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.010893424186545E-2},{"$f":"_xlfn.XLOOKUP(B770,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":585614.97749327216},{"$f":"_xlfn.XLOOKUP(B770,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D770)","v":1092759953.755336},{"$f":"SUM($E$7:E770)","v":13666},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B770,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20500727,{"$f":"_xlfn.XLOOKUP(B771,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.0106462590363612E-2},{"$f":"_xlfn.XLOOKUP(B771,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1246086.6180159263},{"$f":"_xlfn.XLOOKUP(B771,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D771)","v":1094006040.3733521},{"$f":"SUM($E$7:E771)","v":13674},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B771,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20154279,{"$f":"_xlfn.XLOOKUP(B772,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.8757043128357355E-3},{"$f":"_xlfn.XLOOKUP(B772,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":865865.20401158149},{"$f":"_xlfn.XLOOKUP(B772,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D772)","v":1094871905.5773637},{"$f":"SUM($E$7:E772)","v":13678},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B772,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20026976,{"$f":"_xlfn.XLOOKUP(B773,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":9.6455388544531163E-3},{"$f":"_xlfn.XLOOKUP(B773,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":343850.89177066949},{"$f":"_xlfn.XLOOKUP(B773,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":7},{"$f":"SUM($D$7:D773)","v":1095215756.4691343},{"$f":"SUM($E$7:E773)","v":13685},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B773,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20464367,{"$f":"_xlfn.XLOOKUP(B774,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.9566576138899526E-3},{"$f":"_xlfn.XLOOKUP(B774,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":52297.331342198966},{"$f":"_xlfn.XLOOKUP(B774,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":2},{"$f":"SUM($D$7:D774)","v":1095268053.8004766},{"$f":"SUM($E$7:E774)","v":13687},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B774,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,19849367,{"$f":"_xlfn.XLOOKUP(B775,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.9198433407281577E-3},{"$f":"_xlfn.XLOOKUP(B775,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":563487.43601576972},{"$f":"_xlfn.XLOOKUP(B775,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":9},{"$f":"SUM($D$7:D775)","v":1095831541.2364924},{"$f":"SUM($E$7:E775)","v":13696},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B775,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},{"$f":"MIN(2030,IF(AND($G775<=J$5,$C775>=1),2026+INT($G775/(J$5/5)),0))","v":0}]
[null,20445270,{"$f":"_xlfn.XLOOKUP(B776,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.8658449677185298E-3},{"$f":"_xlfn.XLOOKUP(B776,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":557841.76638731081},{"$f":"_xlfn.XLOOKUP(B776,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":10},{"$f":"SUM($D$7:D776)","v":1096389383.0028796},{"$f":"SUM($E$7:E776)","v":13706},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B776,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20444130,{"$f":"_xlfn.XLOOKUP(B777,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.6295374411305328E-3},{"$f":"_xlfn.XLOOKUP(B777,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":322217.45789800643},{"$f":"_xlfn.XLOOKUP(B777,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":8},{"$f":"SUM($D$7:D777)","v":1096711600.4607775},{"$f":"SUM($E$7:E777)","v":13714},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B777,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,199367719,{"$f":"_xlfn.XLOOKUP(B778,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.5097105123583469E-3},{"$f":"_xlfn.XLOOKUP(B778,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":242851.66374040316},{"$f":"_xlfn.XLOOKUP(B778,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":5},{"$f":"SUM($D$7:D778)","v":1096954452.1245179},{"$f":"SUM($E$7:E778)","v":13719},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B778,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20513731,{"$f":"_xlfn.XLOOKUP(B779,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.3747967781836238E-3},{"$f":"_xlfn.XLOOKUP(B779,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":507225.49409739062},{"$f":"_xlfn.XLOOKUP(B779,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":4},{"$f":"SUM($D$7:D779)","v":1097461677.6186154},{"$f":"SUM($E$7:E779)","v":13723},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B779,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20497839,{"$f":"_xlfn.XLOOKUP(B780,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":8.1024267679516791E-3},{"$f":"_xlfn.XLOOKUP(B780,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":391217.41558811988},{"$f":"_xlfn.XLOOKUP(B780,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":13},{"$f":"SUM($D$7:D780)","v":1097852895.0342035},{"$f":"SUM($E$7:E780)","v":13736},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B780,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,163502879,{"$f":"_xlfn.XLOOKUP(B781,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.5790418449666764E-3},{"$f":"_xlfn.XLOOKUP(B781,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":1377942.9538481641},{"$f":"_xlfn.XLOOKUP(B781,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D781)","v":1099230837.9880517},{"$f":"SUM($E$7:E781)","v":13747},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B781,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20477004,{"$f":"_xlfn.XLOOKUP(B782,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.4188130109150482E-3},{"$f":"_xlfn.XLOOKUP(B782,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":33613.265941926533},{"$f":"_xlfn.XLOOKUP(B782,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":1},{"$f":"SUM($D$7:D782)","v":1099264451.2539935},{"$f":"SUM($E$7:E782)","v":13748},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B782,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20293918,{"$f":"_xlfn.XLOOKUP(B783,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":7.1582903928620331E-3},{"$f":"_xlfn.XLOOKUP(B783,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":187008.29639181381},{"$f":"_xlfn.XLOOKUP(B783,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":6},{"$f":"SUM($D$7:D783)","v":1099451459.5503852},{"$f":"SUM($E$7:E783)","v":13754},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B783,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,117327676,{"$f":"_xlfn.XLOOKUP(B784,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.8602953235553429E-3},{"$f":"_xlfn.XLOOKUP(B784,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":501448.20700669824},{"$f":"_xlfn.XLOOKUP(B784,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":11},{"$f":"SUM($D$7:D784)","v":1099952907.7573919},{"$f":"SUM($E$7:E784)","v":13765},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B784,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20662562,{"$f":"_xlfn.XLOOKUP(B785,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.7348976562102815E-3},{"$f":"_xlfn.XLOOKUP(B785,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":996174.71384120022},{"$f":"_xlfn.XLOOKUP(B785,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":22},{"$f":"SUM($D$7:D785)","v":1100949082.4712331},{"$f":"SUM($E$7:E785)","v":13787},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B785,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,132232100,{"$f":"_xlfn.XLOOKUP(B786,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":6.2003065647121781E-3},{"$f":"_xlfn.XLOOKUP(B786,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":479474.43447607948},{"$f":"_xlfn.XLOOKUP(B786,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":19},{"$f":"SUM($D$7:D786)","v":1101428556.9057093},{"$f":"SUM($E$7:E786)","v":13806},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B786,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,20014721,{"$f":"_xlfn.XLOOKUP(B787,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":5.5622748212929892E-3},{"$f":"_xlfn.XLOOKUP(B787,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":202880.56409799473},{"$f":"_xlfn.XLOOKUP(B787,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":12},{"$f":"SUM($D$7:D787)","v":1101631437.4698071},{"$f":"SUM($E$7:E787)","v":13818},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B787,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]
[null,131057147,{"$f":"_xlfn.XLOOKUP(B788,'4.calculation_options'!B:B,'4.calculation_options'!I:I)","v":1.6570679235664088E-3},{"$f":"_xlfn.XLOOKUP(B788,'4.calculation_options'!B:B,'4.calculation_options'!H:H)","v":231393.25632155774},{"$f":"_xlfn.XLOOKUP(B788,'1.calculation_costs'!B:B,'1.calculation_costs'!E:E)","v":15},{"$f":"SUM($D$7:D788)","v":1101862830.7261288},{"$f":"SUM($E$7:E788)","v":13833},0,{"$f":"_xlfn.IFNA(_xlfn.XLOOKUP(B788,draft_proposal_sites!B:B,draft_proposal_sites!E:E),0)","v":0},0]

{"sheet":"Options_Summary","index":16,"n_rows":80,"n_cols":29,"rows_kept":80,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["Options_Summary"]
[]
[null,null,"CAPEX"]
[]
[null,null,null,"qyear",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Option","2023-12-31","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51"]
[null,null,"OPTION 2",null,{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$M:$M,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!E7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E7,'3.calculation_annualised_rba'!$N:$N,\"<>0\"),-5)","v":9600000},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$M:$M,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!F7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F7,'3.calculation_annualised_rba'!$N:$N,\"<>0\"),-5)","v":6600000},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$M:$M,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!G7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G7,'3.calculation_annualised_rba'!$N:$N,\"<>0\"),-5)","v":11400000},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$M:$M,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!H7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H7,'3.calculation_annualised_rba'!$N:$N,\"<>0\"),-5)","v":14000000},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$M:$M,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!I7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I7,'3.calculation_annualised_rba'!$N:$N,\"<>0\"),-5)","v":15100000},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!J7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!K7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!L7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!M7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!N7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!N7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!O7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!O7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!P7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!P7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!Q7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!Q7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!R7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!R7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!S7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!S7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!T7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!T7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!U7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!U7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!V7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!V7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!W7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!W7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!X7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!X7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!Y7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!Y7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!Z7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!Z7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!AA7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!AA7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!AB7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!AB7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!AC7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!AC7,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0}]
[null,null,"OPTION 3",null,{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$O:$O,\"=\"&Options_Summary!E7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E7,'3.calculation_annualised_rba'!$O:$O,\"<>0\"),-5)","v":16300000},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$O:$O,\"=\"&Options_Summary!F7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F7,'3.calculation_annualised_rba'!$O:$O,\"<>0\"),-5)","v":26500000},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$O:$O,\"=\"&Options_Summary!G7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G7,'3.calculation_annualised_rba'!$O:$O,\"<>0\"),-5)","v":28900000},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$O:$O,\"=\"&Options_Summary!H7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H7,'3.calculation_annualised_rba'!$O:$O,\"<>0\"),-5)","v":21600000},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$O:$O,\"=\"&Options_Summary!I7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I7,'3.calculation_annualised_rba'!$O:$O,\"<>0\"),-5)","v":30000000},0,{"$f":"J10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"OPTION 4",null,{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$P:$P,\"=\"&Options_Summary!E7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E7,'3.calculation_annualised_rba'!$P:$P,\"<>0\"), -5)","v":0},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$P:$P,\"=\"&Options_Summary!F7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F7,'3.calculation_annualised_rba'!$P:$P,\"<>0\"), -5)","v":0},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$P:$P,\"=\"&Options_Summary!G7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G7,'3.calculation_annualised_rba'!$P:$P,\"<>0\"), -5)","v":0},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$P:$P,\"=\"&Options_Summary!H7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H7,'3.calculation_annualised_rba'!$P:$P,\"<>0\"), -5)","v":0},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$P:$P,\"=\"&Options_Summary!I7,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I7,'3.calculation_annualised_rba'!$P:$P,\"<>0\"), -5)","v":0},0,{"$f":"J11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"CAPEX ($2026)"]
[]
[null,null,null,"qyear",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Option","2023-12-31","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51"]
[null,null,"OPTION 2",null,{"$f":"ROUND(E9  / ((1 + real_disc) ^ (2023 - 2026)),-5)","v":10600000},{"$f":"ROUND(F9  / ((1 + real_disc) ^ (2023 - 2026)),-5)","v":7300000},{"$f":"ROUND(G9  / ((1 + real_disc) ^ (2023 - 2026)),-5)","v":12600000},{"$f":"ROUND(H9  / ((1 + real_disc) ^ (2023 - 2026)),-5)","v":15500000},{"$f":"ROUND(I9  / ((1 + real_disc) ^ (2023 - 2026)),-5)","v":16700000},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!J16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!K16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!L16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!M16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!N16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!N16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!O16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!O16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!P16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!P16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!Q16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!Q16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!R16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!R16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!S16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!S16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!T16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!T16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!U16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!U16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!V16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!V16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!W16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!W16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!X16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!X16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!Y16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!Y16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!Z16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!Z16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!AA16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!AA16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!AB16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!AB16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$K:$K,'3.calculation_annualised_rba'!$N:$N,\"=\"&Options_Summary!AC16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!AC16,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0}]
[null,null,"OPTION 3",null,{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$L:$L,'3.calculation_annualised_rba'!$O:$O,\"=\"&Options_Summary!E16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E16,'3.calculation_annualised_rba'!$O:$O,\"<>0\"),-5)","v":18100000},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$L:$L,'3.calculation_annualised_rba'!$O:$O,\"=\"&Options_Summary!F16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F16,'3.calculation_annualised_rba'!$O:$O,\"<>0\"),-5)","v":29400000},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$L:$L,'3.calculation_annualised_rba'!$O:$O,\"=\"&Options_Summary!G16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G16,'3.calculation_annualised_rba'!$O:$O,\"<>0\"),-5)","v":32100000},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$L:$L,'3.calculation_annualised_rba'!$O:$O,\"=\"&Options_Summary!H16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H16,'3.calculation_annualised_rba'!$O:$O,\"<>0\"),-5)","v":23900000},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$L:$L,'3.calculation_annualised_rba'!$O:$O,\"=\"&Options_Summary!I16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I16,'3.calculation_annualised_rba'!$O:$O,\"<>0\"),-5)","v":33300000},0,{"$f":"J19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"OPTION 4",null,{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$L:$L,'3.calculation_annualised_rba'!$P:$P,\"=\"&Options_Summary!E16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E16,'3.calculation_annualised_rba'!$P:$P,\"<>0\"),-5)","v":0},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$L:$L,'3.calculation_annualised_rba'!$P:$P,\"=\"&Options_Summary!F16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F16,'3.calculation_annualised_rba'!$P:$P,\"<>0\"),-5)","v":0},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$L:$L,'3.calculation_annualised_rba'!$P:$P,\"=\"&Options_Summary!G16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G16,'3.calculation_annualised_rba'!$P:$P,\"<>0\"),-5)","v":0},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$L:$L,'3.calculation_annualised_rba'!$P:$P,\"=\"&Options_Summary!H16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H16,'3.calculation_annualised_rba'!$P:$P,\"<>0\"),-5)","v":0},{"$f":"ROUND(SUMIFS('3.calculation_annualised_rba'!$L:$L,'3.calculation_annualised_rba'!$P:$P,\"=\"&Options_Summary!I16,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I16,'3.calculation_annualised_rba'!$P:$P,\"<>0\"),-5)","v":0},0,{"$f":"J20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Mitigated Risk"]
[]
[null,null,null,"qyear",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Option","2023-12-31","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51"]
[null,null,"OPTION 2",null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!E26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E26,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":13817017.733140841},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!F26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F26,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":21613960.927654281},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!G26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G26,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":25388842.117651124},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!H26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H26,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":28042469.949557588},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!I26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I26,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":32879642.054520484},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!J26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J26,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":33399181.03813456},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!K26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K26,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":33672466.872326747},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!L26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L26,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":33686747.955259003},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!M26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M26,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":33628820.631954283},{"$f":"M28","v":33628820.631954283},33628820.631954283,33628820.631954283,33628820.631954283,33628820.631954283,33628820.631954283,0,{"$f":"T28","v":0},0,0,0,0,0,0,0,0]
[null,null,"OPTION 3",null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!E26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E26,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":23721960.968274545},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!F26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F26,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":34643560.96138972},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!G26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G26,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":40993025.513483077},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!H26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H26,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":43088438.882739007},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!I26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I26,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":47091605.011292614},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!J26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J26,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":48037264.041505285},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!K26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K26,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":51010028.704603449},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!L26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L26,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":51812366.902754717},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!M26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M26,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":52741973.243345894},52741973.243345894,52741973.243345894,52741973.243345894,52741973.243345894,52741973.243345894,52741973.243345894,0,{"$f":"T29","v":0},0,0,0,0,0,0,0,0]
[null,null,"OPTION 4",null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!E26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E26,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!F26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F26,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!G26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G26,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!H26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H26,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!I26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I26,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!J26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J26,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!K26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K26,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!L26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L26,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!M26,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M26,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},0,0,0,0,0,0,0,{"$f":"T30","v":0},0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Remaining Risk"]
[]
[null,null,null,"qyear",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Option","2023-12-31","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51"]
[null,null,"OPTION 1 (base case)",null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E36)","v":54258169.738092422},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F36)","v":54001796.77710516},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G36)","v":52987252.395941257},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H36)","v":52350913.225587346},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I36)","v":53772344.423622362},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J36)","v":54724777.631674357},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K36)","v":58271133.814282611},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L36)","v":59235391.388760269},{"$f":"SUMIFS('3.calculation_annualised_rba'!$I:$I,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M36)","v":60147230.824035101},{"$f":"M38","v":60147230.824035101},60147230.824035101,60147230.824035101,60147230.824035101,60147230.824035101,60147230.824035101,0,{"$f":"T38","v":0},0,0,0,0,0,0,0,0]
[null,null,"OPTION 2",null,{"$f":"E$38-E28","v":40441152.004951581},32387835.849450879,27598410.278290134,24308443.276029758,20892702.369101878,21325596.593539797,24598666.941955864,25548643.433501266,26518410.192080818,26518410.192080818,26518410.192080818,26518410.192080818,26518410.192080818,26518410.192080818,26518410.192080818,0,0,0,0,0,0,0,0,0,0]
[null,null,"OPTION 3",null,{"$f":"E$38-E29","v":30536208.769817878},19358235.81571544,11994226.88245818,9262474.3428483382,6680739.4123297483,6687513.5901690722,7261105.1096791625,7423024.4860055521,7405257.5806892067,7405257.5806892067,7405257.5806892067,7405257.5806892067,7405257.5806892067,7405257.5806892067,7405257.5806892067,0,0,0,0,0,0,0,0,0,0]
[null,null,"OPTION 4"]
[]
[]
[null,null,"Mitigated Risk - Import"]
[]
[null,null,null,"qyear",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Option","2023-12-31","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51"]
[null,null,"Option 2 - Draft Proposal",null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!E46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E46,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":13776780.790825397},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!F46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F46,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":21547311.754668362},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!G46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G46,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":25284603.625435799},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!H46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H46,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":27881258.924023375},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!I46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I46,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":32665341.82686637},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!J46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J46,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":33184880.774394453},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!K46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K46,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":33458166.408814035},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!L46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L46,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":33472444.429309539},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!M46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M46,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":33414509.958430618},{"$f":"M48","v":33414509.958430618},{"$f":"N48","v":33414509.958430618},33414509.958430618,33414509.958430618,33414509.958430618,33414509.958430618,33414509.958430618,33414509.958430618,33414509.958430618,33414509.958430618,33414509.958430618,33414509.958430618,33414509.958430618,33414509.958430618,33414509.958430618,33414509.958430618]
[null,null,"Option 3 - Economic Upgrades",null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!E46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E46,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":23651921.630361434},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!F46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F46,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":34467416.975720882},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!G46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G46,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":40701233.612426057},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!H46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H46,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":42717556.353223488},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!I46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I46,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":46544787.237970032},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!J46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J46,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":47489157.419123918},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!K46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K46,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":50459634.82147897},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!L46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L46,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":51259075.546792626},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!M46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M46,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":52187594.965987638},{"$f":"M49","v":52187594.965987638},52187594.965987638,52187594.965987638,52187594.965987638,52187594.965987638,52187594.965987638,52187594.965987638,52187594.965987638,52187594.965987638,52187594.965987638,52187594.965987638,52187594.965987638,52187594.965987638,52187594.965987638,52187594.965987638,52187594.965987638]
[null,null,null,null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!E46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E46,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!F46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F46,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!G46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G46,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!H46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H46,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!I46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I46,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!J46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J46,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!K46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K46,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!L46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L46,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$E:$E,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!M46,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M46,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"M50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Mitigated Risk - Export CECV"]
[]
[null,null,null,"qyear",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Option","2023-12-31","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51"]
[null,null,"Option 2 - Draft Proposal",null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!E56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E56,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":1.5968622662155599E-2},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!F56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F56,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":8.3354365187251549},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!G56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G56,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":9.6371918371251244},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!H56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H56,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":9.7136182164273102},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!I56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I56,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":24.646885168692911},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!J56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J56,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":24.646923438458874},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!K56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K56,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":24.66017028801755},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!L56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L56,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":25.810723847281633},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!M56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M56,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":29.342639276697991},{"$f":"M58","v":29.342639276697991},{"$f":"N58","v":29.342639276697991},29.342639276697991,29.342639276697991,29.342639276697991,29.342639276697991,29.342639276697991,29.342639276697991,29.342639276697991,29.342639276697991,29.342639276697991,29.342639276697991,29.342639276697991,29.342639276697991,29.342639276697991,29.342639276697991]
[null,null,"Option 3 - Economic Upgrades",null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!E56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E56,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":7.9527716205395699E-2},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!F56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F56,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":1.6692723555107465},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!G56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G56,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":54.557417047406901},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!H56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H56,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":401.21778437610067},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!I56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I56,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":1465.6413414600238},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!J56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J56,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":1834.3976593882298},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!K56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K56,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":2291.0286352836374},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!L56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L56,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":3625.0910735809343},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!M56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M56,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":4063.1909621221503},{"$f":"M59","v":4063.1909621221503},4063.1909621221503,4063.1909621221503,4063.1909621221503,4063.1909621221503,4063.1909621221503,4063.1909621221503,4063.1909621221503,4063.1909621221503,4063.1909621221503,4063.1909621221503,4063.1909621221503,4063.1909621221503,4063.1909621221503,4063.1909621221503,4063.1909621221503]
[null,null,null,null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!E56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E56,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!F56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F56,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!G56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G56,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!H56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H56,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!I56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I56,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!J56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J56,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!K56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K56,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!L56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L56,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$F:$F,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!M56,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M56,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"M60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Mitigated Risk - Export CO2"]
[]
[null,null,null,"qyear",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Option","2023-12-31","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51"]
[null,null,"Option 2 - Draft Proposal",null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!E66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E66,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":0.4063348046229131},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!F66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F66,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":26.864363925553615},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!G66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G66,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":30.925435378468233},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!H66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H66,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":31.341456032219575},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!I66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I66,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":81.201785996227485},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!J66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J66,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":81.237833708140329},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!K66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K66,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":81.424359468151295},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!L66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L66,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":83.336242658830201},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!M66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M66,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":86.95190142888184},{"$f":"M68","v":86.95190142888184},{"$f":"N68","v":86.95190142888184},86.95190142888184,86.95190142888184,86.95190142888184,86.95190142888184,86.95190142888184,86.95190142888184,86.95190142888184,86.95190142888184,86.95190142888184,86.95190142888184,86.95190142888184,86.95190142888184,86.95190142888184,86.95190142888184]
[null,null,"Option 3 - Economic Upgrades",null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!E66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E66,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":0.80303572186515404},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!F66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F66,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":5.6954143593577111},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!G66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G66,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":144.51406190588281},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!H66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H66,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":968.98680670116153},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!I66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I66,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":3011.6148841947829},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!J66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J66,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":3931.707625064988},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!K66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K66,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":5762.3373923138352},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!L66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L66,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":7325.747791613042},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!M66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M66,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":7974.5692992415743},{"$f":"M69","v":7974.5692992415743},7974.5692992415743,7974.5692992415743,7974.5692992415743,7974.5692992415743,7974.5692992415743,7974.5692992415743,7974.5692992415743,7974.5692992415743,7974.5692992415743,7974.5692992415743,7974.5692992415743,7974.5692992415743,7974.5692992415743,7974.5692992415743,7974.5692992415743]
[null,null,null,null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!E66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E66,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!F66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F66,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!G66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G66,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!H66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H66,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!I66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I66,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!J66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J66,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!K66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K66,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!L66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L66,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$G:$G,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!M66,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M66,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"M70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Mitigated Risk - Bushfire"]
[]
[null,null,null,"qyear",2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050]
[null,null,"Option","2023-12-31","2026-27","2027-28","2028-29","2029-30","2030-31","2031-32","2032-33","2033-34","2034-35","2035-36","2036-37","2037-38","2038-39","2039-40","2040-41","2041-42","2042-43","2043-44","2044-45","2045-46","2046-47","2047-48","2048-49","2049-50","2050-51"]
[null,null,"Option 2 - Draft Proposal",null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!E76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E76,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":40236.520012019639},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!F76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F76,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":66613.973185474562},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!G76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G76,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":104197.9295881101},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!H76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H76,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":161169.97045996334},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!I76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I76,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":214194.37898295248},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!J76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J76,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":214194.37898295248},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!K76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K76,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":214194.37898295248},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!L76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L76,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":214194.37898295248},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$N:$N,\"<=\"&Options_Summary!M76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M76,'3.calculation_annualised_rba'!$N:$N,\"<>0\")","v":214194.37898295248},{"$f":"M78","v":214194.37898295248},{"$f":"N78","v":214194.37898295248},214194.37898295248,214194.37898295248,214194.37898295248,214194.37898295248,214194.37898295248,214194.37898295248,214194.37898295248,214194.37898295248,214194.37898295248,214194.37898295248,214194.37898295248,214194.37898295248,214194.37898295248,214194.37898295248]
[null,null,"Option 3 - Economic Upgrades",null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!E76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E76,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":70038.455349671567},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!F76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F76,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":176136.6209821231},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!G76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G76,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":291592.82957806147},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!H76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H76,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":369512.32492444094},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!I76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I76,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":542340.51709690772},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!J76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J76,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":542340.51709690772},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!K76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K76,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":542340.51709690772},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!L76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L76,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":542340.51709690772},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$O:$O,\"<=\"&Options_Summary!M76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M76,'3.calculation_annualised_rba'!$O:$O,\"<>0\")","v":542340.51709690772},{"$f":"M79","v":542340.51709690772},542340.51709690772,542340.51709690772,542340.51709690772,542340.51709690772,542340.51709690772,542340.51709690772,542340.51709690772,542340.51709690772,542340.51709690772,542340.51709690772,542340.51709690772,542340.51709690772,542340.51709690772,542340.51709690772,542340.51709690772]
[null,null,null,null,{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!E76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!E76,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!F76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!F76,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!G76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!G76,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!H76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!H76,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!I76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!I76,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!J76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!J76,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!K76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!K76,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!L76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!L76,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"SUMIFS('3.calculation_annualised_rba'!$H:$H,'3.calculation_annualised_rba'!$P:$P,\"<=\"&Options_Summary!M76,'3.calculation_annualised_rba'!$C:$C,Options_Summary!M76,'3.calculation_annualised_rba'!$P:$P,\"<>0\")","v":0},{"$f":"M80","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"draft_proposal_sites","index":17,"n_rows":50,"n_cols":6,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
["draft proposed sites"]
[]
[]
[null,"iso_gis_id","feeder","PVR","Year_to_augment","Capital_Cost"]
[null,20566468,"CDN001",88.559955153237738,2026,310062.92273000011]
[null,20357159,"SHP014",16.319209309074001,2026,924825.26924000005]
[null,182632546,"BAN006",15.85381638092182,2026,1895607.2953699999]
[null,157577552,"HSM001",13.85516852196624,2026,755207.71197000006]
[null,20321424,"SHP012",13.38059494670277,2026,1822743.4045499999]
[null,42784818,"BAN003",12.637677175529911,2026,1059224.86332]
[null,20627970,"STL007",12.635944380818829,2026,1428588.2489700001]
[null,157599024,"HSM001",10.75053775439723,2026,1386409.4352299999]
[null,20623140,"WND013",10.604983240413871,2027,910072.23528999998]
[null,177117291,"GSB012",9.4493569362647349,2027,1429788.84191]
[null,156672955,"HSM001",9.3329278148503665,2027,2652606.54623]
[null,20496497,"HSM004",8.2432050932740744,2027,651139.26967999991]
[null,20108504,"ART033",7.6391925094074642,2027,948687.89459000004]
[null,20495863,"ART033",6.9758334823992376,2028,2388189.6999000004]
[null,19959047,"NHL015",6.2575633930738794,2028,484342.47422000003]
[null,163873654,"MNA014",6.2425635057844362,2028,519808.65957999998]
[null,19899526,"PLD001",5.4854778146475542,2028,810031.09465999994]
[null,20491272,"BET007",4.3744998994584314,2028,483256.37286]
[null,20662060,"STN021",4.1142213475572902,2028,809152.25176000001]
[null,94342093,"HSM002",4.0549835968046031,2028,1250338.60403]
[null,20623470,"PLD001",4.0542081782655206,2028,724283.54242999991]
[null,20336332,"SHP012",3.869252501038754,2028,1105165.2949099999]
[null,157577303,"HSM001",3.8215977128300098,2028,2592538.4745300002]
[null,20090442,"ART023",3.3483758106785189,2028,212570.57730999999]
[null,20025741,"HSM002",3.2630390339842892,2029,1663343.8092800002]
[null,42784766,"BAN003",3.1018738136034552,2029,979309.76670999988]
[null,20375645,"WND023",3.0395790466154979,2029,2068038.9965599999]
[null,20239754,"BAN003",2.7933422008051778,2029,583841.29292000004]
[null,195085692,"HSM004",2.1876232992404532,2029,1575199.09944]
[null,20495755,"ART033",2.118688470328586,2029,1817685.5130999999]
[null,20541660,"NHL016",2.1002366959198779,2029,2316082.4660300002]
[null,20198559,"KYM001",1.970910267486035,2029,553885.89375000005]
[null,20273841,"WIN011",1.8703878982187889,2029,1352586.0734399999]
[null,19843062,"KRT013",1.7918171172404931,2029,229415.22961000001]
[null,155131373,"KGT003",1.7152608966283871,2029,813359.6753]
[null,156737644,"ART033",1.6700692276536599,2030,2338774.2612800002]
[null,20598544,"STN021",1.6310169136776329,2030,914257.96094000002]
[null,171177017,"PLD001",1.615786542833564,2030,336759.03876999998]
[null,160755450,"WND013",1.5375295631315951,2030,653326.45433999994]
[null,20592233,"WND013",1.434968115151418,2030,206192.98553999999]
[null,20521531,"WND013",1.2789994736175789,2030,3034212.9452850004]
[null,19962390,"HSM006",1.045393262548312,2030,4040923.6479600002]
[null,155091650,"ART033",1.019950962490535,2030,2234642.8331699995]
[null,20592222,"WND013",1.0048610680282539,2030,1347009.0037949998]

{"sheet":"Misc_calcs","index":18,"n_rows":38,"n_cols":18,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
[]
["ESCALATION & OTHER"]
[]
[null,"Year end",null,null,null,null,null,"2021-06-30",{"$f":"IF(EOMONTH(H6,12)>output_dollars, output_dollars, EOMONTH(H6,12))","v":"2022-06-30"},{"$f":"IF(EOMONTH(I6,12)>output_dollars, output_dollars, EOMONTH(I6,12))","v":"2023-06-30"},{"$f":"IF(EOMONTH(J6,12)>output_dollars, output_dollars, EOMONTH(J6,12))","v":"2024-06-30"},{"$f":"IF(EOMONTH(K6,12)>output_dollars, output_dollars, EOMONTH(K6,12))","v":"2025-06-30"},{"$f":"IF(EOMONTH(L6,12)>output_dollars, output_dollars, EOMONTH(L6,12))","v":"2026-06-30"}]
[]
[null,"Actual/forecast CPI (June to June)",null,null,null,null,null,0,8.6058519793459354E-3,3.4982935153583528E-2,7.8318219291014124E-2,4.0519877675840865E-2,2.4246877296105973E-2]
[]
[]
[null,"HY ending",null,null,null,null,null,{"$f":"H6","v":"2021-06-30"},{"$f":"EOMONTH(H11,6)","v":"2021-12-31"},{"$f":"EOMONTH(I11,6)","v":"2022-06-30"},{"$f":"EOMONTH(J11,6)","v":"2022-12-31"},"2023-06-30","2023-12-31","2024-06-30","2024-12-31","2025-06-30","2025-12-31",{"$f":"EOMONTH(Q11,6)","v":"2026-06-30"}]
[null,"FY ending",null,null,null,null,null,{"$f":"IF(MONTH(H11)=12, EOMONTH(H11,6), H11)","v":"2021-06-30"},"2022-06-30","2022-06-30","2023-06-30","2023-06-30","2024-06-30","2024-06-30","2025-06-30","2025-06-30","2026-06-30","2026-06-30"]
[null,"Actual/forecast CPI (June to June)",null,null,null,null,null,{"$f":"IF(output_dollars<H12,0,INDEX($H$8:$M$8,MATCH(H12,CY_years,0)))","v":0},8.6058519793459354E-3,8.6058519793459354E-3,3.4982935153583528E-2,3.4982935153583528E-2,7.8318219291014124E-2,7.8318219291014124E-2,4.0519877675840865E-2,4.0519877675840865E-2,2.4246877296105973E-2,2.4246877296105973E-2]
[]
[null,"Actual cumulative HY escalation",null,null,null,null,null,1,{"$f":"H15*(1+I$13)^0.5","v":1.0042937080253693},1.0086058519793457,1.0260961975293987,1.0438898450946641,1.0839971599793141,1.1256454388984505,1.1482244927118261,1.1712564543889838,1.1853710637938346,1.1996557659208258]
[null,"Convert from input dollars",{"$f":"input_dollars","v":"2023-12-31"},{"$f":"INDEX(hy_escalation, MATCH(C16,hy_dates,0))","v":1.0839971599793141}]
[null,"To output dollars",{"$f":"output_dollars","v":"2026-06-30"},{"$f":"INDEX(hy_escalation, MATCH(C17,hy_dates,0))","v":1.1996557659208258}]
[]
[null,"Conversion from input dollars to output dollars",null,{"$f":"D17/D16","v":1.1066964104811112}]
[]
[null,"Convert from VCR date",{"$f":"vcr_date","v":"2023-12-31"},{"$f":"INDEX(hy_escalation, MATCH(C21,hy_dates,0))","v":1.0839971599793141}]
[null,"To input dollars",{"$f":"input_dollars","v":"2023-12-31"},{"$f":"INDEX(hy_escalation, MATCH(C22,hy_dates,0))","v":1.0839971599793141}]
[null,"VCR escalation",null,{"$f":"D22/D21","v":1}]
[]
[null,"Start_year",{"$f":"start","v":"2026-27"}]
[]
[]
["FIRST YEAR"]
[]
[]
[null,"Option","First year","Option included"]
[null,"Option 2",{"$f":"Option2!$G$92","v":1},{"$f":"NOT(Data!C10)","v":true}]
[null,"Option 3",{"$f":"Option3!$G$92","v":1},{"$f":"NOT(Data!C11)","v":true}]
[null,"Option 4",{"$f":"Option4!$G$92","v":"Not used"},{"$f":"NOT(Data!C12)","v":false}]
[null,"Option 5",{"$f":"Option5!$G$92","v":"Not used"},{"$f":"NOT(Data!C13)","v":false}]
[]
[]
[null,"First year",{"$f":"IF(OR(NOT(Data!$C$10:$C$13)), _xlfn.MINIFS($C$32:$C$35,$D$32:$D$35,TRUE), 0)","v":1}]

{"sheet":"Data","index":19,"n_rows":72,"n_cols":20,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
[{"$f":"bus","v":"Powercor"}]
[{"$f":"proj","v":"Regional and rural supply upgrades"}]
[]
[]
["DATA"]
[]
["Options"]
[null,null,"Not used","Text",null,"Flags for compliance project"]
["Option1","Option 1 (base case)",false,{"$f":"IF(C9, $C$8, \"\")","v":""},{"$f":"B9&\": \"&Assumptions!E14","v":"Option 1 (base case): No change to existing practices"},{"$f":"compliance","v":false}]
["Option2","Option 2",{"$f":"SUM(Option2!I$17:AB$17, Option2!I$19:AB$19)=0","v":false},{"$f":"IF(C10, $C$8, \"\")","v":""},null,{"$f":"C10","v":false}]
["Option3","Option 3",{"$f":"SUM(Option3!I$17:AB$17, Option3!I$19:AB$19)=0","v":false},{"$f":"IF(C11, $C$8, \"\")","v":""},null,{"$f":"C11","v":false}]
["Option4","Option 4",{"$f":"SUM(Option4!I$17:AB$17, Option4!I$19:AB$19)=0","v":true},{"$f":"IF(C12, $C$8, \"\")","v":"Not used"},null,{"$f":"C12","v":true}]
["Option5","Option 5",{"$f":"SUM(Option5!I$17:AB$17, Option5!I$19:AB$19)=0","v":true},{"$f":"IF(C13, $C$8, \"\")","v":"Not used"},null,{"$f":"C13","v":true}]
[]
[]
["Compliance project",null,null,"Yes",{"$f":"Assumptions!E20=Data!D16","v":false}]
[]
[]
[null,"No change to existing practices"]
[null,"Not applicable (compliance)"]
[null," "]
[]
[]
["For conditional formatting of preferred option on Summary :"]
[null,"< Enter description >"]
[]
[]
["Categories"]
[null,null,"Short categ"]
[null,"Capital expenditure",-1]
[null,"Annualised capex",-1]
[null,"Operating expenditure",-1]
[null,"Risk mitigated",1]
[null,"Other benefits value",1]
[null,"Net benefits",1]
[null,"Total risk cost",1]
[]
[]
[]
[]
["Conversions"]
[null,"thous_conv",1000]
[null,"mill_conv",1000000]
[]
[]
["Message"]
[null,"Message","Enter asset life"]
[]
[]
["Error message",null,"Remove inputs prior to start year"]
[]
[]
[]
[]
[]
[null,"Total annualised capex"]
[null,"Energy at risk value"]
[null,"Total other benefits"]
[]
[]
[]
[]
["DROPDOWN LISTS"]
[]
[null,"Business",null,null,null,"Type",null,"Include",null,"Dollar inputs - month",null,null,null,"Not used options",null,"Dollar inputs - year",null,"Compliance",null,"Capex first year"]
[null,"CitiPower","CP","CP:",null,"- Select -",null,false,null,"June",6,"CY",null,"Not used",null,2026,null,"No",null,"2026-27"]
[null,"Powercor","PA","PAL:",null,"Capex",null,true,null,"December",12,"FY",null,null,null,{"$f":"P66-1","v":2025},null,"Yes",null,"2025-26"]
[null,"United Energy","UE","UE:",null,"Opex",null,null,null,null,null,null,null,null,null,2024,null," ",null,"2024-25"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2022]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2021]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2020]